Data is not available at this time.
Prime Mining Corp. is a Canadian mineral exploration company focused on acquiring and developing high-potential gold and silver projects in Mexico. The company’s primary asset is the Los Reyes project, a 6,273-hectare property in Sinaloa, Mexico, where it holds a 100% interest. This project is central to its strategy, targeting near-surface, high-grade deposits to attract potential joint venture partners or acquisition interest. Operating in the competitive precious metals sector, Prime Mining differentiates itself through its focus on underexplored but historically productive regions, leveraging geological expertise to identify resource expansion opportunities. The company’s revenue model is currently pre-revenue, relying on equity financing to fund exploration while aiming to transition toward development and eventual production. Its market position hinges on successful resource delineation and feasibility studies, which could enhance its appeal to mid-tier or major mining companies seeking growth through strategic acquisitions.
Prime Mining Corp. remains pre-revenue, with no operating income reported for the period. The company posted a net loss of CAD 21.6 million, reflecting its heavy investment in exploration activities. Operating cash flow was negative at CAD 20.1 million, while capital expenditures were minimal at CAD 17,287, indicating that most expenditures were directed toward exploration rather than infrastructure development.
The company’s earnings power is currently constrained by its pre-production status, with diluted EPS at CAD -0.15. Capital efficiency is focused on exploration, with expenditures aimed at expanding the resource base at Los Reyes. The lack of revenue generation underscores the speculative nature of its business model, dependent on future project advancement or strategic partnerships.
Prime Mining maintains a conservative balance sheet, with CAD 19.1 million in cash and equivalents and minimal total debt of CAD 86,319. This liquidity position supports near-term exploration activities, though further equity raises may be necessary to fund larger-scale development. The absence of significant leverage provides flexibility but also highlights reliance on external financing.
Growth is tied to exploration success at Los Reyes, with no immediate production timeline. The company does not pay dividends, reinvesting all available capital into resource expansion. Shareholder returns will depend on successful project advancement, potential partnerships, or acquisition interest in the future.
With a market cap of CAD 213.8 million, Prime Mining is valued on its exploration potential rather than current cash flows. The high beta of 1.723 reflects sensitivity to gold price volatility and exploration risk. Market expectations hinge on positive drill results and feasibility milestones that could drive re-rating.
Prime Mining’s key advantage lies in its strategic focus on high-grade, near-surface deposits in a mining-friendly jurisdiction. The outlook depends on exploration success, funding availability, and gold market conditions. A disciplined approach to resource growth could position the company as an attractive target for larger miners seeking accretive acquisitions.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |