Data is not available at this time.
Solaris Resources Inc. is a mineral exploration company focused on acquiring and developing high-potential copper and gold projects, primarily in Ecuador. Its flagship asset, the Warintza Copper and Gold Project, spans 268 km² and represents a significant undeveloped resource in a region with growing geopolitical stability for mining investments. The company operates in the competitive precious metals sector, where junior explorers like Solaris must balance aggressive exploration with capital discipline to attract institutional investors. Solaris differentiates itself through its concentrated focus on Warintza's tier-one potential and strategic partnerships, positioning it as a potential acquisition target for major miners seeking copper exposure. The company's success hinges on advancing Warintza through resource definition and feasibility studies while navigating the capital-intensive nature of greenfield exploration.
As a pre-revenue exploration company, Solaris reported no income in FY2023, with a net loss of CAD 41.0 million, reflecting typical expenditures for early-stage mineral projects. The negative operating cash flow of CAD 58.4 million underscores the capital-intensive phase of resource definition drilling and studies at Warintza. With no current production, efficiency metrics are less applicable than for operating miners.
Solaris's earnings power remains unrealized pending project development, with diluted EPS of CAD -0.29. The company's capital efficiency is currently directed toward expanding Warintza's resource base, with modest capital expenditures of CAD 250,000 suggesting most spending is allocated to operational rather than fixed asset growth.
The balance sheet shows CAD 31.7 million in cash against CAD 49.6 million in total debt, indicating moderate liquidity pressure for an explorer. With negative cash flows and no near-term revenue, the company's financial health depends on its ability to secure additional financing or strategic partnerships to fund ongoing exploration programs.
Growth is entirely project-driven, with success contingent on Warintza's resource expansion and eventual feasibility. The company maintains no dividend policy, typical for exploration-stage firms, reinvesting all available capital into project advancement. Market capitalization of CAD 1.02 billion reflects investor expectations for resource growth and eventual project monetization.
The market appears to ascribe significant optionality value to Warintza, with Solaris trading on resource potential rather than current financial metrics. The high beta of 2.03 indicates substantial sensitivity to copper price movements and exploration results, characteristic of single-asset explorers.
Solaris's key advantage lies in Warintza's scale and location in a mining-friendly jurisdiction of Ecuador. The outlook depends on successful resource delineation and securing development capital. Risks include commodity price volatility and execution challenges, but the project's tier-one potential offers upside if copper market fundamentals remain strong.
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 |