Data is not available at this time.
TriStar Gold operates as a mineral exploration company focused exclusively on precious metal prospects throughout the Americas, with its primary asset being the fully owned Castelo de Sonhos gold project in Brazil's Pará State. The company's revenue model is entirely predicated on advancing its exploration assets through technical development to eventually achieve production or secure strategic partnerships, joint ventures, or outright acquisition. As a pre-revenue junior mining entity, TriStar functions within the high-risk, high-reward segment of the basic materials sector, where success hinges on proving substantial mineral resources. Its market position is that of an early-stage developer, competing for capital and attention against numerous other exploration companies. The firm's strategic focus on a single, large-scale project covering over 17,000 hectares represents a concentrated approach to value creation, typical of companies targeting significant gold discoveries in emerging mining districts. This positioning requires continuous capital investment to fund exploration activities without generating operating income, making it dependent on equity markets and investor sentiment toward gold exploration.
As an exploration-stage company, TriStar Gold reported no revenue for the period, reflecting its pre-production status. The company recorded a net loss of approximately CAD 1.93 million, consistent with its development phase where operational expenditures exceed any income streams. Operating cash flow was negative CAD 1.45 million, primarily funding administrative costs and exploration activities, while capital expenditures of CAD 1.72 million were directed toward advancing its flagship project.
TriStar's current earnings power is negative, with diluted earnings per share of CAD -0.01, as the company consumes capital to advance its exploration assets. Capital efficiency is measured through progress in resource definition and project development rather than financial returns. The company's ability to deploy capital effectively toward increasing the value of its mineral properties is the primary metric of success at this stage.
The company maintains a debt-free balance sheet with no total debt obligations, reducing financial risk during the exploration phase. Cash and equivalents stood at CAD 502,590, providing limited runway for ongoing operations and exploration programs. This conservative capital structure is typical of junior mining companies but necessitates future financing to advance project development beyond current resources.
Growth is measured through technical milestones rather than financial metrics, with progress on the Castelo de Sonhos project being the key indicator. The company does not pay dividends, consistent with its development stage where all available capital is reinvested into exploration activities. Future value creation depends entirely on successful resource definition and eventual project advancement toward production.
With a market capitalization of approximately CAD 46.8 million, the market valuation reflects speculative expectations about the potential of the Castelo de Sonhos project rather than current financial performance. The beta of 0.597 suggests lower volatility than the broader market, potentially indicating investor perception of the company's early-stage status. Valuation is entirely driven by exploration potential and gold price sentiment.
TriStar's primary strategic advantage lies in its 100% ownership of a substantial land package in a prospective gold district, providing concentrated exposure to exploration upside. The outlook is contingent on successful exploration results, permitting advancements, and favorable gold market conditions. The company's future depends on its ability to demonstrate economic viability at Castelo de Sonhos and secure necessary funding to advance the project toward development decisions.
Company filingsPublic 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 |