Data is not available at this time.
Vista Gold Corp. is a gold exploration and development company focused on advancing its flagship Mt Todd gold project in Australia's Northern Territory. The company operates in the highly cyclical gold sector, where its revenue model hinges on progressing Mt Todd toward production, securing financing, and eventually transitioning to mining operations. Unlike producers, Vista generates no current revenue, relying instead on equity financing and strategic partnerships to fund exploration and feasibility studies. The Mt Todd project, one of Australia's largest undeveloped gold assets, positions Vista as a potential mid-tier gold producer, contingent on successful development. The company competes in a capital-intensive industry where market positioning depends on resource quality, jurisdictional risk, and funding access. Vista's long-term viability hinges on its ability to de-risk Mt Todd and attract development capital amid volatile gold prices and rising input costs.
As a pre-revenue exploration company, Vista reported no operating income for the period, with net income of CAD 11.2 million primarily from non-operating items. The negative operating cash flow of CAD 5.7 million reflects ongoing project evaluation costs, while minimal capital expenditures of CAD 344,000 indicate restrained development activity. The lack of revenue underscores the company's developmental stage and dependence on external financing.
Vista's diluted EPS of CAD 0.0896 stems from investment gains rather than operational earnings, highlighting the non-recurring nature of current profitability. With zero debt and CAD 16.95 million in cash, the company maintains a clean balance sheet but requires substantial additional funding to advance Mt Todd. Capital efficiency metrics remain inapplicable until project development accelerates.
The balance sheet shows a debt-free position with CAD 16.95 million in cash equivalents, providing near-term liquidity for exploration activities. However, the lack of operating cash flow and the capital-intensive nature of gold project development necessitate future equity raises or joint ventures to fund construction, should Mt Todd progress beyond feasibility studies.
Growth prospects are entirely tied to Mt Todd's development timeline, with no near-term production expected. The company has no dividend policy, typical of exploration-stage miners, and reinvests all available capital into project advancement. Shareholder returns would only materialize through eventual production or acquisition of the asset by a larger producer.
The CAD 212 million market capitalization reflects speculative valuation of Mt Todd's 6.6 million ounce gold resource, trading at a fraction of in-ground value. The 1.078 beta indicates moderate sensitivity to gold price movements. Market expectations appear tempered by development risks and lack of near-term catalysts beyond feasibility study progress.
Vista's key advantage lies in Mt Todd's scale and location in a mining-friendly jurisdiction, though project economics require higher gold prices to justify development. The outlook remains contingent on securing development partners and favorable gold market conditions. Successful derisking could position the company for acquisition, while prolonged low gold prices may necessitate further equity dilution.
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 |