Data is not available at this time.
West Vault Mining Inc. operates as a mineral exploration and development company focused exclusively on gold projects within the basic materials sector. The company's core strategy centers on acquiring, exploring, and advancing gold properties to the development stage, with the ultimate objective of creating shareholder value through project advancement rather than current production. Its entire operational focus is dedicated to its flagship Hasbrouck and Three Hills properties in the mining-friendly jurisdiction of Nevada, USA, representing a pure-play gold development story. This singular focus allows the company to concentrate its technical and financial resources on de-risking and adding value to its primary asset. Positioned as a junior mining company, West Vault Mining competes in a highly specialized niche, targeting investors seeking leveraged exposure to gold price movements through pre-production assets. The company's market position is defined by its project-stage status, lacking operational revenue and relying on equity markets to fund exploration and feasibility work. Its success is entirely contingent on its ability to successfully advance its Nevada properties through the development pipeline toward eventual production.
As a pre-revenue exploration company, West Vault Mining reported no revenue for the period, which is consistent with its development-stage status. The company recorded a net loss of approximately CAD 2.58 million, reflecting ongoing administrative and exploration expenditures required to advance its projects. Operating cash flow was negative CAD 464,673, indicating the company is consuming capital to maintain operations and fund development activities without generating internal cash generation.
The company's earnings power remains unrealized, with diluted earnings per share of CAD -0.0445, as it has not yet reached production. Capital expenditures of CAD 592,345 were directed toward advancing its mineral properties, representing investments in future productive capacity rather than current earnings. The negative operating cash flow and earnings metrics are characteristic of companies in the exploration and development phase of the mining lifecycle.
West Vault maintains a debt-free balance sheet with CAD 541,775 in cash and equivalents, providing limited runway for ongoing operations and development activities. The absence of debt reduces financial risk but necessitates future equity financing to advance projects significantly. The company's financial health is typical of junior miners, with liquidity constraints that will require additional capital raises to fund project development beyond preliminary stages.
Growth is measured through project advancement milestones rather than financial metrics, with all value creation potential tied to the Hasbrouck and Three Hills properties. The company maintains no dividend policy, consistent with its pre-production status, as all available capital is reinvested into exploration and development activities. Future growth depends entirely on successful project development, regulatory approvals, and securing sufficient financing to advance toward production.
With a market capitalization of approximately CAD 105 million, the market is valuing the company based on the perceived potential of its Nevada gold assets rather than current financial performance. The beta of 0.578 suggests lower volatility than the broader market, possibly reflecting the company's early-stage status and limited trading liquidity. Valuation reflects investor expectations regarding the company's ability to successfully develop its projects and transition to production.
The company's primary strategic advantage lies in its 100% ownership of advanced-stage gold projects in the mining-friendly jurisdiction of Nevada. The outlook is entirely dependent on the company's ability to advance its projects through feasibility, secure financing, and navigate the path to production. Success will require significant additional capital, favorable gold prices, and technical execution to convert mineral resources into an economically viable mining operation.
Company financial statementsTSXV filings
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 |