Data is not available at this time.
Zephyr Minerals Ltd. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits, primarily within North America. The company's core revenue model is predicated on the systematic exploration of its mineral properties to increase their value through technical work, with the ultimate objective of securing joint venture partnerships or an outright sale to a major mining producer. Its principal asset is the Dawson-Green Mountain project in Colorado, a gold-focused exploration property encompassing a significant land package of patented and unpatented claims. Operating in the highly speculative and capital-intensive junior mining sector, Zephyr's strategy involves advancing its key project through preliminary exploration stages. The company's market position is that of a micro-cap exploration play, competing for investor capital in a crowded field of early-stage resource companies. Its success is contingent upon demonstrating technical progress and discovery potential to attract funding and strategic interest, without any current revenue-generating operations.
As a pre-revenue exploration company, Zephyr Minerals reported no revenue for the period, which is typical for its development stage. The company posted a net loss of CAD 175,288, reflecting the ongoing costs of maintaining its corporate structure and advancing its mineral properties. Operating cash flow was negative CAD 139,077, indicating that the company is consuming cash to fund its exploration activities and administrative overhead. Capital expenditures of CAD 71,596 were directed towards property evaluation and exploration work on its Dawson project.
Zephyr's earnings power is currently non-existent, with a diluted loss per share of CAD 0.0023. The company's capital efficiency must be measured by its ability to deploy limited funds toward technically sound exploration that enhances the value of its mineral assets. All financial resources are allocated to advancing its project portfolio, with the goal of creating future value through discovery rather than generating near-term earnings. The negative cash flows are an inherent characteristic of its business model at this phase.
The company maintains a minimal balance sheet with cash and equivalents of CAD 95,729. With total debt reported at CAD 25,605, the leverage position appears manageable, though the modest cash balance relative to its cash burn rate suggests a need for future financing. The financial health is characteristic of a junior explorer, with liquidity being a primary concern as it funds exploration programs without internal cash generation.
Growth for Zephyr is measured by the technical advancement of its Dawson-Green Mountain project rather than financial metrics. The company does not pay a dividend, which is consistent with its strategy of reinvesting all available capital into exploration. Future growth is entirely dependent on successful exploration results and the ability to secure additional funding to advance its projects toward a potentially economic resource definition.
With a market capitalization of approximately CAD 4.7 million, the market's valuation reflects the high-risk, speculative nature of an exploration company with no defined mineral resources or revenue. The negative beta of -0.124 suggests a historical lack of correlation with the broader market, which is common for micro-cap resource stocks. The valuation is primarily a bet on the prospectivity of its land package and the company's ability to make a significant discovery.
Zephyr's primary strategic advantage lies in its 100% ownership of the Dawson-Green Mountain project in a known mineral district. The outlook is inherently uncertain, hinging on exploration success and favorable commodity prices. The company's challenge is to advance its project with limited capital while navigating the volatile financing environment for junior miners. Success would be defined by a discovery that attracts a larger partner or acquisition interest.
Company Filings (SEDAR)
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 |