OTCMIPMLF
Market cap214mUSD
Dec 31, Last price
1.25USD
1D
0.52%
1Q
-25.12%
Jan 2017
-71.45%
Name
Imperial Metals Corp
Chart & Performance
Profile
Imperial Metals Corporation, a mining company, engages in the acquisition, exploration, development, mining, and production of base and precious metals in Canada. It holds 100% interests in the Mount Polley copper-gold mine that includes seven mining leases and 50 mineral claims covering an area of 23,369 hectares located in south-central British Columbia; and the Huckleberry copper mine, which comprises two mining leases and 49 mineral claims covering an area of 25,767 hectares situated in west-central British Columbia. The company also holds a 30% interest in the Red Chris copper-gold mine located in northwest British Columbia. In addition, it holds a 100% interest in the Ruddock Creek lead-zinc property in British Columbia, as well as a portfolio of 23 greenfield exploration properties in British Columbia. Imperial Metals Corporation was incorporated in 1959 and is headquartered in Vancouver, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 344,455 99.34% | 172,797 29.35% | |||||||
Cost of revenue | 362,361 | 277,098 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (17,906) | (104,301) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (25,441) | (12,813) | |||||||
Tax Rate | |||||||||
NOPAT | 7,535 | (91,488) | |||||||
Net income | (36,715) -51.67% | (75,975) 191.43% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 16,618 | 40,732 | |||||||
BB yield | -4.85% | -15.16% | |||||||
Debt | |||||||||
Debt current | 206,644 | 108,598 | |||||||
Long-term debt | 117,174 | 93,254 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 152,754 | 130,021 | |||||||
Net debt | 284,490 | 159,919 | |||||||
Cash flow | |||||||||
Cash from operating activities | (3,815) | (86,757) | |||||||
CAPEX | (122,469) | (144,504) | |||||||
Cash from investing activities | (125,325) | (127,816) | |||||||
Cash from financing activities | 126,556 | 208,273 | |||||||
FCF | (91,983) | (189,054) | |||||||
Balance | |||||||||
Cash | 24,936 | 27,541 | |||||||
Long term investments | 14,392 | 14,392 | |||||||
Excess cash | 22,105 | 33,293 | |||||||
Stockholders' equity | 666,773 | 686,982 | |||||||
Invested Capital | 1,166,667 | 1,030,247 | |||||||
ROIC | 0.69% | ||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 157,230 | 148,447 | |||||||
Price | 2.18 20.44% | 1.81 -42.90% | |||||||
Market cap | 342,762 27.57% | 268,689 -37.87% | |||||||
EV | 627,252 | 428,608 | |||||||
EBITDA | 35,726 | (64,359) | |||||||
EV/EBITDA | 17.56 | ||||||||
Interest | 31,332 | 8,921 | |||||||
Interest/NOPBT |