XTSXXIM
Market cap2mUSD
Dec 24, Last price
0.07CAD
1D
-6.67%
1Q
-33.33%
Jan 2017
-80.00%
IPO
-95.33%
Name
Ximen Mining Corp
Chart & Performance
Profile
Ximen Mining Corp. engages in the acquisition, exploration, and evaluation of mineral properties in Canada. The company primarily explores for gold, silver, lead, and zinc deposits. Its principal project is the Brett Epithermal Gold Project located in British Columbia. The company also acquires 100% interest in the Wild Horse Creek property that consists of 139 mineral claims covering an area of approximately 12,767 hectares located in southern British Columbia. It has option to acquire the Kenville Gold Mine project located west of Nelson, British Columbia. The company was formerly known as Elm Tree Minerals Inc. and changed its name to Ximen Mining Corp. in September 2013. Ximen Mining Corp. was incorporated in 2006 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | ||||||||||
Cost of revenue | 229 | 2,298 | 1,631 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (229) | (2,298) | (1,631) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 228 | 640 | 4 | |||||||
Tax Rate | ||||||||||
NOPAT | (457) | (2,938) | (1,635) | |||||||
Net income | (3,516) -28.78% | (4,937) -12.63% | (5,651) -2.64% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 959 | 1,919 | 6,116 | |||||||
BB yield | -28.24% | -81.99% | -394.86% | |||||||
Debt | ||||||||||
Debt current | 39 | 51 | ||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 38 | (230) | (726) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,676) | (2,999) | (4,694) | |||||||
CAPEX | (29) | (145) | (745) | |||||||
Cash from investing activities | (5) | (140) | (779) | |||||||
Cash from financing activities | 1,678 | 2,690 | 5,916 | |||||||
FCF | 1,070 | (1,382) | (2,093) | |||||||
Balance | ||||||||||
Cash | 933 | 28 | 548 | |||||||
Long term investments | 253 | 178 | ||||||||
Excess cash | 933 | 281 | 726 | |||||||
Stockholders' equity | (65) | 1,450 | 2,982 | |||||||
Invested Capital | 39 | 1,220 | 2,256 | |||||||
ROIC | ||||||||||
ROCE | 863.79% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 32,356 | 24,637 | 18,223 | |||||||
Price | 0.11 10.53% | 0.10 11.76% | 0.09 -64.58% | |||||||
Market cap | 3,397 45.15% | 2,341 51.10% | 1,549 -53.96% | |||||||
EV | 3,567 | 2,248 | 968 | |||||||
EBITDA | (1,895) | (1,253) | ||||||||
EV/EBITDA | ||||||||||
Interest | 85 | 24 | 4 | |||||||
Interest/NOPBT |