Listas de Observação Ideias ProPicks IA Filtros Explorador de dados Gráficos Guardado

Rochester Resources Ltd

TSXV:RCT

Canadá / Materiais / Metais e mineração

Resumo

Histórico Financeiro 5A

Preço Ação

0,03 CAD


Key Metrics	Latest
Total Revenue	12,152 M
Adjusted EBITDA	-3,047 M
EBITDA Margin	-25,1%
Net Profit Margin	-27,4%
Total Assets	6,461 M
Total Debt	21,448 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	May-20	May-21	May-22	May-23	May-24	12 Months	Nov-23	Nov-24

Revenue	7.91	13.02	13.82	13.63	12.70	12.15	7.14	6.59
% Growth		0.65	0.06	(0.01)	(0.07)			(0.08)

Adjusted EBITDA	(0.74)	2.44	(0.53)	(2.12)	(2.32)	(3.05)	(0.33)	(1.06)
% Margin	(0.09)	0.19	(0.04)	(0.16)	(0.18)	(0.25)	(0.05)	(0.16)

Adjusted EBIT	(0.96)	2.09	(1.03)	(2.95)	(3.42)	(4.04)	(0.81)	(1.43)
% Margin	(0.12)	0.16	(0.07)	(0.22)	(0.27)	(0.33)	(0.11)	(0.22)

Adjusted Net Income	(1.69)	2.45	(2.63)	(5.91)	(5.15)	(3.33)	(1.60)	0.21
% Margin	(0.21)	0.19	(0.19)	(0.43)	(0.41)	(0.27)	(0.22)	0.03

Adjusted Basic EPS	(0.08)	0.09	(0.06)	(0.13)	(0.11)	(0.07)	(0.03)	0.00

Cálculos de Suporte

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
CAD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	May-20	May-21	May-22	May-23	May-24	Nov-24	Nov-23	Nov-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	8	13	14	14	13	12	7	7
% Growth	NA	64.6%	6.1%	-1.4%	-6.8%			-7.7%

Cost of Revenue	(8)	(10)	(13)	(15)	(14)	(14)	(7)	(7)
Gross Profit	0	3	0	(1)	(1)	(2)	0	(1)
% Revenue	0.4%	26.2%	3.1%	-9.7%	-9.3%	-14.7%	0.4%	-8.6%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)
Other Inc / (Exp)	0	1	(1)	(3)	(2)	1	(1)	2
Total Operating Exp	(1)	0	(2)	(4)	(3)	(1)	(1)	1

Operating Income	(1)	4	(2)	(5)	(4)	(2)	(1)	1
% Revenue	-7.3%	26.9%	-12.1%	-36.4%	-33.0%	-19.6%	-15.6%	10.4%

Interest Expense	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)
Pre-tax Income	(2)	2	(3)	(6)	(5)	(3)	(2)	0
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	0	0
Net Income to Company	(2)	2	(3)	(6)	(5)	(3)	(2)	0
% Margin	-21.4%	18.8%	-19.1%	-43.3%	-40.5%	-27.4%	-22.4%	3.2%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(2)	2	(3)	(6)	(5)	(3)	(2)	0

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(2)	2	(3)	(6)	(5)	(3)	(2)	0
% Margin	-21.4%	18.8%	-19.1%	-43.3%	-40.5%	-27.4%	-22.4%	3.2%

As Reported
Basic EPS (Continuing Ops)	(0.08)	0.09	(0.06)	(0.13)	(0.11)	(0.07)	(0.03)	0.00
Diluted EPS (Continuing Ops)	(0.08)	0.09	(0.06)	(0.13)	(0.11)	(0.07)	(0.03)	0.00

WA Basic Shares Out.	20.85	28.17	40.60	47.14	47.14	47.14	47.14	47.14
WA Diluted Shares Out.	20.85	28.17	40.60	47.14	47.14	47.14	47.14	47.14

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(2)	2	(3)	(6)	(5)	(3)	(2)	0
Addback: Net Interest Expense	1	1	1	1	1	1	0	0
Addback: Other Non Operating Expenses, Total	(0)	(1)	1	2	1	(2)	0	(2)
Addback: Depreciation & Amortization	0	0	0	1	1	1	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(1)	2	(1)	(2)	(2)	(3)	(0)	(1)
% Margin	-9.3%	18.7%	-3.9%	-15.6%	-18.3%	-25.1%	-4.7%	-16.1%

Adjusted EBIT	(1)	2	(1)	(3)	(3)	(4)	(1)	(1)
% Margin	-12.1%	16.1%	-7.4%	-21.7%	-26.9%	-33.3%	-11.3%	-21.7%

Adjusted Net Income Reconciliation
Net Income to Company	(2)	2	(3)	(6)	(5)	(3)	(2)	0
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0
Adjusted Net Income	(2)	2	(3)	(6)	(5)	(3)	(2)	0
% Margin	-21.4%	18.8%	-19.1%	-43.3%	-40.5%	-27.4%	-22.4%	3.2%

Erro de carregamento

Rochester Resources Ltd

TSXV:RCT

Canadá / Materiais / Metais e mineração

Histórico Financeiro 5A