|
Market Closed -
Toronto S.E.
16:00:00 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 2.900 CAD | -3.33% |
|
-3.33% | +10.69% |
Projected Income Statement: NorthIsle Copper and Gold Inc.
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| EBITDA 1 | -5.676 | - | - | -20.19 | -39.53 | -22.87 | -22 |
| Change | - | - | - | - | -95.83% | 42.15% | 3.79% |
| EBIT 1 | -5.738 | - | - | -20.29 | -34.5 | -24.4 | -23.8 |
| Change | - | - | - | - | -70.04% | 29.28% | 2.46% |
| Interest Paid | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | -13.48 | -31.6 | -23.9 | -23.8 |
| Change | - | - | - | - | -134.36% | 24.37% | 0.42% |
| Net income 1 | - | -6.663 | -9.506 | -13.48 | -31.6 | -24.4 | -23.8 |
| Change | - | - | - | -41.84% | -134.36% | 22.78% | 2.46% |
| Announcement Date | 4/22/22 | 4/19/23 | 4/30/25 | 4/21/26 | - | - | - |
1CAD in Million
Estimates
Forecast Balance Sheet: NorthIsle Copper and Gold Inc.
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 4/22/22 | 4/19/23 | 4/30/25 | 4/21/26 | - | - | - |
Estimates
Cash Flow Forecast: NorthIsle Copper and Gold Inc.
| Fiscal Period: December | 2021 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | - | - | - |
| Change | - | - | - |
| Free Cash Flow (FCF) 1 | -5.665 | -33.95 | -15.56 |
| Change | - | - | 54.17% |
| Announcement Date | 4/22/22 | - | - |
1CAD in Million
Estimates
Forecast Financial Ratios: NorthIsle Copper and Gold Inc.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | - | - | - | - | - | - | - |
| EBT Margin (%) | - | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | 107.43% | 63.77% | - |
Profitability | |||||||||
| ROA | -6.04% | -22.54% | -28.71% | -26.95% | -32.29% | -31.77% | - | - | - |
| ROE | -10.33% | -36.41% | -45.22% | -35.35% | -56.82% | -47.98% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | -0.0336 | - | - | - | -0.0548 | -0.13 | -0.06 | -0.0628 |
| Change | - | - | - | - | - | - | -137.23% | 53.85% | -4.58% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | -0.03 | - | -0.04 | - | -0.1 | -0.08 | -0.07 |
| Change | - | - | - | - | - | - | - | 20% | 12.5% |
| Nbr of stocks (in thousands) | - | 178,960 | 199,795 | - | 257,044 | 293,170 | 333,244 | 333,244 | 333,244 |
| Announcement Date | - | 4/22/22 | 4/19/23 | - | 4/30/25 | 4/21/26 | - | - | - |
1CAD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -29x | -36.3x |
| PBR | - | - |
| EV / Sales | - | - |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
2.900CAD
Average target price
6.290CAD
Spread / Average Target
+116.90%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- NCX Stock
- Financials NorthIsle Copper and Gold Inc.
Select your edition
All financial news and data tailored to specific country editions
