OTC: BSXGF - Belo Sun Mining Corp

Yield per half year: +321.14%
Dividend yield: 0.00%
Sector: Materials

Reporting Belo Sun Mining Corp

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Чистая прибыль, млрд $	-0.0125	-0.0081	-0.0076	-0.0051	-0.0058	-0.0133	-0.0107	-0.0073	-0.0073	-0.0084	7.44
EBIT, млрд $	-0.0129	-0.0096	-0.0086	-0.006	-0.006	-0.0127				-0.0086	5.76
EBITDA, млрд $	-0.0127	-0.0095	-0.0075	-0.005	-0.0058	-0.0133			-0.0098	-0.0082	6.96
Баланс стоимость, млрд $	0.0736	0.0632	0.0522	0.0476	0.0436	0.0352	0.0251	0.0141	0.0141	0.0331	-21.60
FCF, млрд $	-0.0165	-0.0096	-0.0075	-0.0041	-0.0055	-0.0099	-0.0035	-0.0037	-0.0037	-0.0053	-2.03
Операционный денежный поток, млрд $	-0.0107	-0.0079	-0.0074	-0.0041	-0.0055	-0.0099	-0.0035	-0.0036	-0.0036	-0.0053	-2.57
Операционная прибыль, млрд $	-0.0129	-0.0096	-0.0086	-0.006	-0.006	-0.0127	-0.0065	-0.0076	-0.0076	-0.0078	4.84
Операционные расходы, млрд $	0.0129	0.0096	0.0086	0.006	0.006	0.0127	0.0065	0.0076	0.0076	0.0078	4.84
CAPEX, млрд $	0.0058	0.0018	0.000172	0	0.0000	0.0000	0.0000	0	0	0.0026	-69.05

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Чистая прибыль, млрд $							-0.0084	-0.0012	-0.0011	-0.0015	-0.0011	-0.005	-0.001	-0.002	-0.0012	-0.0011	-0.0021	-26.13
EBIT, млрд $	-0.0019	-0.0024	-0.0021	0.0000	-0.0019	-0.0017	-0.0072	-0.002	-0.0013	-0.0017							-0.0028	0.00
EBITDA, млрд $	-0.0018	-0.0025	-0.002	0.0001	-0.0017	-0.0016	-0.0084	-0.0012	-0.0011	-0.0015							-0.0028	-1.28
Баланс стоимость, млрд $							0.0375	0.0259	0.0337	0.0328	0.0235	0.0189	0.0178	0.0158	0.0147	0.0141	0.0163	-5.69
FCF, млрд $							-0.0051	-0.0011	0.000433	-0.001	-0.001	-0.003	-0.0012	-0.001	-0.000994	-0.000905	-0.0014	-21.31
Операционный денежный поток, млрд $							-0.0051	-0.0011	0.000436	-0.001	-0.001	-0.003	-0.0012	-0.001	-0.000994	-0.000898	-0.0014	-21.43
Операционная прибыль, млрд $							-0.0072	-0.0014	-0.0013	-0.0017	-0.0012	-0.0013	-0.0011	-0.002	-0.0013	-0.001	-0.0013	-5.11
Операционные расходы, млрд $							0.0072	0.0014	0.0013	0.0017	0.0012	0.0013	0.0011	0.002	0.0013	0.001	0.0013	-5.11
CAPEX, млрд $		0	0	0.0000	0.0000	0.0000	0.0000	0	0	0	0.0000

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.0651	0.0355	0.0277	0.0281	0.0224	0.0176	0.0151	0.0076	0.0076	0.0182	-23.01
Long term investments $	0.000622	0.000607	0.000571	0.000452	0.000434	0.00054	0.000636			0.0005	2.18
Total Receivables $	0.000168	0.000137	0.0087	0.00011	0.0039	0.0000	0.0000	0.0000	0.0000	0.0026	87.56
Total Current Assets $	0.0653	0.0357	0.0364	0.0283	0.0264	0.0184	0.0156	0.0079	0.0079	0.0193	-22.52
Чистые активы, млрд $	0.017	0.0195	0.018	0.0172	0.0171	0.0162				0.0176	-3.64
Активы, млрд $	0.0829	0.0677	0.0564	0.051	0.0453	0.0367	0.0268	0.0162	0.0162	0.0352	-20.50
Задолженность, млрд $	0.0094	0.0045	0.0042	0.0034	0.0017	0.0015	0.0017	0.0022	0.0022	0.0021	-8.34
Interest income $	0.00077	0.0011	0.000967	0.000306	0.000237	0.000721	0.0011			0.0007	2.61
Расходы на обслуживание долга $			0	0	0	0	0		0
Чист. проц. доходы, млрд $	0.00077	0.0011	0.000923	0.000286	0.000222	0.000721	0.0011		0.0011	0.0007	3.57
Себестоимость, млрд $	0.000162	0.000101	0.000104	0.0001	0.0001	0.0000	0.000144	0.0000	0.0000	0.0001	7.35

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $							0.019	0.0129	0.0179	0.0176	0.0121	0.0114	0.0104	0.0091	0.0083	0.0076	0.0094	-7.79
Long term investments $		0.000458		0.000434	0.000515	0.000493	0.000524	0.00054	0.000584	0.000611	0.000617	0.000636					0.0006	3.33
Total Receivables $							0.000573	0.0000	0.000524	0.000326	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0005	-17.14
Total Current Assets $							0.0196	0.0135	0.0187	0.018	0.0124	0.0118	0.0107	0.0095	0.0085	0.0079	0.0097	-7.71
Чистые активы, млрд $	0.0182	0.0179	0.0184	0.0182	0.018	0.0174	0.0166	0.0162	0.0159	0.0159							0.0164	-1.79
Активы, млрд $							0.039	0.027	0.0352	0.0345	0.0248	0.0202	0.0192	0.0179	0.0169	0.0162	0.0181	-4.32
Задолженность, млрд $							0.0015	0.0011	0.0015	0.0017	0.0013	0.0013	0.0014	0.0021	0.0023	0.0022	0.0019	11.10
Долг, млрд $						0.002	0.0015	0.0015	0.0015	0.0017							0.0016	-3.20
Interest income $			0.0001	0.0001	0.000138	0.000151	0.000193	0.000238	0.00025	0.000258	0.000272	0.00028					0.0003	3.30
Расходы на обслуживание долга $		0	0	0	0	0	0	0	0	0		0
Чист. проц. доходы, млрд $				0.0001	0.000138	0.000143	0.000196	0.000175	0.000246	0.000249	0.000198	0.000204	0.000135				0.0002	-11.31
Себестоимость, млрд $							0	0.0000	0.0000	0.0000	0	0.0001	0	0	0	0	0.0001	0.00

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.05	-0.0378	-0.0183	-0.017	-0.0113	-0.0128	-0.0293	-0.0236	-0.016		-0.016	-0.0186	7.20
Цена акции ао		0.507	0.2187	0.2674	0.6043	0.5666	0.06	0.04	0.06	0.12	0.12	0.1693	-26.69
Число акций ао, млн			325.33	329.9	334.47	334.47	455.06	455.06	455.06		455.06	406.82	6.35
FCF/акцию			-0.0296	-0.0228	-0.0122	-0.0165	-0.0218	-0.0077	-0.008		-0.008	-0.0132	-8.09

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS				-0.0184	-0.0027	-0.0024	-0.0034	-0.0024	-0.0109	-0.0022	-0.0044	-0.0026	-0.0024		-0.0045	-26.11
Цена акции ао	0.4975	0.5206	0.349	0.2113	0.16	0.0521	0.0506	0.0467	0.0397					0.12	0.0618	18.16
FCF/акцию				-0.0153	-0.0034	0.0013	-0.0023	-0.0023	-0.0067	-0.0027	-0.0022	-0.0022	-0.002		-0.0032	-21.48

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-16.97	-12.32	-13.2	-10.29	-12.75	-32.65	-35.53	-37.23		-37.23	11.99	-25.6900	29.33
ROA, %	-15.06	-11.2	-12.28	-9.56	-12.06	-31.36	-33.73	-33.87		-33.87	7.15	-24.1160	28.79
ROS, %							0	0	0	0	14.17
ROCE, %	-17.53	-15.2	-16.43	-12.52	-13.77	-36.04			0	0	17.66	-18.7920	18.85
Ebit margin, %									0	0
Рентаб EBITDA, %									0	0	29.75
Operation Margin, %							0	0	0	0	20.30

	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %							-23.03	-3.21	-2.88	-4.25	-3.3	-16.93	-4.01	-9.41	-6.59	-6.89	11.99	-8.7660	-16.46
ROA, %							-20.28	-3.77	-3.03	-4.38	-3.69	-22.12	-5.14	-10.73	-6.77	-6.73	7.15	-10.2980	-21.18
ROCE, %	-3.64	-3.78	-5.1	-0.0742	-4.18	-3.98	-17.59	-4.99	-3.65	-4.96							17.66	-7.0340	4.50

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/BV	2.17	3.3	6.77	4.52	0.904	0.7255	0.9708		0.9708	1.80	2.78	-32.19
P/FCF						0	0	0	0	14.05
E/P						0	0	0	0	2.06
EV/EBIT							0	0	0
EV/S						0	0	0	0	2.43
EV/FCF							0	0	0	17.98
Debt/EBITDA						0	0	0	0	1.60
Netdebt/Ebitda						0	0	0	0	0.90
Debt/Ratio						0	0	0	0	0.17
Debt/Equity						0	0	0.1539	0.1539	1.06	0.1539	0.00
Debt/Net Income						0	0	0	0	0.45
PEG								0	0
Бета						-2.28	-1.07	43.17	43.17	-0.09	13.27	-366.53
Индекс Альтмана						-2.09	-1.82	-1.72	-1.72	7.45	-1.8767	-6.29

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/BV	1.84	1.23	0.6708	0.6938	0.7751	0.9612	0.7673	0.8655	0.9308	0.9708			1.80	0.8991	0.20
Debt/Equity												0.1539	1.06	0.1539	0.00
Бета											-15.12	43.17	-0.09	14.03	-268.97
Индекс Альтмана											-1.72	-1.72	7.45	-1.7200	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	12.32

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe