Nevada King Gold Corp.

OTC

NKGFF

Stock

Yield per half year: -28.26%
Dividend yield: 0%
Sector: Materials

Reporting Nevada King Gold Corp.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.0283	0.0965	0.078	0.0939			0.0742	34.96
Чистая прибыль, млрд $	-0.0001	-0.0093	-0.0026	-0.0018	-0.0061	-0.0386	-0.0195	-0.0195	-0.0137	49.63
EV, млрд $				0.0366	0.0656	0.0654	0.0783	0.0783	0.0615	20.94
EBIT, млрд $	-0.0001	-0.0025	-0.0026	-0.0018	-0.0063	0.0053	-0.0196	-0.0196	-0.0050	49.78
EBITDA, млрд $		-0.0091	-0.0027	-0.0018	-0.0062	0.0054	-0.0194	-0.0194	-0.0049	48.35
OIBDA, млрд $				-0.0017	-0.0027	0.0492	-0.0195	-0.0195	0.0063	84.03
Баланс стоимость, млрд $	0.000927	0.0072	0.0095	0.0261	0.0618	0.0355	0.0346	0.0346	0.0335	29.50
FCF, млрд $	-0.0001	-0.000936	-0.0075	-0.0023	-0.0061	-0.0172	-0.0194	-0.0194	-0.0105	20.93
Операционный денежный поток, млрд $	-0.0011	-0.0011	-0.0022	-0.0018	-0.006	-0.0168	-0.0194	-0.0194	-0.0092	54.55
Операционная прибыль, млрд $	-0.0001	-0.0091	-0.0027	-0.0018	-0.0024	0.0052	-0.0196	-0.0196	-0.0043	48.65
Операционные расходы, млрд $	0.0001	0.0091	0.0027	0.0018	0.0062	0.0168	0.0197	0.0197	0.0094	48.81
CAPEX, млрд $	0.000787	0.000769	0.0052	0.00054	0.000143	0.00039	0.000857	0.000857	0.0014	-30.27

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.0837	0.0691	0.0736	0.0934	0.0745	0.0604	0.0749	0.1277	0.091	0.0982					0.0904	10.21
Чистая прибыль, млрд $					-0.000671	-0.000541	-0.0464	-0.004	-0.0058	-0.0055	-0.005	-0.002	-0.0029	-0.0025	-0.0036	-14.59
EV, млрд $									0.0631	0.0844	0.0886	0.0672	0.1133		0.0833	12.42
EBIT, млрд $			-0.0071	-0.005	-0.000744	-0.000674		-0.0039	-0.0059	-0.0055	-0.005	-0.002	-0.0021		-0.0041	-18.67
EBITDA, млрд $				-0.0053	-0.000764	-0.000678	-0.0161	-0.004	-0.0059	-0.0055	-0.005	-0.002	-0.0021		-0.0041	-18.67
OIBDA, млрд $										-0.0055	-0.005	-0.002	-0.0013		-0.0034	-30.27
Баланс стоимость, млрд $				0.0836	0.0892	0.0864	0.0265		0.0278	0.0234	0.0256	0.0236	0.0103	0.0147	0.0195	-8.88
FCF, млрд $					-0.000923	-0.0155	0.000856	-0.0042	-0.0087	-0.0076	-0.0065	-0.002	-0.002	-0.0027	-0.0042	-18.70
Операционный денежный поток, млрд $					-0.0006	-0.000493	-0.0043	-0.0042	-0.0077	-0.0075	-0.0065	-0.002	-0.002	-0.0027	-0.0041	-18.48
Операционная прибыль, млрд $					-0.000592	-0.000688	-0.0163	-0.0039	-0.0059	-0.0055	-0.005	-0.002	-0.0021	-0.0026	-0.0034	-13.92
Операционные расходы, млрд $					0.000782	0.000688	0.0163	0.0039	0.0059	0.0055	0.005	0.002	0	0.0026	0.0042	-15.12
CAPEX, млрд $			0.0012	0	0	0.0062	0.0001	0.0001	0.000999	0.0001	0	0.0000			0.0015	-56.20

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.000944	0.0016	0.0017	0.000908	0.0116	0.0077	0.0053	0.0053	0.0054	25.54
Short Term Investments $		0.0029							0.0029	0.00
Total Receivables $		0.0000	0.0000	0.0001	0.0000	0.0000	0.0000	0.0000	0.0001	0.00
Total Current Assets $	0.000191	0.0047	0.0018	0.0176	0.0123	0.008	0.0055	0.0055	0.0090	25.03
Чистые активы, млрд $	0.0016	0.003	0.0079	0.0075	0.0526				0.0145	101.08
Активы, млрд $	0.000944	0.0077	0.0097	0.0263	0.0621	0.0367	0.0353	0.0353	0.0340	29.48
Задолженность, млрд $	0.0000	0.00053	0.000129	0.000144	0.000225	0.0012	0.000737	0.000737	0.0005	41.70
Чистый долг, млрд $				-0.000988	-0.0116	-0.0077	-0.0053	-0.0053	-0.0064	52.19
Interest income $			0.0001	0	0.0000	0.000423			0.0003	105.67
Чист. проц. доходы, млрд $			0.0001	0	0.0000	0.000315	0.000301	0.000315	0.0002	44.39
Амортизация, млрд $				0.0019	0.0000	0.0000	0.000182	0.000182	0.0010	-69.05
Себестоимость, млрд $					0.0000	0.0000	0.0000	0.0000
Товарно материальные запасы $				0.018					0.0180	0.00

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $								0.0171	0.0102	0.0058	0.0193	0.0071	0.0016	0.0039	0.0019	0.00034	0.0044	0.0024	22.42
Total Receivables $								0.0001	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0001	0.00
Total Current Assets $								0.0175	0.0103	0.0059	0.0187	0.0073	0.0018	0.0041	0.0021	0.000591	0.0046	0.0026	20.64
Чистые активы, млрд $	0.008	0.0081	0.0583	0.064	0.0658	0.0548	0.0592	0.0718	0.0757		0.0274							0.0578	-12.94
Активы, млрд $							0.0845	0.0908	0.087	0.0274		0.0286	0.0239	0.0261	0.0241	0.0109	0.015	0.0200	-8.90
Задолженность, млрд $							0.000911	0.0016	0.000623	0.000928		0.000785	0.000524	0.000545	0.000551	0.000527	0.000336	0.0005	-8.50
Чистый долг, млрд $												-0.0071	-0.0016	-0.0039	-0.0019	-0.00034		-0.0030	-45.54
Долг, млрд $							0.000967	0.0016	0.000632	0.0013	0.000913							0.0011	-1.14
Interest income $			0.0000				0.0000	0.000142	0.000145	0.000109	0.0001	0.000171	0.000118					0.0001	-4.04
Чист. проц. доходы, млрд $			0.0000				0.0000	0.000144	0.000143	0.000107	0.0001	0.000125	0.0001	0.0000				0.0001	-6.90
Амортизация, млрд $												0.0000	0.0001	0.0000	0.0000	0		0.0001	0.00
Себестоимость, млрд $							0	0	0.0000	0.0000	0.0000	0.0000	0.0001	0	0.0000	0		0.0001	0.00

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.029	-0.1094	-0.0288	-0.0181	-0.0255	-0.1404	-0.0627		-0.0627	-0.0551	16.84
Цена акции ао		0.4256	0.2927	0.3961	0.2354	0.2869	0.2	0.1736	0.1736	0.2584	-15.21
Число акций ао, млн		62.03	66.73	72.58	166.78	198.43	223.98		223.98	145.70	27.40
FCF/акцию		-0.0151	-0.1119	-0.0316	-0.0368	-0.0864	-0.0868		-0.0868	-0.0707	-4.95

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.0024	-0.0019	-0.1664	-0.0101	-0.0184	-0.0174	-0.0146	-0.0058	-0.0063	-0.0067			-0.0102	-17.38
Цена акции ао			0.3022	0.3352	0.2675	0.2167	0.2687	0.3223	0.289	0.3116					0.1895	0.1736	0.2572	-11.64
Число акций ао, млн	243.58	243.58	243.58	278.58	278.58	278.58	278.58	396.15	314.69	315.05							316.61	2.49
FCF/акцию					-0.0029	-0.0764	0.0042	-0.0145	-0.0396	-0.0334	-0.0263	-0.008	-0.0058	-0.0098			-0.0167	-21.75

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-10.24	-235.1	-31.32	-10.09	-15	-78.13	-55.59		-55.59	11.99	-38.0260	12.16
ROA, %	-10.05	-219.96	-30.13	-10.01	-14.93	-76.99	-54.07		-54.07	7.15	-37.2260	12.41
ROS, %						0	0	0	0	14.17
ROCE, %	-10.24	-34.85	-27.28	-6.73	-10.11	15.07	-56.61	-56.71	-56.71	17.53	-23.0180	53.15
Ebit margin, %								0	0
Рентаб EBITDA, %								0	0	29.63
Operation Margin, %						0	0	0	0	20.09
Доходность FCF, %			-25.61	-2.58	-8.96	-18.75					-13.9750	-7.50

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				-6.73	-0.8732	-0.7717	-66.25		-11.4	-17.1	-23.22	-8.87	-12.8	-12.84		11.99	-14.9660	-5.57
ROA, %				-6.44	-0.7744	-0.6106	-81.04		-40.39	-20.55	-20.08	-7.9	-16.83	-19.48		7.15	-16.9680	-1.06
ROCE, %			-10.07	-6.56	-0.9382	-0.9178			-13.03	-21.21	-19.44	-8.01	-10.01		-56.71	17.53	-23.0760	21.74
Доходность FCF, %	-4.48	-3.98	-0.4424	-2.33	-0.7895	-26.02	1.16	-3.39	-10.08	-8.1							-9.2860	-20.82

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		-11.11	-49.32	-11.32	-1.75				18.34	-18.3750	-37.00
P/BV	6.05	1.41	1.47	1.25	2.06	2.42		2.42	2.16	1.72	11.41
P/FCF		-3.9	-38.7	-11.16	0	0	0	0	14.05	-17.9200	41.97
E/P		-0.09	-0.0203	-0.0884	-0.5709	0	0	0	2.06	-0.1924	58.70
EV/EBIT			-20.41	-10.41	12.34	-3.99	-3.99	-3.99		-5.2920	-27.85
EV/EBITDA			-20.33	-10.53	12.18	-4.04		-4.04	9.13	-5.6800	-33.23
EV/S					0	0	0	0	2.80
EV/FCF			-15.91	-10.75	-3.8	-4.04	-4.04	-4.04	20.90	-7.7080	-23.98
Debt/EBITDA					0	0	0	0	1.63
Netdebt/Ebitda			0.5116	1.87	-1.43	0.2732	0.2732	0.2732	0.93	0.2996	-11.79
Debt/Ratio					0	0	0	0	0.17
Debt/Equity					0	0	0.0213	0.0213	1.06	0.0213	0.00
Debt/Net Income					0	0	0	0	0.50
PEG							0	0
Бета					1.37	-3.96	0.5233	0.5233	-0.01	-0.6889	-27.44
Индекс Альтмана					-3.45	-1.1	-1	-1	7.44	-1.8500	-33.82

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-113.15	-83.45	-9.51	-17.85	-111.11	-109.98	-1.59	-30.7	-10.99	-12.89							18.34	-33.2300	-34.87
P/BV				0.7053	0.6423	0.747	2.82		2.52	3.68	3.62	2.93	11	5.34			2.16	5.31	7.73
P/FCF	-22.3	-25.14	-226.02	-42.94	-126.66	-3.84	85.99	-29.52	-9.92	-12.35							14.05	6.07	26.32
E/P	-0.0088	-0.012	-0.1051	-0.056	-0.009	-0.0091	-0.6298	-0.0326	-0.091	-0.0776							2.06	-0.1680	53.52
EV/EBIT									-10.69	-15.35	-17.72	-33.6	-53.95			-3.99		-24.9220	-23.62
EV/EBITDA									-2.87	-3.07	-5.36	-3.62	-7.79				9.13	-4.5420	22.10
EV/FCF									-7.25	-11.11	-13.63	-33.6	-56.65			-4.04	20.90	-23.8060	-18.32
Netdebt/Ebitda									1.2	0.2909	0.78	0.95	0.1619			0.2732	0.93	0.4912	-1.25
Debt/Equity																0.0213	1.06	0.0213	0.00
Бета															1.03	0.5233	-0.01	0.7767	-28.72
Индекс Альтмана															-1.01	-1	7.44	-1.0050	-0.50

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	14.59

	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