Financials Artemis Gold Inc.

Equities

ARTG

CA04302L1004

Gold

Market Closed - Toronto S.E. 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
9.05 CAD +2.96% Intraday chart for Artemis Gold Inc. +6.35% +43.20%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 48.18 624.1 840 625.5 947.3 1,334 - -
Enterprise Value (EV) 1 48.18 624.1 734.8 483.1 947.3 1,625 1,299 1,089
P/E ratio 5.46 x - - -33.9 x -107 x -49.7 x 8.5 x 6.54 x
Yield - - - - - - - -
Capitalization / Revenue - - - - - 95.6 x 2.42 x 2.11 x
EV / Revenue - - - - - 116 x 2.35 x 1.72 x
EV / EBITDA - -124 x -88.3 x -86.3 x -96.1 x 830 x 3.29 x 2.51 x
EV / FCF - -5.29 x -10.3 x -6.39 x - -6.12 x 4.63 x 3.62 x
FCF Yield - -18.9% -9.75% -15.6% - -16.3% 21.6% 27.6%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 48,180 124,205 153,921 193,212 198,706 201,785 - -
Reference price 2 1.000 5.025 5.457 3.238 4.767 6.611 6.611 6.611
Announcement Date 4/1/20 3/30/21 3/30/22 3/28/23 3/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - - - 13.95 551.7 633.3
EBITDA 1 - -5.027 -8.32 -5.598 -9.855 1.958 394.7 433
EBIT 1 - - -8.593 -5.901 -10.36 -6.623 64.02 -
Operating Margin - - - - - -47.47% 11.6% -
Earnings before Tax (EBT) 1 - - -10.99 -15.88 -8.477 -27.96 198.7 356.9
Net income 1 4.418 - -10.99 -15.88 -8.477 -28.82 179.5 229.7
Net margin - - - - - -206.54% 32.54% 36.27%
EPS 2 0.1830 - - -0.0954 -0.0444 -0.1330 0.7773 1.011
Free Cash Flow 1 - -118 -71.63 -75.6 - -265.3 280.5 300.6
FCF margin - - - - - -1,901.11% 50.84% 47.46%
FCF Conversion (EBITDA) - - - - - - 71.08% 69.42%
FCF Conversion (Net income) - - - - - - 156.26% 130.83%
Dividend per Share 2 - - - - - - - -
Announcement Date 4/1/20 3/30/21 3/30/22 3/28/23 3/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - - - - - - - - - - - -
EBITDA - - - - - - - - - - - -
EBIT - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income - - - - - - - - - - - -
Net margin - - - - - - - - - - - -
EPS 2 - -0.0233 -0.0157 -0.0597 -0.007340 -0.007360 -0.0148 -0.007260 -0.0290 -0.0290 -0.0370 -0.0370
Dividend per Share - - - - - - - - - - - -
Announcement Date 3/30/22 5/18/22 8/11/22 11/8/22 3/28/23 5/24/23 8/15/23 11/7/23 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 291 - -
Net Cash position 1 - - 105 142 - - 34.7 245
Leverage (Debt/EBITDA) - - - - - 148.4 x - -
Free Cash Flow 1 - -118 -71.6 -75.6 - -265 281 301
ROE (net income / shareholders' equity) - - -4.04% -4.34% - -4.7% 4.4% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 - -0.0400 -0.0300 -0.0300 - 0.0200 1.640 1.610
Capex 1 - 115 67 71.2 - 270 58.5 56.1
Capex / Sales - - - - - 1,934.59% 10.6% 8.86%
Announcement Date 4/1/20 3/30/21 3/30/22 3/28/23 3/12/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
6.611 USD
Average target price
9.637 USD
Spread / Average Target
+45.78%
Consensus
  1. Stock Market
  2. Equities
  3. ARTG Stock
  4. Financials Artemis Gold Inc.