Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Cornish Metals Inc.

Basic Materials GB CUSN

85.0GBX
77.15(982.80%)

Last update at 2025-12-29T08:00:00Z

Day Range

81.0086.00
LowHigh

52 Week Range

8.9020.00
LowHigh

Fundamentals

  • Previous Close 7.85
  • Market Cap55.26M
  • Volume130374
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-3.28248M
  • Revenue TTM0.00000M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.00000M
  • Diluted EPS TTM-

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Income before tax -1.20226M -2.91114M -1.59840M -4.55918M 0.33M
Minority interest - - - - -
Net income -1.21826M -2.93080M -1.90019M -4.78166M 0.33M
Selling general administrative 2.64M 2.55M 1.46M 1.05M 1.33M
Selling and marketing expenses 0.52M 0.37M 0.13M 0.41M 0.66M
Gross profit -0.00044M -0.02551M -0.08703M -0.09140M -0.00754M
Reconciled depreciation 0.00044M 0.03M 0.09M 0.09M 0.00754M
Ebit -3.03099M -2.98699M -1.68040M -1.54506M 0.81M
Ebitda -3.03055M -2.96148M -1.59336M -1.45366M 0.82M
Depreciation and amortization 0.00044M 0.03M 0.09M 0.09M 0.00754M
Non operating income net other - - - - -
Operating income -3.03099M -2.98699M -1.68040M -1.54506M -2.01266M
Other operating expenses 3.45M 2.99M 1.68M 1.55M 2.01M
Interest expense 1.83M 0.02M 0.30M 0.22M 0.48M
Tax provision 0.02M - - - 0.00000M
Interest income 0.42M 0.00110M 0.00454M 0.00816M 0.03M
Net interest income 0.42M -0.01856M -0.29726M -0.21432M -0.45590M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.02M 0.02M 0.30M 0.22M -
Total revenue 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total operating expenses 3.45M 2.96M 1.60M 1.46M 2.01M
Cost of revenue 0.00044M 0.03M 0.09M 0.09M 0.00754M
Total other income expense net 1.83M 0.08M 0.08M -3.01411M 2.34M
Discontinued operations - - - - -
Net income from continuing ops -1.21826M -2.91114M -1.59840M -4.55918M 0.33M
Net income applicable to common shares -1.21826M -2.91114M -1.59840M -4.55918M 0.33M
Preferred stock and other adjustments - - - - -
Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Total assets 102.11M 36.09M 18.18M 15.86M 17.98M
Intangible assets - - - 1.50M 1.50M
Earning assets - - - - -
Other current assets 0.23M 0.23M 0.88M 0.05M 0.69M
Total liab 11.65M 15.38M 9.85M 8.81M 9.16M
Total stockholder equity 90.46M 20.71M 8.33M 7.06M 8.82M
Deferred long term liab - - - - -
Other current liab 0.69M 6.04M 0.16M 0.12M 0.08M
Common stock 128.38M 56.85M 40.74M 37.27M 37.27M
Capital stock 128.38M 56.85M 40.74M 37.27M 37.27M
Retained earnings -39.67700M -38.59904M -35.68790M -34.28042M -29.77591M
Other liab 9.15M 8.72M 2.89M 2.89M 2.89M
Good will - - - - -
Other assets 0.05M 0.04M 0.04M 0.04M 1.57M
Cash 55.50M 6.92M 0.35M 1.31M 2.16M
Cash and equivalents - - - - -
Total current liabilities 2.50M 6.66M 0.97M 0.69M 0.27M
Current deferred revenue - 0.19M - -0.07859M -
Net debt -55.49459M -6.91783M 5.66M 4.00M 3.84M
Short term debt 0.00064M 0.00420M 0.02M 0.08M -
Short long term debt - - - - -
Short long term debt total 0.00064M 0.00487M 6.01M 5.31M 6.00M
Other stockholder equity 2.41M 2.64M 3.04M 3.92M 1.32M
Property plant equipment 42.81M 27.21M 15.87M 13.89M 12.37M
Total current assets 59.24M 8.84M 2.26M 1.93M 4.03M
Long term investments - - - - -
Net tangible assets 90.46M 20.71M 8.33M 7.05M 8.82M
Short term investments 2.72M 1.57M 1.00M 0.55M 1.17M
Net receivables 0.66M 0.11M 0.02M 0.02M 0.01M
Long term debt - - 5.99M 5.21M 6.00M
Inventory - - - - -
Accounts payable 1.80M 0.43M 0.79M 0.49M 0.19M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -0.64896M -0.17412M 0.24M 0.15M -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.05M 0.04M 0.04M 0.04M 0.07M
Deferred long term asset charges - - - - -
Non current assets total 42.86M 27.25M 15.92M 13.93M 13.95M
Capital lease obligations 0.00064M 0.00487M 0.02M 0.10M -
Long term debt total - - - - -
Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Investments -10.31838M 0.00306M 0.00306M 0.88M 2.30M
Change to liabilities 0.07M 0.02M 0.01M 0.02M -0.21475M
Total cashflows from investing activities -10.31838M -3.98898M -1.64668M -0.50451M -2.74099M
Net borrowings -0.00446M -0.02776M -0.08834M -0.08554M -0.08554M
Total cash from financing activities 61.66M 13.96M 1.97M 1.02M -0.10224M
Change to operating activities -0.09602M -0.13735M 0.02M 0.08M 0.00056M
Net income -1.21826M -2.91114M -1.59840M -4.55918M 0.33M
Change in cash 48.57M 6.57M -0.95165M -0.85652M -4.78716M
Begin period cash flow 6.92M 0.35M 1.31M 2.16M 6.95M
End period cash flow 55.50M 6.92M 0.35M 1.31M 2.16M
Total cash from operating activities -3.60701M -3.08586M -1.26457M -1.36009M -1.94393M
Issuance of capital stock 65.14M 14.24M 1.18M - 0.00000M
Depreciation 0.00044M 0.03M 0.09M 0.09M 0.00754M
Other cashflows from investing activities -0.01172M -0.00547M -0.00547M -0.00547M -0.03849M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables -0.54918M -0.08359M -0.00012M -0.01131M 0.14M
Sale purchase of stock - - 2.50M 1.18M 0.09M
Other cashflows from financing activities -3.47421M -0.25340M 0.88M 1.10M -0.10224M
Change to netincome -1.81273M 0.00081M 0.20M 1.55M -2.20696M
Capital expenditures 10.31M 3.99M 1.65M 1.38M 5.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.57646M -0.20493M 0.03M 0.09M -0.07050M
Stock based compensation 0.08M 0.08M 0.30M 0.17M 0.17M
Other non cash items -1.82873M 0.02M 0.30M 3.01M -2.37433M
Free cash flow -13.91367M -7.07243M -2.91125M -2.74462M -6.94712M

Peer Comparison

Sector: Basic Materials Industry: Other Industrial Metals & Mining

Company Change (GBX) Price (GBX) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to EBITDA (x)
CUSN
Cornish Metals Inc.		 77.15 982.80% 85.00 - - - 1.01 -12.0294
BHP
BHP Group Limited		 -168.0 5.10% 3127.00 19.14 14.68 2.70 3.70 3.60 6.69
RIO
Rio Tinto PLC		 -243.0 3.10% 7604.00 16.15 11.74 2.07 2.47 2.94 7.39
GLEN
Glencore PLC		 -19.8 3.25% 590.20 280.25 16.34 0.27 2.26 0.51 12.22
AAL
Anglo American PLC		 -210.0 5.16% 3856.00 - 33.56 2.01 2.62 3.05 13.96

Reports Covered

Stock Research & News

View All

Profile

Cornish Metals Inc. engages in the acquisition, evaluation, exploration, and development of mineral properties in the United Kingdom. The company primarily explores for tin, tungsten, zinc, silver, nickel, lithium, and copper deposits. Its flagship projects are the South Crofty project comprising an underground mine permission area that covers 1,490 hectares located in the Central Mining District of Cornwall, the United Kingdom; and the United Downs exploration project located within the historic Gwennap copper and tin mining district in Cornwall, the United Kingdom. The company was formerly known as Strongbow Exploration Inc. and changed its name to Cornish Metals Inc. in July 2020. Cornish Metals Inc. was incorporated in 2004 and is based in Vancouver, Canada.

Cornish Metals Inc.

789 West Pender Street, Vancouver, BC, Canada, V6C 1H2

Key Executives

Name Title Year Born
Mr. Richard D. Williams M.Sc., P.Geo. Pres, CEO & Director NA
Mr. Matthew Hird Chief Financial Officer 1973
Mr. Owen D. Mihalop Chief Operating Officer NA
Ms. Brenda Ruth Nowak P.Eng. Corp. Sec. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions