OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
ZAU$0.3856

Zodiac Gold Inc

GoldVerified

Zodiac Gold Inc has a negative equity position of CAD -453,260,000 and a debt-to-equity ratio of -0.53, indicating a capital structure that is heavily leveraged with long-term debt of CAD 238,020,000. The company's liquidity is constrained, as evidenced by a current ratio of 0.35, suggesting that it has insufficient current assets to cover its current liabilities. The negative operating cash flow of CAD -1,633,400 and free cash flow of CAD -685,120 further highlight the company's cash flow challenges. Profitability metrics are weak, with a net loss of CAD 692,130 and an operating loss of CAD 888,700 in the latest reporting period. The return on equity (ROE) is 1.527, which is likely below the industry median for gold mining companies, while the return on assets (ROA) is -1.8591, indicating that the company is not generating a positive return on its asset base. The EV/EBITDA ratio of -68.84 is also significantly negative, suggesting that the company is not currently generating positive earnings before interest, taxes, depreciation, and amortization (EBITDA). Zodiac Gold Inc does not disclose specific revenue by geographic region or business segment in the available data, but the company's operations are likely concentrated in Canada, where it is headquartered. The lack of geographic diversification could expose the company to regional economic or regulatory risks. The company's growth trajectory is uncertain, as it has reported a net loss in the latest period and has not provided forward-looking revenue guidance. The absence of positive earnings and the negative cash flow position suggest that the company may face challenges in sustaining operations without additional financing. The risk assessment indicates a medium liquidity risk and a low dilution risk, but the key flag of negative net cash after subtracting total debt highlights the company's financial vulnerability. Recent filings and transcripts do not provide specific details on new projects or strategic initiatives, but the company's financial position suggests that it may be seeking additional capital to fund operations or reduce debt. The company's shares are currently trading at CAD 0.375, with a market capitalization of approximately CAD 60.94 million. The company's risk profile is further complicated by the negative equity position and the potential need for further financing, which could lead to increased leverage or shareholder dilution. The risk assessment does not indicate a high probability of near-term dilution, but the company's financial position remains precarious.

30-day price · ZAU-0.05 (-13.9%)
Low$0.30High$0.43Close$0.31As of12 May, 00:00 UTC
Profile
CompanyZodiac Gold Inc
TickerZAU.V
SectorBasic Materials
BusinessMineral Resources
Industry groupMineral Resources
IndustryGold
AI analysis

Business. Zodiac Gold Inc is a Canadian-based gold mining company that operates in the mineral resources sector, primarily generating revenue through the exploration, development, and production of gold.

Classification. Zodiac Gold Inc is classified under the industry "Gold" within the "Mineral Resources" business sector of the "Basic Materials" economic sector, with a classification confidence of 0.92.

Zodiac Gold Inc has a negative equity position of CAD -453,260,000 and a debt-to-equity ratio of -0.53, indicating a capital structure that is heavily leveraged with long-term debt of CAD 238,020,000. The company's liquidity is constrained, as evidenced by a current ratio of 0.35, suggesting that it has insufficient current assets to cover its current liabilities. The negative operating cash flow of CAD -1,633,400 and free cash flow of CAD -685,120 further highlight the company's cash flow challenges. Profitability metrics are weak, with a net loss of CAD 692,130 and an operating loss of CAD 888,700 in the latest reporting period. The return on equity (ROE) is 1.527, which is likely below the industry median for gold mining companies, while the return on assets (ROA) is -1.8591, indicating that the company is not generating a positive return on its asset base. The EV/EBITDA ratio of -68.84 is also significantly negative, suggesting that the company is not currently generating positive earnings before interest, taxes, depreciation, and amortization (EBITDA). Zodiac Gold Inc does not disclose specific revenue by geographic region or business segment in the available data, but the company's operations are likely concentrated in Canada, where it is headquartered. The lack of geographic diversification could expose the company to regional economic or regulatory risks. The company's growth trajectory is uncertain, as it has reported a net loss in the latest period and has not provided forward-looking revenue guidance. The absence of positive earnings and the negative cash flow position suggest that the company may face challenges in sustaining operations without additional financing. The risk assessment indicates a medium liquidity risk and a low dilution risk, but the key flag of negative net cash after subtracting total debt highlights the company's financial vulnerability. Recent filings and transcripts do not provide specific details on new projects or strategic initiatives, but the company's financial position suggests that it may be seeking additional capital to fund operations or reduce debt. The company's shares are currently trading at CAD 0.375, with a market capitalization of approximately CAD 60.94 million. The company's risk profile is further complicated by the negative equity position and the potential need for further financing, which could lead to increased leverage or shareholder dilution. The risk assessment does not indicate a high probability of near-term dilution, but the company's financial position remains precarious.
Key takeaways
  • Zodiac Gold Inc is operating with a negative equity position and a high debt burden, indicating significant financial stress.
  • The company's liquidity is weak, with a current ratio of 0.35 and negative operating and free cash flows.
  • Profitability metrics are poor, with a negative net income and a negative return on assets.
  • The company's growth trajectory is uncertain, and it may require additional financing to sustain operations.
  • The risk assessment highlights medium liquidity risk and a key flag of negative net cash after subtracting total debt.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue
Gross profit
Operating income-$888.7k
Net income-$692.1k
R&D
SG&A
D&A
SBC
Operating cash flow-$1.6M
CapEx
Free cash flow-$685.1k
Total assets$372.3k
Total liabilities$825.6k
Total equity-$453.3k
Cash & equivalents
Long-term debt$238.0k
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4
FY-3-$2.9M-$2.8M-$2.8M
FY-2-$1.7M-$1.4M-$1.4M
FY-1-$2.3M-$1.8M-$1.7M
FY0-$1.8M-$1.8M-$1.8M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4
FY-3$304.4k-$478.0k
FY-2$257.6k-$998.1k
FY-1$372.3k-$453.3k
FY0$256.0k-$450.3k
PeriodOCFCapExFCFSBC
FY-4
FY-3-$2.1M-$51.3k-$2.8M
FY-2-$690.1k$0.00-$1.4M
FY-1-$1.6M-$1.7M
FY0-$1.5M-$38.5k-$1.8M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7-$888.7k-$692.1k-$685.1k
FQ-6-$487.9k-$416.5k-$411.0k
FQ-5-$484.9k-$520.5k-$513.7k
FQ-4-$358.5k-$364.4k-$356.1k
FQ-3-$491.1k-$497.2k-$500.3k
FQ-2-$917.3k-$957.3k-$950.4k
FQ-1-$412.5k-$427.4k-$418.9k
FQ0-$499.1k-$502.2k-$495.4k
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$372.3k-$453.3k
FQ-6$264.2k-$615.4k
FQ-5$433.4k-$295.9k
FQ-4$384.9k-$551.2k
FQ-3$256.0k-$450.3k
FQ-2$202.9k-$585.5k
FQ-1$302.4k-$508.3k
FQ0$463.9k-$532.6k
PeriodOCFCapExFCFSBC
FQ-7-$1.6M-$685.1k
FQ-6-$318.2k-$411.0k
FQ-5-$1.2M-$28.0k-$513.7k
FQ-4-$1.3M-$28.0k-$356.1k
FQ-3-$1.5M-$38.5k-$500.3k
FQ-2-$548.1k-$950.4k
FQ-1-$1.0M-$418.9k
FQ0-$1.6M-$495.4k
Valuation
Market price$0.38
Market cap$60.9M
Enterprise value$61.2M
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$453.3k
Net cash-$238.0k
Current ratio0.3
Debt/Equity-0.5
ROA-1.9%
ROE1.5%
Cash conversion2.4%
CapEx/Revenue
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Mining · cohort 905 companies
MetricZAUActivity
Op margin3.5% medp25 -0.6% · p75 10.5%
Net margin2.2% medp25 -1.4% · p75 8.1%
Gross margin13.1% medp25 5.9% · p75 24.5%
R&D / revenue0.5% medp25 0.4% · p75 0.5%
CapEx / revenue-4.4% medp25 -14.2% · p75 -1.7%
Debt / equity-53.0%21.9% medp25 0.9% · p75 72.4%bottom quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-12 00:43 UTC#875336b4
Market quoteclose USD 0.31 · shares 0.16B diluted
no public URL
2026-05-12 00:43 UTC#963e86ac
Source: analysis-pipeline (hybrid)Generated: 2026-05-30 03:04 UTCJob: 99b1ca6f