Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

LAC US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Lithium Americas Corp.(LAC US)

$1.54-0.095.38%(Market Open · 17:44:07 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

LAC US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Lithium Americas Corp.(LAC US)

$1.54-0.095.38%(Market Open · 17:44:07 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Lithium Americas Corp. — Company Profile

Lithium Americas Corp. is a resource company primarily engaged in the exploration and development of lithium deposits across the United States and Argentina. The firm holds significant interests in several key projects, including Cauchari-Olaroz in Argentina's Jujuy province, the Thacker Pass project located in northwestern Nevada, and Pastos Grandes within Argentina's Salta province. Formerly known as Western Lithium USA Corporation, the company officially rebranded to Lithium Americas Corp. in March 2016. Its establishment dates back to 2007, and its corporate headquarters are situated in Vancouver, Canada.

Sector
Basic Materials
Industry
Industrial Materials
Exchange
UN
CEO
Jonathan David Evans
Headquarters
Vancouver, A1, CA
IPO Date
Sep 18, 2008
Employees
94
Website
www.lithiumamericas.com

Key Metrics

Price
$2.55
Market Cap
$569.36M
Revenue (TTM)
$0.00
Net Income (TTM)
$-409000.00
EPS (TTM)
-0.00
P/E (TTM)
-5.09
P/B (TTM)
0.42
Dividend Yield
0.00%
ROE (TTM)
-0.03%
ROA (TTM)
-0.01%
Operating Margin
0.00%
Beta
1.72

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Lithium Americas Corp. is a resource company primarily engaged in the exploration and development of lithium deposits across the United States and Argentina. The firm holds significant interests in several key projects, including Cauchari-Olaroz in Argentina's Jujuy province, the Thacker Pass project located in northwestern Nevada, and Pastos Grandes within Argentina's Salta province. Formerly known as Western Lithium USA Corporation, the company officially rebranded to Lithium Americas Corp. in March 2016. Its establishment dates back to 2007, and its corporate headquarters are situated in Vancouver, Canada.

Website
www.lithiumamericas.com
Location
Vancouver, A1, CA
Phone17786565820
Employees94
CEOJonathan David Evans
SectorBasic Materials
IndustryIndustrial Materials
IPO DateSep 18, 2008

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(263)

Expand
  • Form 4BARNUM AUBREE26 Oct
  • Form 4RUSSELL-SMITH ROBERT26 Oct
  • Form 4GRANDY EDWARD26 Oct
  • Form 4DUSHNISKY KELVIN PAUL MICHAEL26 Oct
  • Form 4CROWLEY TIMOTHY AMBROSE26 Oct
  • Form 4GERSPACHER RICHARD26 Oct
  • Form 4ZAWADZKI ALEXI ILLYA14 Sep
  • 8-KDeparture of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers: Compensatory Arrangements of Certain Officers11 Sep
  • S-3ASRAutomatic shelf registration statement (S-3)17 Aug
  • 8-KEntry into a Material Definitive Agreement13 Aug
  • 8-KResults of Operations and Financial Condition13 Aug
  • 10-QQ2ended 30 Jun 202613 Aug
  • 8-KNEWS RELEASETSX:LAC• NYSE:LACwww.lithiumamericas.com6 Aug
  • Form 4Chubbs Fabiana8 Jul
  • Form 4GAO YUAN8 Jul
  • Form 4MONTGOMERY PHILIP8 Jul
  • Form 4Walker Clayton D.8 Jul
  • Form 4BROWN MICHAEL JOHN8 Jul
  • Form 4MONTGOMERY PHILIP29 Jun
  • S-3ASRAutomatic shelf registration statement (S-3)26 Jun

News

  • Lithium Americas raises Thacker Pass cost estimate by 31%11 Nov
  • Lithium Americas Provides Thacker Pass Project Update11 Nov
  • Lithium Americas Corp. (LAC) Falls More Steeply Than Broader Market: What Investors Need to Know2 Nov
  • Lithium Americas Corp. (LAC) Stock Dips While Market Gains: Key Facts26 Oct
  • Lithium Americas Corp. (LAC) Stock Declines While Market Improves: Some Information for Investors19 Oct
  • Lithium Americas Corp. (LAC) Declines More Than Market: Some Information for Investors13 Oct
  • Here's Why Lithium Americas Corp. (LAC) Fell More Than Broader Market7 Oct
  • Lithium Americas Corp. (LAC) Stock Declines While Market Improves: Some Information for Investors1 Oct
  • Lithium Americas Corp. (LAC) Dips More Than Broader Market: What You Should Know24 Sep
  • Lithium Americas Stock: Buy, Sell, or Hold?22 Sep
  • These 2 Basic Materials Stocks Could Beat Earnings: Why They Should Be on Your Radar22 Sep
  • Lithium Americas Corp. (LAC) Stock Dips While Market Gains: Key Facts18 Sep
  • Lithium Americas (TSE:LAC) Shares Cross Below 200-Day Moving Average – Should You Sell?10 Sep
  • Trump's $500 Million Critical Minerals Push: 5 Battery Stocks That Could Benefit20 Aug
  • All You Need to Know About Lithium Americas Corp. (LAC) Rating Upgrade to Buy19 Aug
  • Lithium Americas: A Pseudo-Cinematic 'What-The-Heck' Buy Case For The Stock13 Aug
  • Lithium Americas Reports Second Quarter 2026 Results13 Aug
  • Lithium Americas Reports Second Quarter 2026 Results13 Aug

Mentions in Filings

  • … nder the symbol “LAR”. On January 23, 2025, the Company completed a plan of arrangement under which it continued from the province of British Columbia into Zug, Canton of Zug, Switzerland, and changed its name from “<strong>Lithium Americas</strong> (Argentina) Corp.” to “Lithium Argentina AG” (the “Continuation”) (Note 14). The Company is focused on the operation of the Cauchari-Olaroz lithium brine project (“Cauchari-Olaroz”), located in the Salar de Olaroz a …
    Lithium Argentina AGLithium Americas Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q3 26·10 Nov
  • … 23, 2025, the Company completed a plan of arrangement under the laws of the province of British Columbia (the “Arrangement”) involving the Company’s continuation from the province of British Columbia under the name “<strong>Lithium Americas</strong> (Argentina) Corp.” into Zug, Canton of Zug, Switzerland, as a Swiss share corporation under the name “Lithium Argentina AG”. As a result, the Company ceased to be governed by the Business Corporations Act (British Co …
    Lithium Argentina AGLithium Americas Corp.·EX-99.2 - 6-K - Current report (foreign private issuer)·Q3 26·10 Nov
  • … NG.** I, Alexander Cushing, P. Eng., residing at 243 Albright Road, Hamilton, Ontario, do hereby certify that: 1. I am an independent mineral processing, metallurgical and mineral economics consultant contracted by <strong>Lithium Americas</strong> (Argentina) Corp. 2. This certificate applies to the technical report titled "2026 Cauchari-Olaroz S-K 1300 Technical Report, Jujuy Province, Argentina," (the "Technical Report") with an effective date of September …
    Lithium Argentina AGLithium Americas Corp.·EX-99.1 - 6-K - EXHIBIT 99.1·Q3 26·6 Nov
  • … Contract Mining's subsidiary, Sawtooth, is the exclusive provider of comprehensive mining services for the Thacker Pass lithium project in Humboldt County, Nevada. Thacker Pass is owned by a joint venture between <strong>Lithium Americas Corp.</strong> and General Motors Holdings LLC. The U.S. Department of Energy holds warrants to purchase five percent non-voting, non-transferable equity in this joint venture. Lithium Americas Corp. is targeting mechanical comp …
    NACCO INDUSTRIES INCLithium Americas Corp.·10-Q - Quarterly report Q3·Q3 26·4 Nov
  • … contract mining agreement that spans over a decade. Sawtooth Mining, a North American Mining subsidiary, provides exclusive comprehensive mining services at Thacker Pass, which is owned by a joint venture led by <strong>Lithium Americas Corp.</strong> Sawtooth will supply all the lithium-bearing ore requirements for our customer's Thacker Pass lithium processing facility, which is currently under construction. This project provides stable income during construc …
    NACCO INDUSTRIES INCLithium Americas Corp.·EX-99 - 8-K - Results of Operations and Financial Condition·Q4 26·4 Nov
  • … ion of $500 million. In preparing these analyses, Cohen reviewed the Enterprise Value divided by resource size (Lithium Carbonate Equivalents) and Enterprise Value as a percentage of disclosed Net Present Values (NPV) for <strong>Lithium Americas</strong> (owner of Thacker Pass) and Ioneer (owner of Rhyolite Ridge). Then, Cohen compared these multiples and ratios with US Elemental’s proposed $500 million valuation and determined that the valuation was reasonable.
    HiTech Minerals Inc.Lithium Americas Corp.·S-4/A - REGISTRATION STATEMENT·Q4 26·26 Oct

Key Stats

Trading

Px/Chg 1D$2.55 / -0.78%
Prev Close$2.97
% of 52Wk H28.52%
Avg Volume10.08M
Beta1.72
Mkt Cap569.36M
FD Mkt Cap669.84M

Float

Shrs Out/Float223.28M / 198.66M
Short Float0.14%
Days to Cover3.31
Stock Repurchased$0.00

Current Valuation

EV770.22M
EV/EBITDA-15.01
EV/Sales0.00
P/B0.42
P/S0.00
FCF Yield-55.00%
ROE-0.03%
ROA-0.01%
Current Ratio7.36

Estimates

P/E-5.09
Est P/E0.00
Est EPS-0.07
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-311.36-27.07-137.42-14.5414.29-1,392.08
Price / Sales0.000.000.000.000.000.00
Price / Book Value-9.75-53.321.820.971.330.42
Price / Free Cash Flow-9.06-31.85-3.06-3.24-5.33-1.82
ENTERPRISE VALUE METRICS
Enterprise Value1,083.31,879.5507.6357.61,901.7770.2
Enterprise Value / Sales0.000.000.000.000.000.00
Enterprise Value / EBITDA-24.51-31.30-17.74-13.1011.10-71.52
Enterprise Value / EBIT-23.89-30.88-17.65-12.6411.11-69.41

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue—-----
Gross Income—----0.0-
EBITDA4.3%-43.8-60.1-28.6-27.3-51.8
EBIT4.4%-44.5-60.9-28.8-28.3-52.8
Net Income26.9%-47.0-67.8-5.1-42.5-122.1
EPS (Diluted)9.9%-0.35-0.49-0.02-0.21-0.51
BALANCE SHEET
Cash & ST Inv396.8%0.90.6195.5593.9568.2
Total Assets292.6%10.927.8436.91,044.92,579.0
Total Liabilities108.5%52.562.352.099.6992.4
Total Shareholder Equity—-41.7-34.4384.9635.01,058.8
CASH FLOW
Net Operating Cash Flow9.7%-42.9-52.0-39.5-13.0-62.3
Cap Ex347.9%-1.9-5.6-188.9-177.7-778.4
Free Cash Flow108.1%-44.9-57.6-228.5-190.7-840.7

Enterprise Value Bridge

Millions USD11 Nov '26
Price (As of 11 Nov '26)1.74
Basic Shares223.28
Market Cap387.4
Diluted Shares243.66
Fully Diluted Shares Outstanding243.66
Fully Diluted Market Cap422.7
+Consolidated Debt1,157.5
−In-the-Money Convertible Debt—
+Capital Leases21.8
+Operating Leases—
−Cash & Equivalents-822.8
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest532.4
+Pension Liabilities—
Enterprise Value1,254.6

Related companies

Southern Copper Corp/

SCCO US

Grupo México, S.A.B. de C.V.

GMBXF US

Saudi Arabian Mining Company (Ma'aden)

MAADEN AB

Antofagasta Plc/fi

ANFGF US

China Molybdenum Co., Ltd.

CMCLF US

Fortescue Metals Group Limited

FSUGY US

First Quantum Minerals Ltd

FQVLF US

Lundin Mining Corporation/ADR

LUNMF US

China Northern Rare Earth (Group) High-Tech Co.,Ltd.

600111 CG

China Tungsten And Hightech Materals Co.,Ltd

000657 CS

KGHM Polska Miedz S.A.

KGHPF US

Korea Zinc Company, Ltd.

010130 KP

Lithium Americas Corp. — Company Profile

Lithium Americas Corp. is a resource company primarily engaged in the exploration and development of lithium deposits across the United States and Argentina. The firm holds significant interests in several key projects, including Cauchari-Olaroz in Argentina's Jujuy province, the Thacker Pass project located in northwestern Nevada, and Pastos Grandes within Argentina's Salta province. Formerly known as Western Lithium USA Corporation, the company officially rebranded to Lithium Americas Corp. in March 2016. Its establishment dates back to 2007, and its corporate headquarters are situated in Vancouver, Canada.

Sector
Basic Materials
Industry
Industrial Materials
Exchange
UN
CEO
Jonathan David Evans
Headquarters
Vancouver, A1, CA
IPO Date
Sep 18, 2008
Employees
94
Website
www.lithiumamericas.com

Key Metrics

Price
$2.55
Market Cap
$569.36M
Revenue (TTM)
$0.00
Net Income (TTM)
$-409000.00
EPS (TTM)
-0.00
P/E (TTM)
-5.09
P/B (TTM)
0.42
Dividend Yield
0.00%
ROE (TTM)
-0.03%
ROA (TTM)
-0.01%
Operating Margin
0.00%
Beta
1.72

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Lithium Americas Corp. is a resource company primarily engaged in the exploration and development of lithium deposits across the United States and Argentina. The firm holds significant interests in several key projects, including Cauchari-Olaroz in Argentina's Jujuy province, the Thacker Pass project located in northwestern Nevada, and Pastos Grandes within Argentina's Salta province. Formerly known as Western Lithium USA Corporation, the company officially rebranded to Lithium Americas Corp. in March 2016. Its establishment dates back to 2007, and its corporate headquarters are situated in Vancouver, Canada.

Website
www.lithiumamericas.com
Location
Vancouver, A1, CA
Phone17786565820
Employees94
CEOJonathan David Evans
SectorBasic Materials
IndustryIndustrial Materials
IPO DateSep 18, 2008

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(263)

Expand
  • Form 4BARNUM AUBREE26 Oct
  • Form 4RUSSELL-SMITH ROBERT26 Oct
  • Form 4GRANDY EDWARD26 Oct
  • Form 4DUSHNISKY KELVIN PAUL MICHAEL26 Oct
  • Form 4CROWLEY TIMOTHY AMBROSE26 Oct
  • Form 4GERSPACHER RICHARD26 Oct
  • Form 4ZAWADZKI ALEXI ILLYA14 Sep
  • 8-KDeparture of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers: Compensatory Arrangements of Certain Officers11 Sep
  • S-3ASRAutomatic shelf registration statement (S-3)17 Aug
  • 8-KEntry into a Material Definitive Agreement13 Aug
  • 8-KResults of Operations and Financial Condition13 Aug
  • 10-QQ2ended 30 Jun 202613 Aug
  • 8-KNEWS RELEASETSX:LAC• NYSE:LACwww.lithiumamericas.com6 Aug
  • Form 4Chubbs Fabiana8 Jul
  • Form 4GAO YUAN8 Jul
  • Form 4MONTGOMERY PHILIP8 Jul
  • Form 4Walker Clayton D.8 Jul
  • Form 4BROWN MICHAEL JOHN8 Jul
  • Form 4MONTGOMERY PHILIP29 Jun
  • S-3ASRAutomatic shelf registration statement (S-3)26 Jun

News

  • Lithium Americas raises Thacker Pass cost estimate by 31%11 Nov
  • Lithium Americas Provides Thacker Pass Project Update11 Nov
  • Lithium Americas Corp. (LAC) Falls More Steeply Than Broader Market: What Investors Need to Know2 Nov
  • Lithium Americas Corp. (LAC) Stock Dips While Market Gains: Key Facts26 Oct
  • Lithium Americas Corp. (LAC) Stock Declines While Market Improves: Some Information for Investors19 Oct
  • Lithium Americas Corp. (LAC) Declines More Than Market: Some Information for Investors13 Oct
  • Here's Why Lithium Americas Corp. (LAC) Fell More Than Broader Market7 Oct
  • Lithium Americas Corp. (LAC) Stock Declines While Market Improves: Some Information for Investors1 Oct
  • Lithium Americas Corp. (LAC) Dips More Than Broader Market: What You Should Know24 Sep
  • Lithium Americas Stock: Buy, Sell, or Hold?22 Sep
  • These 2 Basic Materials Stocks Could Beat Earnings: Why They Should Be on Your Radar22 Sep
  • Lithium Americas Corp. (LAC) Stock Dips While Market Gains: Key Facts18 Sep
  • Lithium Americas (TSE:LAC) Shares Cross Below 200-Day Moving Average – Should You Sell?10 Sep
  • Trump's $500 Million Critical Minerals Push: 5 Battery Stocks That Could Benefit20 Aug
  • All You Need to Know About Lithium Americas Corp. (LAC) Rating Upgrade to Buy19 Aug
  • Lithium Americas: A Pseudo-Cinematic 'What-The-Heck' Buy Case For The Stock13 Aug
  • Lithium Americas Reports Second Quarter 2026 Results13 Aug
  • Lithium Americas Reports Second Quarter 2026 Results13 Aug

Mentions in Filings

  • … nder the symbol “LAR”. On January 23, 2025, the Company completed a plan of arrangement under which it continued from the province of British Columbia into Zug, Canton of Zug, Switzerland, and changed its name from “<strong>Lithium Americas</strong> (Argentina) Corp.” to “Lithium Argentina AG” (the “Continuation”) (Note 14). The Company is focused on the operation of the Cauchari-Olaroz lithium brine project (“Cauchari-Olaroz”), located in the Salar de Olaroz a …
    Lithium Argentina AGLithium Americas Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q3 26·10 Nov
  • … 23, 2025, the Company completed a plan of arrangement under the laws of the province of British Columbia (the “Arrangement”) involving the Company’s continuation from the province of British Columbia under the name “<strong>Lithium Americas</strong> (Argentina) Corp.” into Zug, Canton of Zug, Switzerland, as a Swiss share corporation under the name “Lithium Argentina AG”. As a result, the Company ceased to be governed by the Business Corporations Act (British Co …
    Lithium Argentina AGLithium Americas Corp.·EX-99.2 - 6-K - Current report (foreign private issuer)·Q3 26·10 Nov
  • … NG.** I, Alexander Cushing, P. Eng., residing at 243 Albright Road, Hamilton, Ontario, do hereby certify that: 1. I am an independent mineral processing, metallurgical and mineral economics consultant contracted by <strong>Lithium Americas</strong> (Argentina) Corp. 2. This certificate applies to the technical report titled "2026 Cauchari-Olaroz S-K 1300 Technical Report, Jujuy Province, Argentina," (the "Technical Report") with an effective date of September …
    Lithium Argentina AGLithium Americas Corp.·EX-99.1 - 6-K - EXHIBIT 99.1·Q3 26·6 Nov
  • … Contract Mining's subsidiary, Sawtooth, is the exclusive provider of comprehensive mining services for the Thacker Pass lithium project in Humboldt County, Nevada. Thacker Pass is owned by a joint venture between <strong>Lithium Americas Corp.</strong> and General Motors Holdings LLC. The U.S. Department of Energy holds warrants to purchase five percent non-voting, non-transferable equity in this joint venture. Lithium Americas Corp. is targeting mechanical comp …
    NACCO INDUSTRIES INCLithium Americas Corp.·10-Q - Quarterly report Q3·Q3 26·4 Nov
  • … contract mining agreement that spans over a decade. Sawtooth Mining, a North American Mining subsidiary, provides exclusive comprehensive mining services at Thacker Pass, which is owned by a joint venture led by <strong>Lithium Americas Corp.</strong> Sawtooth will supply all the lithium-bearing ore requirements for our customer's Thacker Pass lithium processing facility, which is currently under construction. This project provides stable income during construc …
    NACCO INDUSTRIES INCLithium Americas Corp.·EX-99 - 8-K - Results of Operations and Financial Condition·Q4 26·4 Nov
  • … ion of $500 million. In preparing these analyses, Cohen reviewed the Enterprise Value divided by resource size (Lithium Carbonate Equivalents) and Enterprise Value as a percentage of disclosed Net Present Values (NPV) for <strong>Lithium Americas</strong> (owner of Thacker Pass) and Ioneer (owner of Rhyolite Ridge). Then, Cohen compared these multiples and ratios with US Elemental’s proposed $500 million valuation and determined that the valuation was reasonable.
    HiTech Minerals Inc.Lithium Americas Corp.·S-4/A - REGISTRATION STATEMENT·Q4 26·26 Oct

Key Stats

Trading

Px/Chg 1D$2.55 / -0.78%
Prev Close$2.97
% of 52Wk H28.52%
Avg Volume10.08M
Beta1.72
Mkt Cap569.36M
FD Mkt Cap669.84M

Float

Shrs Out/Float223.28M / 198.66M
Short Float0.14%
Days to Cover3.31
Stock Repurchased$0.00

Current Valuation

EV770.22M
EV/EBITDA-15.01
EV/Sales0.00
P/B0.42
P/S0.00
FCF Yield-55.00%
ROE-0.03%
ROA-0.01%
Current Ratio7.36

Estimates

P/E-5.09
Est P/E0.00
Est EPS-0.07
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-311.36-27.07-137.42-14.5414.29-1,392.08
Price / Sales0.000.000.000.000.000.00
Price / Book Value-9.75-53.321.820.971.330.42
Price / Free Cash Flow-9.06-31.85-3.06-3.24-5.33-1.82
ENTERPRISE VALUE METRICS
Enterprise Value1,083.31,879.5507.6357.61,901.7770.2
Enterprise Value / Sales0.000.000.000.000.000.00
Enterprise Value / EBITDA-24.51-31.30-17.74-13.1011.10-71.52
Enterprise Value / EBIT-23.89-30.88-17.65-12.6411.11-69.41

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue—-----
Gross Income—----0.0-
EBITDA4.3%-43.8-60.1-28.6-27.3-51.8
EBIT4.4%-44.5-60.9-28.8-28.3-52.8
Net Income26.9%-47.0-67.8-5.1-42.5-122.1
EPS (Diluted)9.9%-0.35-0.49-0.02-0.21-0.51
BALANCE SHEET
Cash & ST Inv396.8%0.90.6195.5593.9568.2
Total Assets292.6%10.927.8436.91,044.92,579.0
Total Liabilities108.5%52.562.352.099.6992.4
Total Shareholder Equity—-41.7-34.4384.9635.01,058.8
CASH FLOW
Net Operating Cash Flow9.7%-42.9-52.0-39.5-13.0-62.3
Cap Ex347.9%-1.9-5.6-188.9-177.7-778.4
Free Cash Flow108.1%-44.9-57.6-228.5-190.7-840.7

Enterprise Value Bridge

Millions USD11 Nov '26
Price (As of 11 Nov '26)1.74
Basic Shares223.28
Market Cap387.4
Diluted Shares243.66
Fully Diluted Shares Outstanding243.66
Fully Diluted Market Cap422.7
+Consolidated Debt1,157.5
−In-the-Money Convertible Debt—
+Capital Leases21.8
+Operating Leases—
−Cash & Equivalents-822.8
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest532.4
+Pension Liabilities—
Enterprise Value1,254.6

Related companies

Southern Copper Corp/

SCCO US

Grupo México, S.A.B. de C.V.

GMBXF US

Saudi Arabian Mining Company (Ma'aden)

MAADEN AB

Antofagasta Plc/fi

ANFGF US

China Molybdenum Co., Ltd.

CMCLF US

Fortescue Metals Group Limited

FSUGY US

First Quantum Minerals Ltd

FQVLF US

Lundin Mining Corporation/ADR

LUNMF US

China Northern Rare Earth (Group) High-Tech Co.,Ltd.

600111 CG

China Tungsten And Hightech Materals Co.,Ltd

000657 CS

KGHM Polska Miedz S.A.

KGHPF US

Korea Zinc Company, Ltd.

010130 KP