CUSN Stock Financial Analysis - Cornish Metals Inc. (TSXV) Stock

Overview

Cornish Metals Inc., based in Canada, operates primarily in the mining industry with a significant focus on the exploration and development of mineral properties in the United Kingdom. The company's key projects include the South Crofty tin project and the United Downs copper-tin project, both located in Cornwall, England. South Crofty, an historic mining district, is particularly notable as it has planning permission through 2071 and is recognized for its high-grade tin resource. United Downs is gaining attention for intercepting high-grade copper and tin mineralization. These projects position Cornish Metals Inc. at the forefront of reviving the tin and copper mining industry in this region, with a strong emphasis on sustainable development and community engagement.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The operating income for Cornish Metals Inc. as of June 30, 2025 is -11.79 MM.
The net income for Cornish Metals Inc. as of June 30, 2025 is -3.27 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-06-30		-11.79	-3.27
2025-03-31		-9.16	-1.55
2024-12-31		-8.73	-1.07
2023-12-31		-5.21	-2.96
2023-10-31		-4.02	0.77
2023-07-31		-3.48	1.14
2023-04-30		-3.57	-0.45
2023-01-31		-3.28	-1.22
2022-10-31		-3.07	-4.42
2022-07-31		-3.13	-5.06
2022-04-30		-2.66	-2.59
2022-01-31		-2.86	-2.91
2021-10-31		-2.70	-2.16
2021-07-31		-2.57	-1.91
2021-04-30		-2.13	-2.50
2021-01-31		-1.65	-1.60
2020-10-31		-1.53	-3.83

Income Statement: EPS

The earnings per share basic for Cornish Metals Inc. as of June 30, 2025 is -0.00.
The earnings per share diluted for Cornish Metals Inc. as of June 30, 2025 is -0.00.

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-06-30	-0.00	-0.00
2025-03-31	-0.00	-0.00
2024-12-31	-0.00	-0.00
2023-12-31
2023-10-31	0.00	0.00
2023-07-31	0.00	0.00
2023-04-30	-0.00	-0.00
2023-01-31	-0.00	-0.00
2022-10-31	-0.01	-0.01
2022-07-31	-0.02	-0.02
2022-04-30	-0.01	-0.01
2022-01-31	-0.01
2021-10-31	-0.01	-0.01
2021-07-31	-0.01	-0.01
2021-04-30	-0.02	-0.02
2021-01-31	-0.01
2020-10-31	-0.03	-0.03

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Cornish Metals Inc. as of June 30, 2025 is -8.45 MM.
The cash from investing activities for Cornish Metals Inc. as of June 30, 2025 is -25.02 MM.
The cash from financing activities for Cornish Metals Inc. as of June 30, 2025 is 99.65 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-06-30	-8.45	-25.02	99.65
2025-03-31	-5.50	-23.65	99.64
2024-12-31	-4.46	-24.94	12.04
2023-12-31	-2.98	-30.73	-0.03
2023-10-31	-2.32	-27.89	0.20
2023-07-31	-3.08	-23.39	0.40
2023-04-30	-4.01	-16.16	62.21
2023-01-31	-3.61	-10.32	61.66
2022-10-31	-3.68	-7.01	62.36
2022-07-31	-3.21	-5.16	62.15
2022-04-30	-2.80	-4.41	0.18
2022-01-31	-3.09	-3.99	13.96
2021-10-31	-2.89	-2.97	13.59
2021-07-31	-2.32	-2.19	13.95
2021-04-30	-1.88	-1.88	14.08
2021-01-31	-1.26	-1.65	1.97
2020-10-31	-1.09	-1.52	2.58

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Cornish Metals Inc. as of June 30, 2025 is -113.26.
The p/book for Cornish Metals Inc. as of June 30, 2025 is 0.89.
The p/tbv for Cornish Metals Inc. as of June 30, 2025 is 0.89.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-06-30	-113.26	0.89	0.89
2025-03-31	-170.34	1.89	1.89
2024-12-31		0.80	0.80
2023-12-31	122.05	1.03	1.03
2023-10-31
2023-07-31
2023-04-30
2023-01-31
2022-10-31
2022-07-31
2022-04-30
2022-01-31	-66.27	7.04	7.04
2021-10-31	-37.53	3.53	3.53
2021-07-31	-17.24	2.18	2.18
2021-04-30	-24.69	3.12	3.12
2021-01-31	-5.59	2.95	2.95
2020-10-31	-6.43	2.84	2.84

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Cornish Metals Inc. as of June 30, 2025 is -0.03.
The ebit (3y)/ev for Cornish Metals Inc. as of June 30, 2025 is -0.02.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-06-30	-0.03	-0.02
2025-03-31	-0.02	-0.01
2024-12-31	0.00	-0.03
2023-12-31	0.01	-0.03
2023-10-31	0.02	-0.03
2023-07-31	-0.02	-0.04
2023-04-30	-0.02	-0.03
2023-01-31	-0.05	-0.04
2022-10-31	-0.07	-0.05
2022-07-31	-0.01	-0.02
2022-04-30	-0.02	-0.03
2022-01-31	-0.02	-0.02
2021-10-31	-0.03	-0.03
2021-07-31	-0.07	-0.06
2021-04-30	-0.04	-0.04
2021-01-31	-0.14	-0.08
2020-10-31	-0.13	-0.08

Management Effectiveness

The roa for Cornish Metals Inc. as of June 30, 2025 is -0.02.
The roe for Cornish Metals Inc. as of June 30, 2025 is -0.02.
The roic for Cornish Metals Inc. as of June 30, 2025 is -0.01.
The croic for Cornish Metals Inc. as of June 30, 2025 is 0.34.
The ocroic for Cornish Metals Inc. as of June 30, 2025 is -0.03.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-06-30	-0.02	-0.02	-0.01	0.34	-0.03
2025-03-31	-0.01	-0.01	-0.01	-0.15	-0.04
2024-12-31	0.00	-0.01	0.00	0.00	0.00
2023-12-31	0.01	0.01	0.01	-0.29	-0.03
2023-10-31	0.01	0.01	0.01	-0.29	-0.03
2023-07-31	-0.01	0.01	0.01	-0.24	-0.03
2023-04-30	-0.03	-0.06	-0.01	0.54	-0.04
2023-01-31	-0.12	-0.06	-0.01	0.54	-0.04
2022-10-31	-0.17	-0.22	-0.05	0.58	-0.04
2022-07-31	-0.09	-0.13	-0.14	-0.39	-0.15
2022-04-30	-0.12	-0.35	-0.14	0.32	-0.15
2022-01-31	-0.12	-0.35	-0.14	0.32	-0.14
2021-10-31	-0.12	-0.25	-0.09	0.46	-0.11
2021-07-31	-0.15	-0.32	-0.10	0.38	-0.07
2021-04-30	-0.15	-0.32	-0.10	0.38	-0.07
2021-01-31	-0.23	-0.47	-0.29	-0.00	-0.08
2020-10-31	-0.20	-0.48	-0.25	0.01	-0.09

Gross Margins

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-06-30
2025-03-31
2024-12-31
2023-12-31
2023-10-31
2023-07-31
2023-04-30
2023-01-31
2022-10-31
2022-07-31
2022-04-30
2022-01-31
2021-10-31
2021-07-31
2021-04-30
2021-01-31
2020-10-31

DE:ZYR1	€0.07
US:SBWFF
GB:CUSN	£7.30