NEXT Stock Financial Analysis - NextSource Materials Inc. (TSX) Stock

Overview

NextSource Materials Inc., based in Canada, operates in the mining sector, primarily focusing on the sustainable extraction and development of strategic minerals crucial for advanced industrial applications. The company's flagship project is the Molo Graphite Project in Madagascar, which is among the largest known graphite reserves. This project is distinguished by its modular approach to construction, aimed at scaling production in alignment with market demand. NextSource is also involved in the development of the Green Giant Vanadium Project, also located in Madagascar, which emphasizes its strategic positioning in critical minerals that are essential for energy storage and renewable technologies. The company's commitment to deploying environmentally conscious mining techniques underlines its strategy to cater to the global transition towards sustainable energy sources.

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 revenue for NextSource Materials Inc. as of March 31, 2025 is 0.26 MM.
The operating income for NextSource Materials Inc. as of March 31, 2025 is -10.07 MM.
The net income for NextSource Materials Inc. as of March 31, 2025 is -13.04 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-03-31	0.26	-10.07	-13.04
2024-12-31	0.05	-9.35	-11.61
2024-09-30		-8.48	-9.28
2024-06-30		-7.38	-9.00
2024-03-31		-6.20	-5.97
2023-12-31		-5.97	-6.42
2023-09-30		-5.33	-8.28
2023-06-30		-4.79	-11.68
2023-03-31		-4.80	18.53
2022-12-31		-3.62	15.44
2022-09-30		-3.16	12.55
2022-06-30		-2.59	16.12
2022-03-31		-2.31	-41.01
2021-12-31		-5.95	-49.00
2021-09-30		-5.72	-44.03
2021-06-30		-5.52	-41.96
2021-03-31		-5.32	-14.97
2020-12-31		-1.46	-2.29
2020-09-30		-1.30	-1.09
2020-06-30
2020-03-31

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-03-31
2024-12-31	-0.07	-0.07
2024-09-30	-0.06	-0.06
2024-06-30	-0.06
2024-03-31	-0.04	-0.04
2023-12-31	-0.05	-0.05
2023-09-30	-0.06	-0.06
2023-06-30	-0.10
2023-03-31	0.17	0.17
2022-12-31	0.15	0.15
2022-09-30	0.13	0.13
2022-06-30	0.16
2022-03-31	-0.43	-0.43
2021-12-31	-0.57	-0.57
2021-09-30	-0.58	-0.58
2021-06-30	-0.63
2021-03-31	-0.25	-0.25
2020-12-31	-0.04	-0.04
2020-09-30	-0.02	-0.02
2020-06-30	-0.02
2020-03-31	-0.04	-0.04

Cash Flow: Operations, Investing, Financing

The cash from operating activities for NextSource Materials Inc. as of March 31, 2025 is -15.72 MM.
The cash from investing activities for NextSource Materials Inc. as of March 31, 2025 is -17.12 MM.
The cash from financing activities for NextSource Materials Inc. as of March 31, 2025 is 14.61 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-03-31	-15.72	-17.12	14.61
2024-12-31	-13.06	-22.50	7.71
2024-09-30	-8.86	-22.77	-1.75
2024-06-30	-8.89	-20.93	33.70
2024-03-31	-6.33	-16.95	32.84
2023-12-31	-6.48	-11.81	33.91
2023-09-30	-5.65	-12.46	50.93
2023-06-30	-7.20	-14.05	18.61
2023-03-31	-7.17	-15.22	19.83
2022-12-31	-7.92	-13.22	21.41
2022-09-30	-5.75	-13.48	4.90
2022-06-30	-1.63	-13.14	2.05
2022-03-31	-1.71	-13.20	20.38
2021-12-31	-0.98	-11.36	26.93
2021-09-30	-0.90	-8.03	26.47
2021-06-30	-1.36	-4.33	27.77
2021-03-31	-1.47	-0.00	8.25
2020-12-31	-1.32		1.51
2020-09-30	-1.63		2.46
2020-06-30
2020-03-31

Valuation Metrics : PE, PriceToBook, PriceToTBV

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
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30
2020-03-31

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30
2020-03-31

Management Effectiveness

The roa for NextSource Materials Inc. as of March 31, 2025 is -0.14.
The roe for NextSource Materials Inc. as of March 31, 2025 is -0.21.
The roic for NextSource Materials Inc. as of March 31, 2025 is -0.15.
The croic for NextSource Materials Inc. as of March 31, 2025 is -0.36.
The ocroic for NextSource Materials Inc. as of March 31, 2025 is -0.17.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-03-31	-0.14	-0.21	-0.15	-0.36	-0.17
2024-12-31	-0.11	-0.20	-0.13	-0.47	-0.13
2024-09-30	-0.08	-0.16	-0.09	0.12	-0.09
2024-06-30	-0.10	-0.21	-0.09	0.12	-0.09
2024-03-31	-0.14	-0.21	-0.09	0.19	-0.09
2023-12-31	-0.30		-0.14	0.55	-0.09
2023-09-30	-0.40		-0.32	-0.08	-0.19
2023-06-30	0.63		-0.32	-0.08	-0.19
2023-03-31	0.57		0.43	-0.04	-0.18
2022-12-31	0.46
2022-09-30	0.60
2022-06-30	-1.52
2022-03-31	-6.83
2021-12-31	-56.25
2021-09-30	-40.47
2021-06-30	-153.45
2021-03-31	-46.86
2020-12-31	-3.66
2020-09-30	-4.25
2020-06-30	-1.59
2020-03-31	-1.71	-5.31

Gross Margins

The gross margin for NextSource Materials Inc. as of March 31, 2025 is 0.39.
The net margin for NextSource Materials Inc. as of March 31, 2025 is -224.96.
The operating margin for NextSource Materials Inc. as of March 31, 2025 is -181.24.

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
2025-03-31	0.39	-224.96	-181.24
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30
2020-03-31