Scandium International Mining Corp. Financial Ratios — SCY

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-23.25	-19.32	-207.25	-245.95	-111.21	-65.03	-161.68	-306.67	-312.3	- -	- -	- -	3.74	-30.44	- -
Return on Assets (%)	-20.09	-15.67	-150.71	-59.86	-81.52	-90.18	-226.06	-276.24	-201.62	-152.79	-176.05	49.33	2.16	-24.3	-177.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	798.94	3.74	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-676.68	-72.24	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-23.25	-19.32	-207.25	-245.95	-111.21	-65.03	-161.68	-306.67	-312.3	- -	- -	- -	3.74	-30.44	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4	3	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	1	3	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.95	-1.12	-1.45	-1.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-0.78	-1.05	-0.84	-1.25	0.84	0.28	0.12	0.1	0.06	0.13	0.06	2.58	1.12	1.33	1.02
Total Debt/EBIT	-0.89	-1.04	-1.43	-1.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-0.72	-0.97	-0.82	-1.25	0.84	0.28	0.12	0.1	0.06	0.13	0.06	2.57	1.12	1.33	1.02
EBITDA to Interest Expense	-19.78	-4.92	-2.51	-14.48	-11.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-20.78	-4.99	-4.69	-26.65	-11.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-21.25	-5.3	-2.56	-14.52	-11.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.02	77.08	21.72	26.35	122.99	176.4	93.96	86.02	39.1	-23.75	-103.89	42.03	80.35	79.1	-83.35
Long-Term Debt/Equity (%)	13.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	11.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	11.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	15.64	11.53	317.97	271.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	13.52	10.34	76.07	73.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	13.29	8.89	69.06	71.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	12.72	10.83	183.39	226.19	-72.68	-46.19	-33.37	-31.57	-33.44	76.87	10.67	-169.46	-71.57	-55.76	42.98
Net Debt/Capital (%)	11.29	9.77	64.71	69.34	-266.07	-85.83	-50.08	-46.14	-50.25	43.46	9.64	243.96	-251.69	-126.04	30.06
EBITDA	-4	-2	-1	-2	-3	-2	-3	-3	-2	-1	-2	-1	-1	- -	- -
EBITDA-CapEx	-5	-3	-2	-3	-3	-2	-3	-3	-2	-1	-2	-1	-1	- -	- -
Operating Income (Loss)	-5	-3	-1	-2	-3	-2	-3	-3	-2	-2	-2	-1	-1	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.76	0.02	0.37	0.16	10.85	14.88	5.19	1.94	0.21	0.15	0.05	1.23	2.93	2.11	0.2
Current Ratio	0.94	0.04	0.43	0.18	11.37	16.12	5.88	2.21	0.3	0.18	0.07	1.25	3.04	2.25	0.2
Quick Ratio	0.76	0.02	0.37	0.18	11.37	16.12	5.88	2.21	0.3	0.18	0.07	1.25	2.97	2.25	0.2
CFO/Avg Current Liab	-3.8	-0.85	-0.46	-0.7	-1.45	-13.12	-28.81	-16.86	-3.3	-0.1	-0.26	-0.59	-0.89	-1.43	-0.32
Common Equity/Total Assets	85.02	77.08	21.72	26.35	122.99	176.4	93.96	86.02	39.1	-23.75	-103.89	42.03	80.35	79.1	-83.35
Long-Term Debt/Equity (%)	13.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	11.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	11.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	15.64	11.53	317.97	271.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	13.52	10.34	76.07	73.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	13.29	8.89	69.06	71.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	-86.55	-48.67	-102.33	-63.69	-971.2	-3,944.78	-2,340.57	-1,223.83	-209.89	-7.1	-21.66	-62.86	-237.86	-161.09	-18.22
CFO/CapEx	-18.43	-91.39	-1.94	-1.17	- -	-516.72	- -	-214.15	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-0.73	-2.64	-46.22	-34	27.64	556.96	348.52	35.1	-161.07	-151.23	-187.59	-55.81	-82.49	-114.27	-141.81

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	18	8	4	16	24	45	55	47	23	53	35	17	5	4	27
- Cash & Cash Equivalents	1	- -	1	- -	2	1	- -	- -	- -	- -	- -	2	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	3	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	21	10	5	18	20	44	54	47	23	53	35	15	4	3	27
Total Capital	31	27	2	3	3	1	1	1	- -	- -	-1	1	1	1	-1
Total Debt/Capital (%)	13.52	10.34	76.07	73.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	0.2	0.28	0.37	0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	18	7	4	15	22	45	43	46	23	53	35	16	5	4	27
Diluted Enterprise Value	21	10	5	17	19	44	43	46	23	53	35	14	4	3	27
EV per Share	0.14	0.06	0.03	0.09	0.09	0.19	0.19	0.15	0.07	0.17	0.11	0.04	0.01	0.01	0.08
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-4	-2	-1	-2	-3	-2	-3	-3	-2	-1	-2	-1	-1	- -	- -
TTM Operating Income	-5	-3	-1	-2	-3	-2	-3	-3	-2	-2	-2	-1	-1	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-4.04	-1.99	-1.19	-4.96	-11	-27.68	-27.79	-25.73	-20.11	-644.11	-93.6	-17.24	-6.47	-8.32	-72.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	21	10	5	18	20	44	54	47	23	53	35	15	4	3	27
Low Price	0.07	0.04	0.02	0.02	0.06	0.07	0.17	0.09	0.06	0.04	0.09	0.04	0.01	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.21	113.83	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.17	252.12	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.11	451.22	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.47	112.56	- -	- -
Price/Book Value	0.65	0.31	6.67	17.64	5.81	18.67	53.04	52.04	66.14	-239.47	-39.91	15.63	3.76	3.54	-29.24
Price/Book Value Average	1.2	0.52	9.59	15.39	5.66	11.83	72.94	50.36	94.75	-120.37	-58.53	25.35	8.33	4.8	-15.32
Price/Book Value High	2.42	1.2	25.63	31.19	9.81	20.71	99.94	84.38	150.63	-261.93	-99.22	44.02	14.92	7.6	-45.05
Price/Book Value Low	0.4	0.24	5.33	3.85	3.21	6.67	48.39	31.86	51.16	-54.4	-33.75	14.21	3.72	3.52	-3.97
Price/Tangible Book Value	0.65	0.31	6.67	17.64	5.81	18.67	53.04	52.04	66.14	-239.47	-39.91	15.63	3.76	3.54	-29.24
Price/Tangible Book Value Average	1.2	0.52	9.59	15.39	5.66	11.83	72.94	50.36	94.75	-120.37	-58.53	25.35	8.33	4.8	-15.32
Price/Tangible Book Value High	2.42	1.2	25.63	31.19	9.81	20.71	99.94	84.38	150.63	-261.93	-99.22	44.02	14.92	7.6	-45.05
Price/Tangible Book Value Low	0.4	0.24	5.33	3.85	3.21	6.67	48.39	31.86	51.16	-54.4	-33.75	14.21	3.72	3.52	-3.97
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-4.26	-2.02	-1.81	-9.2	-11	-27.73	-27.79	-25.85	-20.11	-644.11	-93.6	-17.24	-6.47	-8.32	-72.85
Price/Cash Flow Average	-7.85	-3.4	-2.6	-8.02	-10.72	-17.57	-38.21	-25.02	-28.81	-323.75	-137.26	-27.97	-14.33	-11.29	-38.17
Price/Cash Flow High	-15.83	-7.8	-6.95	-16.26	-18.58	-30.75	-52.35	-41.92	-45.79	-704.53	-232.69	-48.57	-25.64	-17.85	-112.24
Price/Cash Flow Low	-2.59	-1.56	-1.45	-2.01	-6.08	-9.91	-25.35	-15.83	-15.56	-146.33	-79.16	-15.68	-6.4	-8.27	-9.89
Price/Free Cash Flow Average	-7.44	-3.37	-1.72	-4.33	-10.72	-17.53	-38.21	-24.9	-28.81	-323.75	-137.26	-27.97	-14.33	-11.29	-38.17
Price/Free Cash Flow High	-15.01	-7.72	-4.59	-8.77	-18.58	-30.69	-52.35	-41.72	-45.79	-704.53	-232.69	-48.57	-25.64	-17.85	-112.24
Price/Free Cash Flow Low	-2.46	-1.54	-0.95	-1.08	-6.08	-9.89	-25.35	-15.76	-15.56	-146.33	-79.16	-15.68	-6.4	-8.27	-9.89
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	0.12	0.05	0.02	0.08	0.1	0.2	0.19	0.15	0.07	0.17	0.11	0.05	0.02	0.01	0.08
High Price	0.44	0.18	0.09	0.14	0.18	0.22	0.35	0.25	0.17	0.18	0.28	0.14	0.06	0.02	0.12
Enterprise Value Average	36	15	7	16	20	27	75	45	33	26	51	26	11	4	14
Enterprise Value High	69	32	16	31	37	48	103	76	52	58	87	46	20	7	42
Enterprise Value Low	14	8	4	6	10	14	49	28	18	12	30	14	4	3	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	151	165	165	199	225	225	292	305	312	314	317	356	356	356	357
Diluted Weighted Avg Shares	150	156	165	184	211	225	230	301	311	313	316	340	356	356	356
Basic Weighted Avg Shares	150	156	165	184	211	225	230	301	311	313	316	340	356	356	356
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	-0.01	- -	- -	- -	- -
Operating Income per Share	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -
Basic EPS, GAAP	-0.05	-0.03	-0.16	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	-0.01
Basic EPS from Cont Ops	-0.05	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	-0.01
Diluted EPS, GAAP	-0.05	-0.03	-0.16	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	-0.01
Diluted EPS from Cont Ops	-0.05	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.03	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.01	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -
Book Value per Share	0.18	0.15	- -	- -	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	0.18	0.15	- -	- -	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -