Minera Alamos Inc (MAI) - Net Assets
Based on the latest financial reports, Minera Alamos Inc (MAI) has net assets worth CA$18.71 Million CAD (≈ $13.53 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (CA$188.54 Million ≈ $136.39 Million USD) and total liabilities (CA$169.83 Million ≈ $122.85 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check MAI tangible net assets ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | CA$18.71 Million |
| % of Total Assets | 9.92% |
| Annual Growth Rate | N/A |
| 5-Year Change | 4.84% |
| 10-Year Change | 6170.56% |
| Growth Volatility | 302.49 |
Minera Alamos Inc - Net Assets Trend (2004–2024)
This chart illustrates how Minera Alamos Inc's net assets have evolved over time, based on quarterly financial data. See defensive interval ratio of Minera Alamos Inc to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Minera Alamos Inc (2004–2024)
The table below shows the annual net assets of Minera Alamos Inc from 2004 to 2024. For live valuation and market cap data, see market value of Minera Alamos Inc.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CA$33.43 Million ≈ $24.18 Million |
-11.31% |
| 2023-12-31 | CA$37.69 Million ≈ $27.26 Million |
-12.77% |
| 2022-12-31 | CA$43.21 Million ≈ $31.25 Million |
+35.24% |
| 2021-12-31 | CA$31.95 Million ≈ $23.11 Million |
+0.20% |
| 2020-12-31 | CA$31.88 Million ≈ $23.06 Million |
+931.54% |
| 2019-12-31 | CA$3.09 Million ≈ $2.24 Million |
+479.86% |
| 2018-12-31 | CA$-813.66K ≈ $-588.59K |
-132.61% |
| 2017-12-31 | CA$2.49 Million ≈ $1.80 Million |
+662.21% |
| 2016-12-31 | CA$-443.78K ≈ $-321.02K |
-183.25% |
| 2015-12-31 | CA$533.06K ≈ $385.61K |
+132.82% |
| 2014-12-31 | CA$-1.62 Million ≈ $-1.17 Million |
-53.04% |
| 2013-12-31 | CA$-1.06 Million ≈ $-767.72K |
-106.03% |
| 2012-12-31 | CA$17.60 Million ≈ $12.73 Million |
-4.15% |
| 2011-12-31 | CA$18.36 Million ≈ $13.28 Million |
+17.40% |
| 2010-12-31 | CA$15.64 Million ≈ $11.31 Million |
-7.50% |
| 2009-12-31 | CA$16.91 Million ≈ $12.23 Million |
-0.61% |
| 2008-12-31 | CA$17.01 Million ≈ $12.31 Million |
+1.33% |
| 2007-12-31 | CA$16.79 Million ≈ $12.14 Million |
+69.73% |
| 2006-12-31 | CA$9.89 Million ≈ $7.16 Million |
+745.48% |
| 2005-12-31 | CA$1.17 Million ≈ $846.29K |
+1109.36% |
| 2004-12-31 | CA$-115.91K ≈ $-83.84K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Minera Alamos Inc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 8213421400.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | CA$121.13 Million | 362.37% |
| Total Equity | CA$33.43 Million | 100.00% |
Minera Alamos Inc Competitors by Market Cap
The table below lists competitors of Minera Alamos Inc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Henan Rebecca Hair Products Co Ltd
SHG:600439
|
$433.99 Million |
|
Apex International Co Ltd
TW:4927
|
$434.04 Million |
|
Hualan Group Co Ltd
SHE:301027
|
$434.09 Million |
|
ShenZhen GAD Environmental Technology Co. Ltd.
SHE:300854
|
$434.17 Million |
|
Xinjiang Torch Gas Co Ltd
SHG:603080
|
$433.58 Million |
|
Il Dong Pharmaceutical Co Ltd
KO:249420
|
$433.46 Million |
|
RF Materials Co. Ltd
KQ:327260
|
$433.43 Million |
|
Sports Toto Berhad
KLSE:1562
|
$433.37 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Minera Alamos Inc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 37,688,730 to 33,425,841, a change of -4,262,889 (-11.3%).
- Net loss of 17,567,930 reduced equity.
- New share issuances of 8,499,900 increased equity.
- Other comprehensive income increased equity by 4,648,123.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CA$-17.57 Million | -52.56% |
| Share Issuances | CA$8.50 Million | +25.43% |
| Other Comprehensive Income | CA$4.65 Million | +13.91% |
| Other Changes | CA$157.02K | +0.47% |
| Total Change | CA$- | -11.31% |
Book Value vs Market Value Analysis
This analysis compares Minera Alamos Inc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 9.14x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | CA$-0.24 | CA$6.12 | x |
| 2005-12-31 | CA$1.85 | CA$6.12 | x |
| 2006-12-31 | CA$8.48 | CA$6.12 | x |
| 2007-12-31 | CA$10.63 | CA$6.12 | x |
| 2008-12-31 | CA$9.66 | CA$6.12 | x |
| 2009-12-31 | CA$9.28 | CA$6.12 | x |
| 2010-12-31 | CA$7.03 | CA$6.12 | x |
| 2011-12-31 | CA$5.21 | CA$6.12 | x |
| 2012-12-31 | CA$4.25 | CA$6.12 | x |
| 2013-12-31 | CA$-0.22 | CA$6.12 | x |
| 2014-12-31 | CA$-0.28 | CA$6.12 | x |
| 2015-12-31 | CA$0.02 | CA$6.12 | x |
| 2016-12-31 | CA$-0.01 | CA$6.12 | x |
| 2017-12-31 | CA$0.02 | CA$6.12 | x |
| 2018-12-31 | CA$0.00 | CA$6.12 | x |
| 2019-12-31 | CA$0.01 | CA$6.12 | x |
| 2020-12-31 | CA$0.07 | CA$6.12 | x |
| 2021-12-31 | CA$0.07 | CA$6.12 | x |
| 2022-12-31 | CA$0.09 | CA$6.12 | x |
| 2023-12-31 | CA$0.08 | CA$6.12 | x |
| 2024-12-31 | CA$0.67 | CA$6.12 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Minera Alamos Inc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -52.56%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -197.04%
- • Asset Turnover: 0.19x
- • Equity Multiplier: 1.42x
- Recent ROE (-52.56%) is below the historical average (-39.11%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 0.00% | 0.00% | 0.00x | 0.00x | CA$-64.81K |
| 2005 | -23.49% | -219878.40% | 0.00x | 1.50x | CA$-391.84K |
| 2006 | -15.46% | -1331.27% | 0.01x | 1.02x | CA$-2.52 Million |
| 2007 | -15.72% | -1191.91% | 0.01x | 1.03x | CA$-4.32 Million |
| 2008 | -10.35% | -3761.31% | 0.00x | 1.03x | CA$-3.46 Million |
| 2009 | -5.38% | 0.00% | 0.00x | 1.04x | CA$-2.60 Million |
| 2010 | -6.19% | 0.00% | 0.00x | 1.20x | CA$-2.53 Million |
| 2011 | -11.18% | 0.00% | 0.00x | 1.20x | CA$-3.89 Million |
| 2012 | -7.83% | 0.00% | 0.00x | 1.15x | CA$-3.14 Million |
| 2013 | 0.00% | 0.00% | 0.00x | 0.00x | CA$140.17K |
| 2014 | 0.00% | 0.00% | 0.00x | 0.00x | CA$-976.24K |
| 2015 | -293.79% | 0.00% | 0.00x | 1.80x | CA$-1.62 Million |
| 2016 | 0.00% | 0.00% | 0.00x | 0.00x | CA$-5.76 Million |
| 2017 | -251.00% | 0.00% | 0.00x | 1.94x | CA$-6.51 Million |
| 2018 | 0.00% | 0.00% | 0.00x | 0.00x | CA$-25.54 Million |
| 2019 | -134.05% | 0.00% | 0.00x | 2.38x | CA$-4.45 Million |
| 2020 | 7.09% | 0.00% | 0.00x | 1.05x | CA$-926.31K |
| 2021 | -6.72% | -239.20% | 0.02x | 1.14x | CA$-5.34 Million |
| 2022 | 12.98% | 25.82% | 0.41x | 1.23x | CA$1.29 Million |
| 2023 | -7.58% | -21.28% | 0.26x | 1.37x | CA$-6.62 Million |
| 2024 | -52.56% | -197.04% | 0.19x | 1.42x | CA$-20.91 Million |
Industry Comparison
This section compares Minera Alamos Inc's net assets metrics with peer companies in the Gold industry.
Industry Context
- Industry: Gold
- Average net assets among peers: $3,457,076,334
- Average return on equity (ROE) among peers: -12.13%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Minera Alamos Inc (MAI) | CA$18.71 Million | 0.00% | 9.08x | $433.74 Million |
| Allied Gold Corporation (AAUC) | $111.36 Million | -6.66% | 4.92x | $3.29 Billion |
| Abcourt Mines Inc. (ABI) | $3.33 Million | -20.67% | 0.04x | $77.46 Million |
| Barrick Gold Corp (ABX) | $32.31 Billion | 6.26% | 0.45x | $70.55 Billion |
| American Eagle Gold Corp (AE) | $35.20 Million | -22.32% | 0.04x | $142.56 Million |
| Agnico Eagle Mines Limited (AEM) | $2.06 Billion | 6.77% | 0.33x | $86.35 Billion |
| Alamos Gold Inc (AGI) | $25.69 Million | -7.53% | 0.11x | $15.94 Billion |
| AIS Resources Ltd (AIS) | $479.48K | -11.79% | 0.06x | $2.79 Million |
| Alliance Mining Corp (ALM) | $-655.60K | 0.00% | 0.00x | $1.58 Million |
| Altamira Gold Corp (ALTA) | $24.24 Million | -6.73% | 0.03x | $41.82 Million |
| Almaden Minerals Ltd (AMM) | $5.18 Million | -58.59% | 0.09x | $24.82 Million |
About Minera Alamos Inc
Minera Alamos Inc. engages in the acquisition, exploration, development, and operation of mineral properties in Mexico. The company explores for gold, silver, molybdenum, and copper deposits. The company was formerly known as Virgin Metals Inc. and changed its name to Minera Alamos Inc. in April 2014. Minera Alamos Inc. was incorporated in 1934 and is headquartered in Toronto, Canada.