OTC : BADEF

Hercules Silver Corp. — Financials

$0.4037 USD

-$0.01 (-1.54%)

Volume
12.94K
Average Volume
131.35K
Market Capitalization
$131.57M
P/E Ratio
-7.38
Dividend Yield
0.00%
Price Target
Year High
$0.68
Year Low
$0.37
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$6.44
BADEF Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
revenue - - - - - - - -
costOfRevenue 119.59K 162.79K 134.97K - - - - -
grossProfit -119.59K -162.79K -135K - -5349 - - -
researchAndDevelopmentExpenses - - - - - - - -
generalAndAdministrativeExpenses 2.42M 2.05M 1.16M 2.04M 1.41M 881.98K 41104 -
sellingAndMarketingExpenses - 379.24K 252.66K 259.13K 487.18K 41600 - -
sellingGeneralAndAdministrativeExpenses 2.42M 20.77M 9.44M 2.3M 1.9M 923.58K 41104 149.59K
otherExpenses 17.7M - - - - - - -
operatingExpenses 20.12M 20.77M 9.44M 3.3M 2.34M 923.58K 41104 149.59K
costAndExpenses 20.24M 20.94M 9.58M 3.3M 2.34M 923.58K 41104 149.59K
netInterestIncome 238.76K 887.2K 190.2K 332 523 - - -
interestIncome 238.76K 887.2K 190.2K 332 523 4206 - -
interestExpense - - - - - - - -
depreciationAndAmortization 119.59K 116.71K 8504 3.3M 7.69M - 171.86K -
ebitda -20.12M -20.94M -9.58M -3.31M 2.4M -865K -41104 -150K
ebit -20.24M -21.05M -9.58M -3.3M -7.69M -924K - -
nonOperatingIncomeExcludingInterest - 116.71K 8504 - - - - -
operatingIncome -20.24M -20.94M -9.58M -3.3M -7.69M -924K -41104 -150K
totalOtherIncomeExpensesNet 344.6K 1.95M -118K 9222 607.52K -53909 - 3
incomeBeforeTax -19.89M -18.98M -9.7M -3.3M -7.08M -977K -41104 -150K
incomeTaxExpense - - - - - - - -
netIncomeFromContinuingOperations -19.89M -18.98M -9.7M -3.3M -7.08M -977K -41104 -150K
netIncomeFromDiscontinuedOperations - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - -
netIncome -19.89M -18.98M -9.7M -3.3M -7.08M -977K -41104 -150K
netIncomeDeductions - - - - - - - -
bottomLineNetIncome -19.89M -18.98M -9.7M -3.3M -7.08M -977K -41104 -150K
eps -0.07 -0.08 -0.05 -0.02 -0.08 -0.02 -0.01 -0.04
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
cashAndCashEquivalents 10.53M 608.28K 12.72M 1.8M 1.84M 445.48K 269.72K 310.33K
shortTermInvestments - 8.71M 11.85M - - - - -
cashAndShortTermInvestments 10.53M 9.32M 24.58M 1.8M 1.84M 445.48K 269.72K 310.33K
netReceivables 24397 22844 168.35K 141.11K 25101 496.54K - -
accountsReceivables 24397 22844 168.35K - - 496.54K - -
otherReceivables - - - - - - - -
inventory - - - - - -498.54K - -
prepaids 166.07K 226.65K 340.81K 32183 22917 2000 - -
otherCurrentAssets - - - - - 125.44K - -
totalCurrentAssets 10.72M 9.57M 25.09M 1.98M 1.88M 445.48K 269.72K 310.33K
propertyPlantEquipmentNet 812.01K 974.8K 34476 - - - - -
goodwill - - - - - - - -
intangibleAssets - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - -
longTermInvestments 2.26M 1.58M 727.43K - - - - -
taxAssets - - - - - - - -
otherNonCurrentAssets - - - - - 125.44K - -
totalNonCurrentAssets 3.07M 2.56M 761.91K - - 125.44K - -
otherAssets - - - - - -125.44K - -
totalAssets 13.8M 12.12M 25.85M 1.98M 1.88M 445.48K 269.72K 310.33K
totalPayables 797.53K 658.84K 152.21K 412.43K 67855 394.49K 30613 -
accountPayables 797.53K 658.84K 152.21K 412.43K 67855 394.49K 30613 -
otherPayables - - - - - - - -
accruedExpenses 381.98K 85600 352.72K 104.78K 65955 - - -
shortTermDebt - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - -
taxPayables - - - - - - - -
deferredRevenue - - - - - - - -
otherCurrentLiabilities - - - - - -347.58K - -
totalCurrentLiabilities 1.18M 744.44K 504.93K 517.21K 133.81K 46914 30613 -
longTermDebt - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - -
deferredRevenueNonCurrent - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - -
otherNonCurrentLiabilities - - - - - - - 30123
totalNonCurrentLiabilities - - 0.0 - - - - 30123
otherLiabilities - - -0.0 - - - - -
capitalLeaseObligations - - - - - - - -
totalLiabilities 1.18M 744.44K 504.93K 517.21K 133.81K 46914 30613 30123
treasuryStock - - - - - - - -
preferredStock - - - - - - - -
commonStock 67.29M 46.34M 42.08M 12.73M 10.91M 573.02K 364.46K 364.46K
retainedEarnings -57.46M -41.56M -22.58M -13.05M -9.78M -223.87K -190.69K -149.59K
additionalPaidInCapital - - - - - - - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
netIncome -19.89M -18.98M -9.69M -3.3M -7.08M -49093 -41104 -149.59K
depreciationAndAmortization 119.59K 116.71K 8504 - - - - -
deferredIncomeTax - - - - - - - -
stockBasedCompensation 853.19K 1.8M 692.55K 771.94K 105.68K 17377 - -
changeInWorkingCapital 494.09K 499.18K -335.88K 258.13K -396.06K 16300 490 30123
accountsReceivables -1553 145.51K -27245 -116K 34404 -16502 - -
inventory - - - 116K -34404 -673.87K - -
accountsPayables - - - 383.4K -353.79K 349.78K - -
otherWorkingCapital 495.65K 353.67K -335.88K -125.27K -42263 356.89K - -
otherNonCashItems 1.49M -1.49M 69900 887.94K 6.11M -17377 - 49414
netCashProvidedByOperatingActivities -16.94M -18.06M -9.26M -2.27M -1.26M -32793 -40614 -70050
investmentsInPropertyPlantAndEquipment - -986.45K -42980 - - - - -
acquisitionsNet - - -767.42K - 329.23K - - -
purchasesOfInvestments - -16.35M -11.9M - - - - -
salesMaturitiesOfInvestments 8.6M 20.2M - - - - - -
otherInvestingActivities - - - - -442.19K -440.28K - -
netCashProvidedByInvestingActivities 8.6M 2.87M -12.71M - -112.96K -440.28K - -
netDebtIssuance - - - - - 10000 - -
longTermNetDebtIssuance - - - - - 10000 - -
shortTermNetDebtIssuance - - - - - - - -
netStockIssuance 2.13M - 29.14M 2.3M 2.52M - - -
netCommonStockIssuance 2.13M - 29.14M 2.3M 2.52M - - -
commonStockIssuance 2.13M - 29.14M 2.3M 2.52M 214K - 380.38K
commonStockRepurchased - - - - - - - -
netPreferredStockIssuance - - - - - - - -
netDividendsPaid - - - - - - - -
commonDividendsPaid - - - - - - - -
preferredDividendsPaid - - - - - - - -
otherFinancingActivities 16.01M 3.2M 3.92M -68157 -1259 -125.44K - 380.38K
netCashProvidedByFinancingActivities 18.14M 3.2M 33.06M 2.23M 2.52M 208.56K - 380.38K
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue - - - - - - - - - -
costOfRevenue 29477 19551 33962 34032 32096 29897 29255 29254 28301 3331
grossProfit -29477 -19551 -33961 -34032 -32096 -29897 -29255 -29254 -28301 -3331
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 577.32K 515.79K 706.03K 578.96K 622.3K 853.85K 1.36M 1.33M 682.54K 679.92K
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 577.32K 515.79K 10.07M 578.96K 622.3K 853.85K 1.36M 1.33M 682.54K 679.92K
otherExpenses 1.99M 4.75M - 3.33M 263.93K 3.39M 7.38M - - -
operatingExpenses 2.57M 5.27M 10.07M 3.91M 886.23K 4.24M 8.74M 6.45M 1.5M 3.42M
costAndExpenses 2.6M 5.29M 10.1M 3.94M 918.32K 4.28M 8.77M 6.45M 1.53M 3.42M
netInterestIncome 70385 51749 26399 62267 76122 95758 190.4K 283.67K 317.36K 104.06K
interestIncome 70385 51749 35931 71789 79338 95758 190.4K 283.67K 317.36K 104.06K
interestExpense - - 9530 9522 3216 - - - - -
depreciationAndAmortization 29477 19551 33962 34032 32096 29897 29255 29254 28301 3331
ebitda -2.57M -5.07M -10.07M -4.26M -840.06K -4.24M -8.74M -6.45M -1.5M -3.42M
ebit -2.6M -5.09M -10.1M -4.29M -872.15K -4.28M -8.77M -6.48M -1.53M -3.42M
nonOperatingIncomeExcludingInterest - -203.74K - 349.06K -46171 29897 29255 29254 28301 3331
operatingIncome -2.6M -5.29M -10.1M -3.94M -918.32K -4.28M -8.77M -6.45M -1.53M -3.42M
totalOtherIncomeExpensesNet 224.57K 570.59K 89751 -358.58K 42955 1.08M 138.2K 343.42K 480.83K -86597
incomeBeforeTax -2.38M -4.72M -10M -4.3M -875.37K -3.2M -8.63M -6.11M -1.05M -3.51M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -2.38M -4.72M -10M -4.3M -875.37K -3.2M -8.63M -6.11M -1.05M -3.51M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -2.38M -4.72M -10M -4.3M -875.37K -3.2M -8.63M -6.11M -1.05M -3.51M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -2.38M -4.72M -10M -4.3M -875.37K -3.2M -8.63M -6.11M -1.05M -3.51M
eps -0.01 -0.02 -0.04 -0.02 -0.0 -0.01 -0.03 -0.02 -0.0 -0.02
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 8.11M 10.53M 11.93M 678.61K 737.93K 608.28K 4.37M 8.18M 12.18M 12.72M
shortTermInvestments - - 3.54M 6.78M 8.42M 8.71M 10.44M 13.83M 12.1M 11.85M
cashAndShortTermInvestments 8.11M 10.53M 15.47M 7.46M 9.16M 9.32M 14.81M 22.01M 24.29M 24.58M
netReceivables 35995 24397 79487 17047 63097 22844 28344 25908 27981 168.35K
accountsReceivables - 24397 - 17047 18097 22844 28344 25908 - 168.35K
otherReceivables 35995 - 79487 - 45000 - - - - -
inventory - - - - - - - - - -
prepaids 586.95K 166.07K 912.76K 1.34M 495.33K 226.65K 248.57K 328.93K 13588 340.81K
otherCurrentAssets - - 754 - - - - - - -
totalCurrentAssets 8.74M 10.72M 16.46M 8.82M 9.72M 9.57M 15.09M 22.36M 24.54M 25.09M
propertyPlantEquipmentNet 797.91K 812.01K 1.2M 1.21M 1.3M 974.8K 944.8K 986.97K 1M 34476
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 2.31M 2.26M 1.53M 1.5M 1.58M 1.58M 742.44K 752.78K 745.25K 727.43K
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 3.1M 3.07M 2.73M 2.71M 2.89M 2.56M 1.69M 1.74M 1.75M 761.91K
otherAssets - - - - - - - - - -
totalAssets 11.84M 13.8M 19.19M 11.52M 12.6M 12.12M 16.77M 24.1M 26.29M 25.85M
totalPayables 831.24K 797.53K 765.63K 1.1M 178.99K 658.84K 2.26M 2.57M 498.67K 152.21K
accountPayables 831.24K 797.53K 765.63K 1.1M 178.99K 658.84K 2.26M 2.57M 498.67K 152.21K
otherPayables - - - - - - - - - -
accruedExpenses 522.21K 381.98K 586.66K 1.23M 60943 85600 536.31K 241.39K 393.2K 352.72K
shortTermDebt - - 92107 48233 - - - - - -
capitalLeaseObligationsCurrent - - - 65669 75440 - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 3497 - 1.35M -48233 - - - - - -
totalCurrentLiabilities 1.36M 1.18M 1.45M 2.4M 315.37K 744.44K 2.8M 2.82M 891.87K 504.93K
longTermDebt - - 261.27K - - - - - - -
capitalLeaseObligationsNonCurrent - - 261.27K 279.36K 287.29K - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - -261.27K - - - - - - -
totalNonCurrentLiabilities - - 261.27K 279.36K 287.29K - - - - 0.0
otherLiabilities - - - - - - - - - -0.0
capitalLeaseObligations - - 261.27K 345.03K 362.73K - - - - -
totalLiabilities 1.36M 1.18M 1.71M 2.68M 602.66K 744.44K 2.8M 2.82M 891.87K 504.93K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 67.53M 67.29M 67.38M 49.18M 47.92M 46.34M 46.01M 44.98M 43.34M 42.08M
retainedEarnings -59.98M -57.46M -56.64M -46.67M -42.39M -41.56M -38.36M -29.73M -23.63M -22.58M
additionalPaidInCapital - - - - - - - - - -
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -2.37M -4.72M -10M -4.3M -875.37K -3.2M -8.63M -6.11M -1.05M -3.51M
depreciationAndAmortization 29402 19551 33962 34032 32096 29897 29255 29254 28301 3331
deferredIncomeTax - - - - - - - - - -120.34K
stockBasedCompensation 206.86K 121.41K 199.89K 215.34K 316.55K 407.71K 635.32K 581K 173.14K 158.81K
changeInWorkingCapital -256.93K 627.6K -611.66K 1.25M -768.44K -2.03M 62388 1.83M 639.68K -622.98K
accountsReceivables -11506 54979 -62416 1050 4747 5500 -2436 2073 140.37K 45132
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital -245.43K 572.62K -549.25K 1.24M -773.19K -2.03M 64824 1.82M 499.31K -668.12K
otherNonCashItems -38445 -755.38K 2.13M 366.64K -66341 -968.81K -25166 -224.94K -178.9K 202.52K
netCashProvidedByOperatingActivities -2.43M -4.71M -8.45M -2.44M -1.36M -5.76M -7.93M -3.89M -478.09K -3.88M
investmentsInPropertyPlantAndEquipment - - - - - - - -5097 -981.35K -
acquisitionsNet - - - - - - - - - -426.99K
purchasesOfInvestments - - - - - -8.66M - -7.69M - -11.9M
salesMaturitiesOfInvestments - 3.54M 3.34M 1.37M 357.38K 10.52M 3.51M 6.18M - -
otherInvestingActivities - - - - - - - - - -12323.72
netCashProvidedByInvestingActivities - 3.54M 3.34M 1.37M 357.38K 1.86M 3.51M -1.51M -981.35K -12.32M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - 17.24M -1M 724.03K - - - - - -
netCommonStockIssuance - 17.24M -1M 724.03K - - - - - -
commonStockIssuance - 17.24M -1M 724.03K - - - 1.3M 916.91K 26.5M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -17.24M 17.06M 261.72K 1.12M 245.5K 733.33K 1.3M 916.91K 26.5M
netCashProvidedByFinancingActivities - - 16.06M 985.75K 1.12M 245.5K 733.33K 1.3M 916.91K 26.5M