TSXV : FFOX.V

FireFox Gold Corp.

$0.46 CAD

-$0.01 (-1.08%)

Volume
46.51K
Average Volume
36.09K
Market Capitalization
$93.51M
P/E Ratio
-1.89
Dividend Yield
0.00%
Price Target
Year High
$0.89
Year Low
$0.37
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.99

FFOX.V Financial

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 2017-12-31
revenue - - - - - - - - -
costOfRevenue 18722 19956 25252 32768 38531 - - - -
grossProfit -18722 -19956 -25252 -32768 -38531 - - - -
researchAndDevelopmentExpenses - - - - - - - - -
generalAndAdministrativeExpenses 1.39M 137.23 205.13K 606.77K 1.28M 1.18M 862.71K 682.14K 234.4K
sellingAndMarketingExpenses - 85.51 115.85K 70978 63271 20138 - - -
sellingGeneralAndAdministrativeExpenses 1.39M 1821 2.88M 677.75K 1.35M 1.2M 862.71K 682.14K 234.4K
otherExpenses 3.78M 1.22M 231.05K 2.91M 3.9M 1.58M 1.36M - -
operatingExpenses 5.17M 1821 3.11M 3.58M 5.25M 2.79M 2.22M 2.13M 869.67K
costAndExpenses 5.19M 2.12M 3.13M 3.62M 5.28M 2.79M 2.22M 2.13M 869.67K
netInterestIncome - - - - - - - - -
interestIncome - - - - - - - - -
interestExpense - - - - - - - - -
depreciationAndAmortization 18722 19.96 25252 32768 38531 - 171.86K 161.14K 52516
ebitda -5.17M -2.12M -2.88M -3.55M -5.25M -2.79M -2.22M -2.12M -869.67K
ebit -5.19M -2.12M -2.9M -3.58M -5.29M -2.79M -2.22M -2.14M -869.67K
nonOperatingIncomeExcludingInterest - -3250 25252 -35860 3250 7270 - 117.07K -
operatingIncome -5.19M -2.12M -2.88M -3.62M -5.28M -2.78M -2.22M -2.12M -869.67K
totalOtherIncomeExpensesNet -14447 3253 -2515 35864 -3250 -7272 -244.87K -117.07K -
incomeBeforeTax -5.2M -2.12M -3.14M -3.58M -5.29M -2.79M -2.22M -2.14M -869.67K
incomeTaxExpense - - - - 7714 - -173.84K -152.38K -
netIncomeFromContinuingOperations -5.2M -2.12M -3.14M -3.58M -5.29M -2.79M - -2.14M -869.67K
netIncomeFromDiscontinuedOperations - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - -
netIncome -5.2M -2.12M -3.14M -3.58M -5.29M -2.79M -2.22M -2.14M -869.67K
netIncomeDeductions - - - - - - - - -
bottomLineNetIncome -5.2M -2.12M -3.14M -3.58M -5.29M -2.79M -2.22M -2.14M -869.67K
eps -0.19 -0.01 -0.03 -0.03 -0.06 -0.05 -0.06 -0.1 -0.03
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 2017-12-31
cashAndCashEquivalents 4.02M 409.74K 1.03M 713.74K 1.58M 2.04M 240.02K 912.64K 647K
shortTermInvestments - - - - - - - - -
cashAndShortTermInvestments 4.02M 409.74K 1.03M 713.74K 1.58M 2.04M 240.02K 912.64K 647K
netReceivables 386.76K 136.87K 62658 97195 68105 40324 21284 37235 9462
accountsReceivables 386.76K 136.87K 62658 97195 68105 40324 21284 37235 9462
otherReceivables - - - - - - - - -
inventory - - - - - - - - -
prepaids 227.74K 254.28K 158.73K 71795 203.29K 89242 25157 9382 4079
otherCurrentAssets - - - - - - - - -
totalCurrentAssets 4.64M 800.88K 1.25M 882.74K 1.85M 2.17M 286.46K 959.26K 660.54K
propertyPlantEquipmentNet 1.25M 1.2M 1.22M 1.24M 1.21M 992.3K 882.3K 772.3K 600
goodwill - - - - - - - - -
intangibleAssets - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - -
longTermInvestments - - - - - - - - -
taxAssets - - - - - - - - -
otherNonCurrentAssets 96254 114.8K 99459 99458 - - - - -
totalNonCurrentAssets 1.35M 1.32M 1.32M 1.34M 1.21M 992.3K 882.3K 772.3K 600
otherAssets - - - - - - - - -
totalAssets 5.99M 2.12M 2.57M 2.23M 3.06M 3.16M 1.17M 1.73M 661.14K
totalPayables 1.52M 213.18K 163.48K 154.51K 640.11K 100.27K 12488 260.88K 39570
accountPayables 1.25M 57024 163.48K 77693 429.54K 75260 12488 260.88K 18153
otherPayables 266.48K 156.15K - 76815 210.57K 25013 - - -18153
accruedExpenses 146.67K 143.63K 137.95K 108.45K 276.33K 62175 57983 82112 6500
shortTermDebt - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - -
taxPayables - - - - - - - - -
deferredRevenue - - - - - - - - -
otherCurrentLiabilities - - 128.67K - - - 122.82K - -
totalCurrentLiabilities 1.66M 356.8K 430.1K 262.96K 916.44K 162.45K 193.29K 342.99K 46070
longTermDebt - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - -
otherLiabilities - - - - - - - - -
capitalLeaseObligations - - - - - - - - -
totalLiabilities 1.66M 356.8K 430.1K 262.96K 916.44K 162.45K 193.29K 342.99K 46070
treasuryStock - - - - - - - - -
preferredStock - - - - - - - - -
commonStock 26.35M 19.82M 18.57M 16.28M 13.08M 9.18M 5.35M 3.73M 1.47M
retainedEarnings -27.35M -22.15M -20.03M -16.89M -13.31M -8.02M -5.23M -3.01M -869.67K
additionalPaidInCapital 5.32M 4.09M 3.6M 2.57M 2.35M 1.84M 855.72K 663.12K 14850
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 2017-12-31
netIncome -5.2M -2.12M -3.14M -3.58M -5.29M -2.79M -2.22M -2.14M -869.67K
depreciationAndAmortization 18722 19956 25252 32768 38531 - - - -
deferredIncomeTax - - - - - - - - -
stockBasedCompensation - 339.91K 425.99K - 630.03K 497.21K 191.14K 100.77K 14850
changeInWorkingCapital 1.1M -258.4K 114.75K -491.99K 612.17K -113.97K 183.38K 263.85K 32529
accountsReceivables -249.9K -74209 34537 -29089 -27781 -19040 15951 -27773 -9462
inventory - - - 29089 27781 19040 -15951 - -
accountsPayables 1.19M -106.46K 85790 -193.3K 354.28K 62772 84514 242.73K 18153
otherWorkingCapital 158.46K -77734 -5579 -298.69K 285.66K -176.74K 98869 21119 14376
otherNonCashItems 972.83K 39268 - - - - - 128.54K 24312
netCashProvidedByOperatingActivities -3.11M -1.98M -2.57M -4.04M -4.01M -2.41M -1.85M -1.77M -822.3K
investmentsInPropertyPlantAndEquipment -67638 -1029 - -69667 -254.12K -110K -110K -126.7K -
acquisitionsNet - - - - - - - - -
purchasesOfInvestments - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - -
otherInvestingActivities - - - - - - - - -
netCashProvidedByInvestingActivities -67638 -1029 - -69667 -254.12K -110K -110K -126.7K -
netDebtIssuance - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - -
netStockIssuance 6.79M 1.36M 2.89M 2.02M 2.91M 4.23M 1.32M 2.85M 1.48M
netCommonStockIssuance 6.79M 1.36M 2.89M 2.02M 2.91M 4.23M 1.32M 2.85M 1.48M
commonStockIssuance 6.79M 1.36M 2.89M 2.02M 2.91M 4.23M 1.32M 2.85M 1.48M
commonStockRepurchased - - - - - - - - -
netPreferredStockIssuance - - - - - - - - -
netDividendsPaid - - - - - - - - -
commonDividendsPaid - - - - - - - - -
preferredDividendsPaid - - - - - - - - -
otherFinancingActivities - - - 1.23M 886K 88000 -37154 -683.52K -12032
netCashProvidedByFinancingActivities 6.79M 1.36M 2.89M 3.25M 3.8M 4.32M 1.28M 2.17M 1.47M
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 7080 6879 4061 3965 3816 5023 5044 4960 4929 6481
grossProfit -7080 -6879 -4061 -3965 -3816 -5023 -5044 -4960 -4929 -6481
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 337.02K 185.65K 936.67K 131.8K 133.97K 187.95K 174.22K 386.96K 118.89K 298.8K
sellingAndMarketingExpenses 219.16K -26587 11453 979 14155 32674 209 11880 40746 34076
sellingGeneralAndAdministrativeExpenses 556.18K 2.38M 2.11M 132.78K 148.12K 220.62K 174.42K 398.84K 477.58K 332.87K
otherExpenses 1.55M 2.22M 1.17M 189.15K 204.18K 245.2K 243.94K 343.06K 317.94K 38992
operatingExpenses 2.11M 2.38M 2.11M 321.93K 352.31K 465.82K 418.37K 741.91K 477.58K 371.86K
costAndExpenses 2.11M 2.39M 2.12M 325.89K 356.12K 470.84K 423.41K 746.87K 482.51K 378.35K
netInterestIncome - - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense - - - - - - - - - -
depreciationAndAmortization 7080 6879 4061 3965 3816 5023 5044 4960 4929 6481
ebitda -2.11M -2.38M -2.15M -321.93K -352.31K -465.82K -418.37K -743.71K -481.8K -379.86K
ebit -2.11M -2.39M -2.15M -325.89K -356.12K -470.84K -424.89K -748.67K -486.73K -386.34K
nonOperatingIncomeExcludingInterest - - 31350 3965 3816 5023 1480 1800 4220 7990
operatingIncome -2.11M -2.39M -2.12M -325.89K -356.12K -470.84K -423.41K -746.87K -482.51K -378.35K
totalOtherIncomeExpensesNet -24353 7682 -31353 2837 6387 10754 -1477 -1805 -4219 -7988
incomeBeforeTax -2.14M -2.38M -2.15M -323.05K -349.74K -460.09K -424.89K -748.67K -486.73K -386.33K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -2.14M -2.38M -2.15M -323.05K -349.74K -460.09K -424.89K -748.67K -486.73K -386.33K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -2.14M -2.38M -2.15M -323.05K -349.74K -460.09K -424.89K -748.67K -486.73K -386.33K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -2.14M -2.38M -2.15M -323.05K -349.74K -460.09K -424.89K -748.67K -486.73K -386.33K
eps -0.06 -0.06 -0.11 -0.02 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0
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 1.97M 4.02M 6.15M 80690 187.38K 409.74K 863.23K 92563 403.44K 1.03M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1.97M 4.02M 6.15M 80690 187.38K 409.74K 863.23K 92563 403.44K 1.03M
netReceivables 310.34K 386.76K 266.52K 69104 90660 136.87K 83113 114.73K 145.34K 62658
accountsReceivables 310.34K 386.76K 266.52K 69104 90660 136.87K 83113 114.73K 145.34K 62658
otherReceivables - 386.76K 266.52K - - - - - - -
inventory - - - - - - - - - -
prepaids 262.88K 227.74K 82591 40860 184.82K 254.28K 365.76K 170.04K 200.06K 158.73K
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 2.54M 4.64M 6.5M 190.65K 462.86K 800.88K 1.31M 377.33K 748.84K 1.25M
propertyPlantEquipmentNet 1.24M 1.25M 1.19M 1.19M 1.2M 1.2M 1.21M 1.21M 1.22M 1.22M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 96153 96254 126.55K 124.75K 121.82K 114.8K 72365 - - 99459
totalNonCurrentAssets 1.34M 1.35M 1.32M 1.32M 1.32M 1.32M 1.28M 1.21M 1.22M 1.32M
otherAssets - - - - - - - - - -
totalAssets 3.88M 5.99M 7.81M 1.51M 1.78M 2.12M 2.59M 1.59M 1.96M 2.57M
totalPayables 846.02K 1.52M 963.39K 265.27K 241.86K 213.18K 190.32K 62174 168.13K 292.15K
accountPayables 733.63K 1.25M 684.97K 70846 77095 57024 58219 62174 46988 163.48K
otherPayables 112.39K - - 194.42K 164.76K 156.15K 132.11K - 121.14K 128.67K
accruedExpenses 429.39K 146.67K 137.75K 157.79K 129.86K 143.63K 179.63K 95177 144.71K 137.95K
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - 1.66M 1.1M - - - - 175.74K - -
totalCurrentLiabilities 1.28M 1.66M 1.1M 423.06K 371.71K 356.8K 369.96K 333.1K 312.84K 430.1K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.28M 1.66M 1.1M 423.06K 371.71K 356.8K 369.96K 333.1K 312.84K 430.1K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 26.57M 26.35M 26.37M 19.82M 19.82M 19.82M 19.83M 18.57M 18.57M 18.57M
retainedEarnings -29.49M -27.35M -24.97M -22.82M -22.5M -22.15M -21.69M -21.26M -20.52M -20.03M
additionalPaidInCapital 5.52M 5.32M 5.32M 4.09M 4.09M 4.09M 4.08M 3.94M 3.6M 3.6M
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 -2.14M -2.38M -2.15M -323.05K -349.74K -460.09K -424.89K -748.67K -486.73K -386.33K
depreciationAndAmortization 7080 6879 4061 3965 3816 5023 5044 4960 4929 6481
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - 251.54K - 85840
changeInWorkingCapital -274.35K 326.91K 437.13K 220.18K 103.49K 2133 -199.6K 80887 -141.82K -544.87K
accountsReceivables 76424 -120.25K -197.42K 21556 46207 -53754 31618 30612 -82685 -8954
inventory - - - - - - - - - -
accountsPayables -444.36K 565.02K 614.12K -6249 20071 -1195 -3955 15186 -116.5K -352.88K
otherWorkingCapital 93590 447.16K 634.54K 198.63K 57282 57082 -227.26K 35089 57359 -535.92K
otherNonCashItems 202.2K - 972.83K -6249 20071 - 39268 88377 - -
netCashProvidedByOperatingActivities -2.2M -2.04M -735.15K -105.16K -222.36K -452.93K -580.18K -322.92K -623.62K -838.88K
investmentsInPropertyPlantAndEquipment - -67638 - - - - - -5 -1029 -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - 5 - -
netCashProvidedByInvestingActivities - -67638 - - - - - - -1029 -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 149.78K -13676 6.8M -1530 - -563 1.35M -1464 - 1.63M
netCommonStockIssuance 149.78K -13676 6.8M -1530 - -563 1.35M -1464 - 1.63M
commonStockIssuance 149.78K -13676 6.8M -1530 - -563 1.35M 12036 - 1.63M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 1530 - - - - 13500 - -
netCashProvidedByFinancingActivities 149.78K -13676 6.8M -1530 - -563 1.35M 12036 - 1.63M