OTC : FOSYF

Forsys Metals Corp. — Financials

$0.32 USD

$0.03 (10.23%)

Volume
14.5K
Average Volume
82.6K
Market Capitalization
$78.31M
P/E Ratio
-44.44
Dividend Yield
0.00%
Price Target
Year High
$0.50
Year Low
$0.19
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$55.41
FOSYF 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 2017-12-31 2016-12-31
revenue - - - - - - - - - 10986
costOfRevenue - - - - - - - 134 1254 10986
grossProfit - - - - - - - -134 -1254 -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 1.79M 2.32M 1.76M 1.76M 1.15M 766.46K 986.48K 521.36K 648.32K 822.94K
sellingAndMarketingExpenses - 343.38K 4.38M - 2.58M - - - 24294 57016
sellingGeneralAndAdministrativeExpenses 1.79M 2.66M 6.15M 1.76M 3.73M 766.46K 925.55K 521.36K 676.08K 879.95K
otherExpenses 332.79K 390.24K 312.47K 282.14K 3354 - 72640 - - -
operatingExpenses 2.13M 2.66M 6.15M 1.76M 3.86M 766.46K 986.48K 521.36K 726.31K 879.95K
costAndExpenses 2.13M 2.66M 6.15M 1.76M 3.86M 766.46K 986.48K 521.5K 726.31K 890.94K
netInterestIncome 117.05K 301.28K 601.34K 145.16K 4904 - - - - -
interestIncome 117.05K 301.28K 601.34K 145.16K 4904 1383 6576 5150 1266 3155
interestExpense - - - - - - - - - -
depreciationAndAmortization - 2.66M 6.15M 1.57M 3.73M 699.95K 134 134 1254 10986
ebitda -2.13M -2.92M -6.37M -9.77M -3.85M -767K -925K -452.88K 73.43M -811.95K
ebit -2.13M -2.66M -6.15M -1.57M -3.73M -700K -926K -453.01K -65.49M -822.94K
nonOperatingIncomeExcludingInterest - - - - - - - 134 64.81M -
operatingIncome -2.13M -2.66M -6.15M -1.57M -3.73M -700K -926K -452.88K -676.08K -822.94K
totalOtherIncomeExpensesNet 139.04K 53519 383.4K 7.96M -8118 111 17536 87170 -74.2M -675.89K
incomeBeforeTax -1.99M -2.61M -5.77M 6.39M -3.86M -765K -908K -365.71K -74.88M -1.5M
incomeTaxExpense - 50198 56862 3.14M - - - - - -
netIncomeFromContinuingOperations -1.99M -2.66M -5.82M 3.25M -3.86M -765K -908K -365.71K -74.88M -1.5M
netIncomeFromDiscontinuedOperations - - - - - - - - 0.0 0.0
otherAdjustmentsToNetIncome - - - - - - - - -0.0 -0.0
netIncome -1.99M -2.66M -5.82M 1.96M -3.86M -764K -908K -365K -74.88M -1.5M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.99M -2.66M -5.82M 1.96M -3.86M -764K -908K -365K -74.88M -1.5M
eps -0.01 -0.01 -0.03 0.01 -0.02 -0.0 -0.01 -0.0 -0.51 -0.01
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 2016-12-31
cashAndCashEquivalents 18.71M 3.33M 12.41M 16.92M 12.56M 876.97K 712.65K 652.62K 282.91K 418.04K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 18.71M 3.33M 12.41M 16.92M 12.56M 876.97K 712.65K 652.62K 282.91K 418.04K
netReceivables 179.83K 136.37K 352.38K 62973 31618 - - - - -
accountsReceivables 179.83K 136.37K 352.38K 62973 31618 26031 10523 22951 - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - 9681 -
prepaids - - 152.84K 58308 17351 20489 17435 16811 9681 16646
otherCurrentAssets 276.65K 203.73K - - - - - - - -
totalCurrentAssets 19.16M 3.67M 12.91M 17.04M 12.61M 923.49K 740.61K 692.38K 314.19K 439.68K
propertyPlantEquipmentNet 26.01M 17.96M 11.36M 10.28M 9.9M 10.7M 11.35M 12.01M 15.6M 88.31M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - 2.35M 2.57M 2.75M 2.95M - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 26.01M 17.96M 11.36M 10.28M 12.25M 13.27M 14.11M 14.95M 15.6M 88.31M
otherAssets - - - - 2 - - - - -
totalAssets 45.17M 21.62M 24.27M 27.32M 24.86M 14.2M 14.85M 15.65M 15.91M 88.75M
totalPayables 278.96K 342.73K 125.44K 102.69K 78839 142.81K 102.55K 204.48K 252.4K 12382
accountPayables 278.96K 342.73K 125.44K 102.69K 78839 142.81K 102.55K 204.48K 252.4K 12382
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - 96365 -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - 1.91M 2.05M - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 85527 - 1.91M 2.05M - - - - 0.0 231.7K
totalCurrentLiabilities 364.48K 342.73K 2.04M 2.15M 78839 142.81K 102.55K 204.48K 348.76K 244.09K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.28M - - - - - - - - -
totalNonCurrentLiabilities 1.28M - 0.0 - - - - - - -
otherLiabilities - - -0.0 - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.65M 342.73K 2.04M 2.15M 78839 142.81K 102.55K 204.48K 348.76K 244.09K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 195.1M 176.21M 174.21M 174.21M 174.21M 165.84M 164.85M 164.85M 209.39M 208.83M
retainedEarnings -186.74M -184.75M -182.09M -182.36M -184.32M -180.46M -179.69M -178.61M -178.25M -103.37M
additionalPaidInCapital 49.82M 50.18M 51.21M 46.99M 46.99M 44.45M 44.45M 43.91M 43.91M 208.83M
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 2016-12-31
netIncome -1.99M -2.66M -5.82M 3.25M -3.86M -764.97K -908.01K -365.71K -74.88M -1.5M
depreciationAndAmortization - - - - - - - 134 1254 10987
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - 343.38K 4.22M - 2.58M - 543K - - -
changeInWorkingCapital -156.45K -1.57M -503.3K 2.05M -66419 21693 -90122 -37318 228.2K 44789
accountsReceivables -31989 216.02K -289.41K -27903 -5587 -15508 12428 -1356 -16154 9690
inventory - - -22753 27903 63970 - - - 6992 -
accountsPayables -54443 267.49K 22753 69996 -63970 - - - 141K 33945
otherWorkingCapital -70016 -2.05M -213.89K 1.98M -60832 37201 -102.55K -37318 103.36K 1154
otherNonCashItems -117.05K -301.28K -601.34K -8.16M -4904 -1383 -6576 -153.63K 74.15M 607.63K
netCashProvidedByOperatingActivities -2.26M -4.19M -2.71M -2.86M -1.35M -744.66K -461.71K -556.52K -499.43K -835.42K
investmentsInPropertyPlantAndEquipment -4.34M -5.86M -2.07M -323.35K -74831 -35639 -17306 -17238 -37321 -354.36K
acquisitionsNet - - - 7.05M - - - 200.96K - 70503
purchasesOfInvestments - - - -9.48M - - - - - -
salesMaturitiesOfInvestments - - - 9.8M - - - - - -
otherInvestingActivities -465.16K 301.28K 601.34K -178.19K 4904 1383 431.83K 412.08K 1266 -280.7K
netCashProvidedByInvestingActivities -4.81M -5.56M -1.47M 6.87M -69927 -34256 414.52K 394.85K -36055 -280.7K
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 23.93M - - - 13M 1M - 550K 412.5K 660K
netCommonStockIssuance 23.93M - - - 13M 1M - 550K 412.5K 660K
commonStockIssuance 23.93M - - - 13M 1M - 550K 412.5K 660K
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -1.64M 629K - - 121.67K -8390 - -16555 -12167 -7832
netCashProvidedByFinancingActivities 22.29M 629K - - 13.12M 991.61K - 533.44K 400.33K 652.17K
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 - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 616.42K 434.86K 432.07K 466.54K 459.33K 698.36K 507.31K 487.88K 517.1K 491.16K
sellingAndMarketingExpenses - - - - - - - - 343.38K 2.03M
sellingGeneralAndAdministrativeExpenses 616.42K 434.86K 432.07K 466.54K 459.33K 698.36K 507.31K 487.88K 860.47K 2.52M
otherExpenses 227.24K 72128 72441 81514 106.71K 30000 30000 111.92K 135.84K 105.26K
operatingExpenses 843.66K 506.99K 504.51K 548.06K 566.04K 728.36K 537.31K 599.8K 976.32K 2.59M
costAndExpenses 843.66K 506.99K 504.51K 548.06K 566.04K 728.36K 537.31K 537.88K 976.32K 2.59M
netInterestIncome 82134 55725 15159 28271 17893 38365 69435 86760 106.72K 112.42K
interestIncome 82134 55725 15159 28271 17893 38365 69435 86760 106.72K 112.42K
interestExpense - - - - - - - - - -
depreciationAndAmortization - - - 496.54K 493.33K 728.36K 537.31K - 860.47K 2.52M
ebitda -843.66K -506.99K -504.51K -548.06K -566K -765K -582.75K -600K -115.53K -72000
ebit -843.66K -506.99K -504.51K -548.06K -493.33K -765.38K -583K -600K -976K -2.59M
nonOperatingIncomeExcludingInterest - - - - - 765.38K 582.75K 61924 115.84K 71756
operatingIncome -843.66K -506.99K -504.51K -548.06K -566K -728.36K -537.31K -538K -860K -2.52M
totalOtherIncomeExpensesNet 92228 121.27K -43115 32280 28606 12689 22455 23875 110.34K 138.99K
incomeBeforeTax -751.43K -385.72K -547.62K -515.78K -537K -716K -515K -514K -866K -2.45M
incomeTaxExpense - - - - - 50198 - - - 56861
netIncomeFromContinuingOperations -751.43K -385.72K -547.62K -515.78K -537K -766K -515K -514K -866K -2.51M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - 131.2K -
netIncome -751.43K -385.72K -547.62K -515.78K -537K -766K -515K -514K -866K -2.51M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -751.43K -385.72K -547.62K -515.78K -537K -766K -515K -514K -866K -2.51M
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.01
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 17.58M 18.71M 2.82M 4.48M 6.79M 3.33M 5.23M 7.5M 10.3M 12.41M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 17.58M 18.71M 2.82M 4.48M 6.79M 3.33M 5.23M 7.5M 10.3M 12.41M
netReceivables 92514 179.83K 316.78K 761.95K 149.04K 136.37K 424.7K 331.26K 200.98K 352.38K
accountsReceivables 92277 179.83K 316.78K 191.62K 149.04K 136.37K 424.7K 331.26K 200.98K 352.38K
otherReceivables - - - 570.32K - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - 201.54K 139.59K 152.84K
otherCurrentAssets 222.85K 276.65K 335.46K 347.92K 319.27K 203.73K 215.73K - - -
totalCurrentAssets 17.9M 19.16M 3.47M 5.59M 7.26M 3.67M 5.87M 8.03M 10.64M 12.91M
propertyPlantEquipmentNet 26.26M 26.01M 22.21M 20.02M 19.29M 17.96M 17.12M 14.49M 12.44M 11.36M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - 582.48K - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 67857 - -822 - - - - - - -
totalNonCurrentAssets 26.33M 26.01M 22.8M 20.02M 19.29M 17.96M 17.12M 14.49M 12.44M 11.36M
otherAssets - - - - - - - - - -
totalAssets 44.22M 45.17M 26.27M 25.61M 26.55M 21.62M 22.98M 22.52M 23.08M 24.27M
totalPayables 238.29K 278.96K - 191.04K 308.02K 342.73K 734.37K 194.16K 569.09K 125.44K
accountPayables 238.29K 278.96K - 191.04K 308.02K 342.73K 734.37K 194.16K 569.09K 125.44K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - 513.49K 921.29K 1.91M
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 84711 85527 358.54K - - - - 513.49K 921.29K 1.91M
totalCurrentLiabilities 323K 364.48K 358.54K 191.04K 308.02K 342.73K 734.37K 707.65K 1.49M 2.04M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.26M 1.28M - - - - - - - -
totalNonCurrentLiabilities 1.26M 1.28M - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.58M 1.65M 358.54K 191.04K 308.02K 342.73K 734.37K 707.65K 1.49M 2.04M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 195.6M 195.1M 180.36M 180.21M 180.29M 176.21M 175.01M 174.21M 174.21M 174.21M
retainedEarnings -187.97M -186.74M -186.35M -185.8M -185.29M -184.75M -183.98M -183.47M -182.96M -182.09M
additionalPaidInCapital 49.95M 49.82M 49.82M 49.97M 49.97M 50.18M 50.88M 51.55M 51.55M 51.21M
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 -751.43K -385.72K -548.4K -515.78K -537.43K -765.86K -514.86K -514K -865.97K -2.51M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - 343.38K 2.03M
changeInWorkingCapital 101.52K 139.89K 54878 -188.22K -162.93K -151.79K -55131 -999.82K -362.09K -72813
accountsReceivables 87775 148.42K -125.34K -42582 -12672 288.33K -93438 -130.28K 151.4K -79525
inventory - - - - - - - - - -4417
accountsPayables - -70247 167.5K -116.98K -34716 -341.43K 540.2K -374.93K 443.64K 4417
otherWorkingCapital 13747 61716 180.21K -28656 -115.54K -98684 -501.9K -494.61K -513.5K 6712
otherNonCashItems -80249 -55725 -15159 -28271 -17893 -38365 -69435 -86760 191.97K -112.42K
netCashProvidedByOperatingActivities -730.16K -301.55K -493.52K -732.26K -718.25K -956.02K -639.42K -1.51M -884.69K -553.6K
investmentsInPropertyPlantAndEquipment -500.04K -885.98K -1.22M -762.38K -599.71K -1.01M -1.36M -1410.86 -1.17M -596.8K
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities 62271 -1.16M -11351 -1.58M -845.2K -1.41M -1.77M -1.32M -1.17M 112.42
netCashProvidedByInvestingActivities -437.76K -1.16M -1.24M -1.58M -845.2K -1.41M -1.77M -1.32M -1.17M -596.8K
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - 18.93M - - 5M - - - - -
netCommonStockIssuance - 18.93M - - 5M - - - - -
commonStockIssuance - 18.93M - - 5M - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -1.56M - -80906 - 501.5K 127.5K - - -
netCashProvidedByFinancingActivities - 17.36M - -80906 5M 501.5K 127.5K - - -