OTC : MSTXF

Madoro Metals Corp. — Financials

$0.024 USD

$0 (0.0%)

Volume
10K
Average Volume
8.56K
Market Capitalization
$3.68M
P/E Ratio
336.93
Dividend Yield
0.00%
Price Target
Year High
$0.02
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$9.20
MSTXF Financial Statements
date 2026-02-28 2025-02-28 2024-02-28 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28
revenue - - - - - - - - - 163
costOfRevenue - 21637 21371 13 19 27 38 139 114 163
grossProfit - -21637 -21371 -13 -19 -27 -38 -139 -114 -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 294.26K 329.62K 323.75K 244.24K 324.28K 227.18K 223.53K 161.53K 161.7K
sellingAndMarketingExpenses - 21698 63504 191.57K 20154 77330 160.97K - - -
sellingGeneralAndAdministrativeExpenses 407.91K 315.95K 393.12K 515.32K 264.39K 401.61K 388.15K 223.53K 161.53K 161.7K
otherExpenses 1199 101.63K 163.16K 196.02K 27883 53186 44154 - - -
operatingExpenses 409.11K 315.95K 393.12K 515.32K 292.28K 454.8K 432.3K 182.85K 161.53K 161.7K
costAndExpenses 409.11K 337.59K 414.49K 515.32K 264.39K 454.82K 388.15K 214.98K 161.65K 161.86K
netInterestIncome 28249 295 298 - - 21 - - - -
interestIncome 28249 295 298 - - 21 125 65 48 226
interestExpense - - - - - - - - - -
depreciationAndAmortization - 36873 1.05M 13 943.74K 27 38 139 114 3874
ebitda -409.11K -337.59K -414K -515.31K -264K -416.97K -387.96K -214.98K -146.82K -146.92K
ebit -409.11K -374.46K -1.46M -515K -1.21M -417K -388K -215.11K -146.94K -150.8K
nonOperatingIncomeExcludingInterest - 36873 1.05M - 943.72K 27 38 139 115 3874
operatingIncome -409.11K -337.59K -414K -515K -264K -417K -388K -214.98K -146.82K -146.92K
totalOtherIncomeExpensesNet 127.79K 1.61M -1.01M -81271 -1.05M 174.03K -114K -87526 -11929 -18423
incomeBeforeTax -281.32K 1.27M -1.43M -597K -1.32M -243K -502K -302.5K -158.75K -165.35K
incomeTaxExpense - - - - - -212K - - - -
netIncomeFromContinuingOperations -281.32K 1.27M -1.43M -597K -1.32M -191.82K -502K -302.5K -158.75K -165.35K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -281.32K 1.27M -1.43M -597K -1.32M -243K -502K -302.5K -158.75K -165.35K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -281.32K 1.27M -1.43M -597K -1.32M -243K -502K -302.5K -158.75K -165.35K
eps -0.0 0.01 -0.02 -0.01 -0.02 -0.0 -0.01 -0.01 -0.01 -0.01
date 2026-02-28 2025-02-28 2024-02-28 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28
cashAndCashEquivalents 78896 1.52M 76917 520K 468.8K 52384 187.11K 187.11K 448.94K 585.05K
shortTermInvestments 1.08M 45150 59500 146.72K 204.82K 264.38K 69325 69325 63650 61000
cashAndShortTermInvestments 1.16M 1.56M 136.42K 666.73K 763.9K 733.18K 256.43K 256.43K 512.59K 646.05K
netReceivables 30571 11532 9538 5545 2425 11192 - - - -
accountsReceivables - 1432 448 928 2425 7949 46812 3277 2717 -
otherReceivables 30571 10100 9090 4617 - 3243 - - - -
inventory - - - - -5768 - 5726 - - -
prepaids - 5727 6425 18022 16732 10964 5779 5050 4760 4760
otherCurrentAssets 5143 - - - 5768 - 363.59 - - -
totalCurrentAssets 1.19M 1.58M 152.38K 690.29K 783.06K 755.34K 268.3K 268.3K 522.22K 652.51K
propertyPlantEquipmentNet - 224.11K 231.76K 1.07M 1.61M 1.03M 404.07K 404.07K 186.12K 191.24K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 593.04K - - - - - - - - -
totalNonCurrentAssets 593.04K 224.11K 231.76K 1.07M 1.61M 1.03M 404.07K 404.07K 186.12K 191.24K
otherAssets - - - - - - - - - -
totalAssets 1.78M 1.8M 384.14K 1.76M 2.37M 1.17M 672.37K 672.37K 708.34K 843.75K
totalPayables - 9521 133.8K 19155 11249 10151 21513 132.11K 38863 16316
accountPayables - 1521 133.8K 19155 11249 10151 21513 132.11K 38863 16316
otherPayables - 8000 - - - - - - - -
accruedExpenses - 31400 56247 43370 53125 78006 117.5K 80781 - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 144.05K - 9484 19201 - - - - 5000 6850
totalCurrentLiabilities 144.05K 40921 199.54K 81726 64374 88157 139.01K 212.89K 43863 23166
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 144.05K 40921 199.54K 81726 88157 139.01K 212.89K 212.89K 43863 23166
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 9.21M 9.05M 8.75M 8.81M 7.62M 6.19M 5.24M 5.24M 5.14M 5.14M
retainedEarnings -7.63M -7.47M -8.75M -7.36M -5.61M -5.36M -4.86M -4.86M -4.59M -4.43M
additionalPaidInCapital - - - - - - - - - -
date 2026-02-28 2025-02-28 2024-02-28 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28
netIncome -281.32K 1.27M -1.43M -596.6K -1M -501.87K -302.5K -302.5K -158.75K -165.35K
depreciationAndAmortization - - 30 13 943.74K 27 139 139 114 163
deferredIncomeTax - - - - -211.15K - -140.41K - - 3711
stockBasedCompensation - - - 133.53 - 55922 140.41K - - 29885
changeInWorkingCapital 23907 -163.9K 115.89K 13971 -63044 -25714 108.65K 108.65K 20380 -12812
accountsReceivables -20241 -9000 -10499 -6522 -4854 -6670 -560 -560 -2717 784
inventory - - - - 4854 - - - - -
accountsPayables - -154.11K 125.59K 19607 -37330 -110.32K 52750 52750 22547 -3578
otherWorkingCapital 44148 -786 796 886 -25714 -7451 56459 56459 550 -9234
otherNonCashItems -96414 58229 989.82K 194.9K -1423 10522 43760 43760 -2897 3485
netCashProvidedByOperatingActivities -353.82K 1.17M -320.84K -387.58K -335.16K -461.11K -149.95K -149.95K -141.15K -144.62K
investmentsInPropertyPlantAndEquipment -148.89K -32824 -90000 -135 -282.92K -286.54K -121.95K -121.95K - 26749
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - 47577 47577 - - - -
otherInvestingActivities - -32239 -122.24K -134.87K -3595 -164.68K 10065 10065 5000 226
netCashProvidedByInvestingActivities -148.89K -32239 -122.24K -135K -238.94K -403.64K -111.88K -111.88K 5048 26975
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - 305K - 483.5K - 921.22K 639K - - -
netCommonStockIssuance - 305K - 483.5K - 921.22K 639K - - -
commonStockIssuance - 305K - 483.5K 921.22K 921.22K 639K - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - 658.35K -235.97K 46249 - - -
netCashProvidedByFinancingActivities - 305K - 483.5K 658.35K 685.25K 685.25K - - -
date 2026-05-31 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-28
revenue - - - - - - - - - -
costOfRevenue - 704 - - - - - 21637 - -
grossProfit - -704 - - - - - -21637 - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 122.04K 48747 - 64940 102.05K 59686 81704 52268 91083
sellingAndMarketingExpenses - - - - 5000 5000 5242 5728 5728 5867
sellingGeneralAndAdministrativeExpenses 85118 122.04K 48747 95364 64940 102.05K 64928 87432 57996 96950
otherExpenses 1510 22211 29370 469 25643 10195 1493 44588 1753 11747
operatingExpenses 86629 144.25K 78117 95833 90583 112.24K 66421 87432 59749 108.7K
costAndExpenses 86625 144.25K 78116 95829 90583 112.24K 66421 109.07K 59749 108.7K
netInterestIncome 3700 5604 7847 10451 4333 - 87 84 123 -
interestIncome 3700 5604 7847 10451 4333 - 87 84 123 -
interestExpense - - - - - - - - - -
depreciationAndAmortization - - - - 9218 9218 261.53K 261.53K 261.53K 1.05M
ebitda -86625 -205.53K -33621 -79377 -90583 -103.03K 196.6K 152.46K 201.78K -96950
ebit -86625 -205.53K -33621 -79377 -90583 -112.24K -66421 -109.07K -59749 -1.14M
nonOperatingIncomeExcludingInterest - - -44495 -16450 - - - - 4852 -
operatingIncome -86625 -144.25K -78116 -95829 -90583 -112.24K -66421 -109.07K -59749 -109K
totalOtherIncomeExpensesNet 42623 57414 44492 16447 9061 -68079 1.71M -45158 20005 -896K
incomeBeforeTax -44000 -86832 -33623 -79381 -81522 -180.32K 1.65M -154.23K -39744 -1M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -44000 -86832 -33623 -79381 -81522 -180.32K 1.65M -154.23K -39744 -1M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -44000 -86832 -33623 -79381 -81522 -180.32K 1.65M -154.23K -39744 -1M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -44000 -86832 -33623 -79381 -81522 -180.32K 1.65M -154.23K -39744 -1M
eps - -0.0 0.0 0.0 -0.0 -0.0 0.02 -0.0 -0.0 -0.01
date 2026-05-31 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-28
cashAndCashEquivalents 276.13K 78896 79936 52536 1.45M 1.52M 1.86M 199.28K 277.72K 76917
shortTermInvestments 792.81K 1.08M 1.26M 1.33M 50300 45150 45950 43725 84100 59500
cashAndShortTermInvestments 1.07M 1.16M 1.34M 1.38M 1.5M 1.56M 1.9M 243K 361.82K 136.42K
netReceivables 23962 30571 11566 13052 12422 11532 13315 16967 12336 9538
accountsReceivables - - 11566 13052 1432 1432 1432 1432 448 448
otherReceivables 23962 30571 - 13052 10990 10100 11883 15535 11888 9090
inventory - - - - - - - - - -
prepaids - - 5893 - 2727 5727 6727 969 18697 6425
otherCurrentAssets 3394 5143 -5 948 - - - - - -
totalCurrentAssets 1.1M 1.19M 1.36M 1.4M 1.52M 1.58M 1.92M 260.94K 392.85K 152.38K
propertyPlantEquipmentNet - - 313.97K - 284.11K 224.11K 276.26K 276.26K 257.98K 231.76K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 632.79K 593.04K -365 313.75K - - - - - -
totalNonCurrentAssets 632.79K 593.04K 313.6K 313.75K 284.11K 224.11K 276.26K 276.26K 257.98K 231.76K
otherAssets - - - - - - - - - -
totalAssets 1.73M 1.78M 1.67M 1.71M 1.8M 1.8M 2.2M 537.2K 650.83K 384.14K
totalPayables - - 47861 - 52153 9521 238.4K 190.37K 113.53K 133.8K
accountPayables - - 35861 - 36814 1521 231.57K 148.89K 113.53K 133.8K
otherPayables - - 12000 - 15339 8000 6825 41475 - -
accruedExpenses - - 28100 - 25117 31400 17372 51191 61183 65731
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 119.11K 144.05K 14322 67014 - - - - 26250 -
totalCurrentLiabilities 119.11K 144.05K 62183 67014 77270 40921 255.77K 241.56K 200.96K 199.54K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 119.11K 144.05K 62183 67014 77270 40921 255.77K 241.56K 200.96K 199.54K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 9.23M 9.21M 9.09M 9.09M 9.1M 9.05M 9.05M 9.05M 9.05M 8.75M
retainedEarnings -7.68M -7.63M -7.65M -7.62M -7.55M -7.47M -7.29M -8.94M -8.79M -8.75M
additionalPaidInCapital - - - - - - - - - -
date 2026-05-31 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-28
netIncome -44000 -86832 -33663 -57789 -81521 -180.32K 1.65M -154.23K -39744 -1.01M
depreciationAndAmortization - - - - - 36873 - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 2412 9171 -3684 -14902 9.13 3.27 33672 43127 -27929 45632
accountsReceivables 5125 -19875 1482 -639 -1208 1098 3652 -4631 -9119 -1141
inventory - - - - - - - - - -
accountsPayables - - - - 29010 -216.04K 70428 14805 -23304 52360
otherWorkingCapital -2712 29046 -5166 -14263 10.34 2175 -40408 32953 4494 -5587
otherNonCashItems -36091 -49762 -40344 -85544 81464 143.09K -2225 40375 -18279 903.97K
netCashProvidedByOperatingActivities -77681.4 -127.42K -77691 -100.45K -48.21 -354 1.68M -70725 -85952 -55468
investmentsInPropertyPlantAndEquipment -59900 -110.11K - -23773 -15 19 -15390 -5715.98 -13381 -26961
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - -15000 -3.71 -21570 -7717 -18244 -26961
netCashProvidedByInvestingActivities -59900 -110.11K - -23773 -15 15.29 -21570 -7717 -18244 -26961
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 12508 - - - - - - - 305K -
netCommonStockIssuance 12508 - - - - - - - 305K -
commonStockIssuance 12508 - - - - - - - 305K -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities 12508 - - - - - - - 305K -