Loading live market data…

Zephyr Minerals Ltd.

OTC:ZPHYF

$0.045 USD

$0 (0.0%)

Volume
2K
Average Volume
28.95K
Market Capitalization
$4.2M
P/E Ratio
-19.64
Dividend Yield
0.00%
Price Target
$
Year High
$0.06
Year Low
$0.03
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.57

ZPHYF 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 2016-12-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 186.7K 38.92 73358 529.69K 515.06K 404.79K 386.82K 229.38K 302.16K 334.32K
sellingAndMarketingExpenses - 69.81 420.83K 527.77K 100.99K 208.45K 220.62K - 199.88K -
sellingGeneralAndAdministrativeExpenses 186.7K 108.73 494.18K 625.46K 616.05K 613.24K 607.44K 229.38K 502.04K 334.32K
otherExpenses 38179 84078 131.2K 180.98K -52554 -199.78K - - - -
operatingExpenses 224.88K 108.73 494.18K 625.46K 563.5K 413.46K 607.44K 408.13K 502.04K 334.32K
costAndExpenses 224.88K 108.73 494.18K 625.46K 563.5K 413.46K 607.44K 408.13K 502.04K 334.32K
netInterestIncome - - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense - - - - - - - - - -
depreciationAndAmortization - 1507 1.51M 81268 - - - - - -
ebitda -224.88K 1398 -494.18K -625.46K -563.5K -413.46K -408.44K -239.3K -324.46K -220.76K
ebit -224.88K -108 -2M -706.73K -563.5K -413.46K -408.44K -239.3K -324.46K -220.76K
nonOperatingIncomeExcludingInterest - - 1.51M 81268 - - -193.6K -172.63K -164.27K -101.32K
operatingIncome -224.88K -108.73K -494.18K -625.46K -563.5K -413.46K -602.04K -411.93K -488.73K -322.08K
totalOtherIncomeExpensesNet -6469 -66559 -1.59M -145.36K -61918 -214.26K - 7596 -26606 -24494
incomeBeforeTax -231.34K -175.29K -2.08M -770.82K -625.42K -627.72K -612.84K -404.33K -515.34K -346.57K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -231.34K -175 -2.08M -770.82K -625.42K -627.72K -612.84K -404.33K -515.34K -346.57K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -231.34K -175 -2.08M -770.82K -625.42K -627.72K -612.84K -404.33K -515.34K -346.57K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -231.34K -175 -2.08M -770.82K -625.42K -627.72K -612.84K -404.33K -515.34K -346.57K
eps -0.0 -0.0 -0.03 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -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 42404 95729 116.8K 402.95K 712.86K 1.42M 98630 101.29K 14211 230.11K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 42404 95729 116.8K 402.95K 712.86K 1.42M 98630 101.29K 14211 230.11K
netReceivables 2056 8315 14500 9551 35483 16652 - - - -
accountsReceivables 2058 8315 14500 9551 35483 16652 - - - 18912
otherReceivables - - - - - - - - - -
inventory - - - - - -16652 - - - -
prepaids 7350 7500 5986 11347 - 10621 25019 2580 129.14K 76521
otherCurrentAssets -6 - - - 97907 100.59K 72115 88118 - -
totalCurrentAssets 51804 111.54K 137.29K 423.85K 846.25K 1.53M 195.76K 191.99K 182.03K 325.54K
propertyPlantEquipmentNet 5.42M 5.12M 5.04M 6.39M 6.3M 5.87M 4.41M 3.88M 2.85M 2.06M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 136.64K - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets -4420 105.67K 99121 99392 37950 53005 53786 56013 - -
totalNonCurrentAssets 5.56M 5.22M 5.14M 6.49M 6.34M 5.92M 4.46M 3.94M 2.85M 2.06M
otherAssets - - - - - - - - - -
totalAssets 5.61M 5.34M 5.28M 6.91M 7.18M 7.45M 4.66M 4.13M 3.03M 2.39M
totalPayables 36209 39632 42057 26640 71771 21807 28606 65051 112.42K 146.46K
accountPayables 36209 39632 42057 26640 71771 21807 28606 65051 112.42K 146.46K
otherPayables - - - - - - - - - -
accruedExpenses 54996 30738 21965 26092 21575 21645 24229 25564 21554 25034
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities -75 - - - - - - - - -
totalCurrentLiabilities 91130 70370 64022 52732 93346 43451 52835 90615 133.97K 171.5K
longTermDebt 25605 25605 - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 162.22K 105.67K 99121 99392 37950 53004 53786 32617 32617 -
totalNonCurrentLiabilities 162.22K 131.28K 99121 99392 37950 53004 53786 32617 32617 -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 253.36K 201.65K 163.14K 152.12K 131.3K 96456 106.62K 123.23K 166.59K 171.5K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - 0.0 - -
commonStock 10.9M 10.62M 10.5M 10.23M 9.96M 9.77M 6.65M 5.76M 4.46M 3.53M
retainedEarnings -8.5M -8.28M -8.1M -6.02M -5.25M -4.63M -4M -3.39M -2.98M -2.47M
additionalPaidInCapital - - - - - - - - 4.46M 3.53M
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 -231.34K -175.29K -2.08M -770.82K -625.42K -627.72K -612.84K -404.33K -515.34K -346.57K
depreciationAndAmortization - - - 81.27 - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - 6400 93498 178.68K 272.8K 203.33K 217.14K 1750 43725 28880
changeInWorkingCapital 30244 29811 412.0 10436 -22183 -23456 -41990 -22251 -109.91K 31081
accountsReceivables 6251.9 6185 -4949 25932 -18831 -11510 13230 20311 -19771 -12967
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - 99314
otherWorkingCapital 23992 23626 5361 -15496 -3352 -11946 -55220 -42562 -90140 -55266
otherNonCashItems 95922 - 1.52M 81186 49895 - - - - -
netCashProvidedByOperatingActivities -105.18K -139.08K -467.45K -500.43K -324.91K -447.84K -437.69K -424.83K -581.52K -286.61K
investmentsInPropertyPlantAndEquipment -287.55K -71596 -157.22K -153.87K -432.13K -1.46M -506.21K -1.03M -753.4K -1M
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -36401 - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities 15730 - - 40602 - - - -0.0 - 0.0
netCashProvidedByInvestingActivities -308.22K -71596 -157.22K -113.27K -432.13K -1.46M -506.21K -1.03M -753.4K -1M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 360.15K 189.6K 338.52K 303.79K 48350 3.23M 941.24K 1.54M 1.12M 201.29K
netCommonStockIssuance 360.15K 189.6K 338.52K 303.79K 48350 3.23M 941.24K 1.54M 1.12M 201.29K
commonStockIssuance 360.15K 189.6K 338.52K 303.79K 48350 3.23M 941.24K 1.54M 1.12M 201.29K
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities 360.15K 189.6K 338.52K 303.79K 48349 3.23M 941.24K 1.54M 1.12M 201.29K
date 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 2023-09-30
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 24271 22856 119.01K 20557 26364 7751 14399 40396 68650 56911
sellingAndMarketingExpenses - - - - - - 3200 - - -
sellingGeneralAndAdministrativeExpenses 24271 22856 119.01K 20557 26364 7751 17599 40396 68650 56911
otherExpenses 3508 3107 16893 14671 17933 11506 -150.06K 28615 20230 16470
operatingExpenses 27779 25963 135.9K 35228 44297 19257 -132.46K 69011 88880 73381
costAndExpenses 27779 25963 135.9K 35228 44297 19257 17599 69011 88880 58210
netInterestIncome - - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense - - - - - - - - - -
depreciationAndAmortization - - - - - 376.9K 402.93K 376.9K 89728 1417.89
ebitda -19085 -34657 -135.9K -35228 -44297 357.65K 359.31K 325.65K -77304 -71963.11
ebit -19085 -34657 -135.9K -35228 -44297 -19257 -17599 -51252 -167.03K -73381
nonOperatingIncomeExcludingInterest - - - - - - - - - 15171
operatingIncome -27939 -25963 -135.9K -35228 -44297 -19257 23835 -51252 -77304 -58210
totalOtherIncomeExpensesNet -3282 -22311 -1952 -324 962 -409 -67238 -17632 -103.44K -1.43M
incomeBeforeTax -31221 -48274 -137.86K -35552 -43335 -19666 -43403 -68884 -180.75K -1.49M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -31221 -48341 -137.86K -35552 -43335 -19666 -43403 -68884 -180.75K -1.49M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -9595 -48341 -137.86K -35552 -43335 -19666 -43403 -68884 -180.75K -1.49M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -9595 -48341 -137.86K -35552 -43335 -19666 -43403 -68884 -180.75K -1.49M
eps 0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.02
date 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 2023-09-30
cashAndCashEquivalents 42404 79899 19207 44838 95729 188.51K 217.33K 84364 116.8K 275.94K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 42404 79899 19207 44838 95729 188.51K 217.33K 84364 116.8K 275.94K
netReceivables 2056 7934 7078 12642 8315 7636 7103 8407 14500 12130
accountsReceivables 2058 7934 7078 12642 8315 7636 7103 8407 14500 12130
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids 7350 - 3500 5000 7500 - - - 5986 -
otherCurrentAssets -6 - - - - - - - - 12130
totalCurrentAssets 51804 87833 29785 62480 111.54K 196.14K 224.43K 92771 137.29K 300.02K
propertyPlantEquipmentNet 5.42M 5.29M 5.13M 5.13M 5.12M 5.07M 5.05M 5.05M 5.04M 5.04M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 136.64K 99728 99983 - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets -4420 39170 36142 105.58K 105.67K 99135 100.52K 99686 99121 99562
totalNonCurrentAssets 5.56M 5.43M 5.27M 5.23M 5.22M 5.17M 5.15M 5.15M 5.14M 5.14M
otherAssets - - - - - - - - - -
totalAssets 5.61M 5.51M 5.3M 5.3M 5.34M 5.36M 5.38M 5.24M 5.28M 5.44M
totalPayables 36209 59883 46422 47489 39632 44784 41683 50082 42057 24822
accountPayables 36209 59883 10000 47489 39632 44784 41683 50082 42057 24822
otherPayables - - 36422 - - - - - - -
accruedExpenses 54996 26569 18460 18581 30738 23365 20596 43772 21965 17991
shortTermDebt - - 50000 - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities -75 - - - - - - - - -
totalCurrentLiabilities 91130 86452 114.88K 66070 70370 68149 62279 93854 64022 42813
longTermDebt 25605 25605 25605 25605 25605 25605 25605 - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 136.75K 138.9K 100.19K 105.58K 105.67K 99135 100.52K 99686 99121 99562
totalNonCurrentLiabilities 162.22K 164.5K 125.8K 131.18K 131.28K 124.74K 126.12K 99686 99121 99562
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 253.36K 250.96K 240.68K 197.25K 201.65K 192.89K 188.4K 193.54K 163.14K 142.38K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 10.9M 10.79M 10.62M 10.62M 10.62M 10.58M 10.58M 10.5M 10.5M 10.5M
retainedEarnings -8.5M -8.5M -8.45M -8.31M -8.28M -8.23M -8.21M -8.17M -8.1M -7.92M
additionalPaidInCapital - - - - - - - - - -
date 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 2023-09-30
netIncome -31221 -48275 -137.86K -35552 -43335 -19666 -43403 -68884 -180.75K -1.49M
depreciationAndAmortization - - - - - - - - 89.73 1417.89
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - 96000 - 6400 - - - - -
changeInWorkingCapital 6301 60146 -28868 -1827 -12771 5337 26909 12079 24808 -38147
accountsReceivables 5871 -856 5564 -4327 -679 -533 1304 6093 -2370 3707
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 430.65 61000 -34432 2500 -12092 5870 25605 5986 27178 -41854
otherNonCashItems - 21397 -1188 37337 - - -31575 29832 89638 1.42M
netCashProvidedByOperatingActivities -24920 33268 -71913 -41.68 -49706 -14329 -48069 -26973 -66212 -111.19K
investmentsInPropertyPlantAndEquipment -115.22K -159.54K -3718 -9.21 -43071 -14495 -8567 -5463 -92925 -19030
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -3202 - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - -17482 - - - - - - - 0.0
netCashProvidedByInvestingActivities -118.42K -177.02K -3718 -9.21 -43071 -14495 -8567 -5463 -92925 -19030.0
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 105.91K 182.69K - - - - 189.6K - - 338.52K
netCommonStockIssuance 105.91K 182.69K - - - - 189.6K - - 338.52K
commonStockIssuance 105.91K 182.69K - - - - 189.6K - - 338.52K
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 21755 50000 - - - - - - -
netCashProvidedByFinancingActivities 105.91K 204.45K 50000 - - - 189.6K - - 338.52K