MAGELLAN COPPER & GOLD Corp

MAGEdata completeness 63%15 fiscal years on file

Data notes: no data for concept 'totalDebt'; no data for concept 'pretaxIncome'

i. The business — what you’d actually own

Figure	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenue	—	—	—	—	—
Net income	−$2.06M¹	−$1.56M²	−$1.46M³	−$769,810⁴	−$432,025⁴
Operating cash flow	−$312,882⁵	−$148,254⁶	−$70,543⁷	−$142,703⁸	−$36,959⁸
Capital expenditure	—	—	—	—	—
Free cash flow (derived)	—	—	—	—	—
Total debt	—	—	—	—	—
Cash & equivalents	$18,766⁹	$743¹⁰	$99¹¹	$896¹¹	$547¹¹
Diluted shares	9.5M	11.7M	19.2M	25.5M	27.1M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

Net assets behind them

−$0.77

your share of equity

Profit it earned you last year

−$0.16

Free cash flow it threw off

—

Debt you’d be carrying

—

10 shares is a claim on −$0.77 of net worth that earned you −$0.16 last year.

iii. Is this a good business?

Moat signal · return on equity

— avg · 5y

Not enough data in the filings for a return-on-capital reading.

Management signal · capital allocation

+186% shares · 5y

Share count is up 186% over 5 years — owners have been diluted. Worth asking what they got for it.

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

DCF · Growth Exit 5Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

Earnings Power Value

not applicable

normalized (5y-median) earnings non-positive — EPV undefined

Graham Number

not applicable

diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts