Majestic Gold Corp.

Basic Materials CA MJS

0.11CAD
0.00(0%)

Last update at 2026-06-22T20:00:00Z

Day Range

0.110.12

LowHigh

52 Week Range

0.110.23

LowHigh

Fundamentals

Previous Close 0.11
Market Cap140.76M
Volume80685
P/E Ratio13.50
Dividend Yield-%
EBITDA44.98M
Revenue TTM89.25M
Revenue Per Share TTM0.09
Gross Profit TTM 57.19M
Diluted EPS TTM0.01

Overview
Financials
Peer Comparison
Reports
Stock Research & News
Profile

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Type	yearly	yearly	yearly	yearly	yearly
Date	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Income before tax	32.11M	29.97M	19.44M	26.66M	26.66M
Minority interest	-11.57329M	-10.61728M	-4.67157M	-6.34390M	-6.34390M
Net income	6.74M	9.93M	7.56M	17.42M	11.08M
Selling general administrative	9.80M	6.06M	6.19M	4.21M	4.21M
Selling and marketing expenses	-	-	-	-	-
Gross profit	47.57M	36.36M	26.57M	33.88M	33.88M
Reconciled depreciation	10.46M	9.93M	6.56M	7.00M	7.00M
Ebit	-	-	19.97M	28.19M	-
Ebitda	-	-	26.53M	35.19M	34.01M
Depreciation and amortization	-	-	6.56M	7.00M	-
Non operating income net other	-	-	-	-	-
Operating income	33.10M	27.50M	18.83M	27.86M	27.76M
Other operating expenses	-	-	36.29M	35.72M	-
Interest expense	1.14M	0.26M	0.36M	0.34M	0.34M
Tax provision	13.79M	9.43M	7.21M	9.24M	9.24M
Interest income	1.87M	2.51M	1.24M	0.58M	0.58M
Net interest income	0.73M	2.25M	0.88M	0.23M	0.23M
Extraordinary items	-	-	-	-	-
Non recurring	-	-	-	-	-
Other items	-	-	-	-	-
Income tax expense	-	-	7.21M	9.24M	-
Total revenue	89.25M	70.95M	55.03M	63.47M	63.47M
Total operating expenses	56.15M	43.46M	7.84M	6.12M	35.72M
Cost of revenue	41.68M	34.59M	28.45M	29.59M	29.59M
Total other income expense net	-1.72383M	0.22M	-0.17860M	-1.19542M	-1.32858M
Discontinued operations	-	-	-	-	-
Net income from continuing ops	18.32M	20.55M	12.23M	17.42M	17.42M
Net income applicable to common shares	-	-	-	-	-
Preferred stock and other adjustments	-	-	-	-	-

Breakdown	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Type	yearly	yearly	yearly	yearly	yearly
Date	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Total assets	340.32M	187.93M	187.23M	139.61M	139.61M
Intangible assets	-	-	-	-	-
Earning assets	-	-	-	-	-
Other current assets	-	-	83.01M	41.22M	-
Total liab	98.64M	28.21M	34.93M	30.27M	30.27M
Total stockholder equity	149.82M	107.93M	105.75M	87.05M	87.05M
Deferred long term liab	-	-	-	-	-
Other current liab	0.15M	0.15M	0.15M	11.83M	1.06M
Common stock	-	-	122.76M	122.76M	-
Capital stock	122.76M	122.76M	122.76M	122.76M	122.76M
Retained earnings	9.66M	-24.69713M	-27.20032M	-45.53130M	-45.53130M
Other liab	-	-	-	-	-
Good will	5.09M	-	-	-	-
Other assets	-	-	-	-	-
Cash	11.72M	11.81M	15.21M	4.93M	4.93M
Cash and equivalents	-	-	-	-	-
Total current liabilities	56.97M	19.54M	25.87M	21.06M	21.06M
Current deferred revenue	-	-	15.18M	-	-
Net debt	26.02M	-	-10.91516M	-0.54699M	-
Short term debt	-	-	4.26M	4.33M	-
Short long term debt	26.96M	-	4.24M	4.31M	4.31M
Short long term debt total	-	-	4.29M	4.38M	-
Other stockholder equity	-	-	-	11.59M	-
Property plant equipment	-	-	-	-	-
Total current assets	174.23M	105.86M	102.33M	57.44M	57.44M
Long term investments	1.09M	0.17M	-	-	-
Net tangible assets	-	-	-	-	-
Short term investments	-	-	0.00000M	7.38M	7.38M
Net receivables	-	-	1.03M	1.22M	-
Long term debt	10.78M	-	-	-	-
Inventory	4.35M	2.51M	3.08M	2.68M	2.68M
Accounts payable	11.69M	5.04M	6.28M	4.90M	4.90M
Total permanent equity	-	-	-	-	-
Noncontrolling interest in consolidated entity	-	-	-	-	-
Temporary equity redeemable noncontrolling interests	-	-	-	-	-
Accumulated other comprehensive income	-	-	10.18M	-1.77171M	-
Additional paid in capital	-	-	-	-	-
Common stock total equity	-	-	-	-	-
Preferred stock total equity	-	-	-	-	-
Retained earnings total equity	-	-	-	-	-
Treasury stock	-	-	-	-	-
Accumulated amortization	-	-	-	-	-
Non currrent assets other	5.27M	2.95M	3.24M	3.46M	2.53M
Deferred long term asset charges	-	-	-	-	-
Non current assets total	166.09M	82.07M	84.90M	82.17M	82.17M
Capital lease obligations	0.08M	0.13M	0.06M	0.08M	0.08M
Long term debt total	-	-	-	-	-

Breakdown	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Type	yearly	yearly	yearly	yearly	yearly
Date	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2022-09-30
Investments	0.00000M	-0.18160M	-3.66613M	-15.10320M	-15.10320M
Change to liabilities	-	-	-	-	-
Total cashflows from investing activities	-	-	-	-	-
Net borrowings	16.23M	-4.21544M	-	-	-
Total cash from financing activities	53.92M	-15.46735M	32.04M	-1.48308M	-1.48308M
Change to operating activities	-	-	-	-	-
Net income	6.74M	9.93M	12.23M	17.42M	11.08M
Change in cash	66.36M	2.77M	52.61M	10.49M	10.49M
Begin period cash flow	100.74M	97.97M	45.36M	34.87M	34.87M
End period cash flow	167.10M	100.74M	97.97M	45.36M	45.36M
Total cash from operating activities	30.91M	28.53M	24.49M	30.29M	30.29M
Issuance of capital stock	60.66M	0.00000M	35.23M	0.00000M	-
Depreciation	-	-	-	-	-
Other cashflows from investing activities	-	-	-	-	-
Dividends paid	-5.47724M	-5.07256M	-	-	-
Change to inventory	-0.22305M	0.56M	-0.44905M	0.17M	0.17M
Change to account receivables	-	-	-	-	-
Sale purchase of stock	-	-	0.00000M	-0.03654M	-0.03654M
Other cashflows from financing activities	-	-	-3.19778M	2.99M	-
Change to netincome	-	-	-	-	-
Capital expenditures	19.60M	7.98M	10.82M	7.43M	7.43M
Change receivables	-	-	-	-	-
Cash flows other operating	-	-	-	-	-
Exchange rate changes	-	-	-	-	-
Cash and cash equivalents changes	-	-	-	-	-
Change in working capital	-4.46824M	-1.43443M	0.96M	1.11M	1.11M
Stock based compensation	1.79M	-	-	-	-
Other non cash items	1.24M	0.35M	4.09M	2.52M	0.44M
Free cash flow	11.31M	20.55M	13.67M	22.85M	22.85M

Peer Comparison

Sector: Basic Materials Industry: Gold

Company	Change (CAD)	Price (CAD)	Trailing PE (x)	Forward PE (x)	Price Sales TTM (x)	Price to Book Value (x)	Enterprise Value to Revenue (x)	Enterprise Value to EBITDA (x)
MJS Majestic Gold Corp.	- -%	0.11	13.50	-	1.58	0.73	1.53	3.12
OMG Omai Gold Mines Corp	0.07 3.12%	2.31	-	-	-	62.63	-4.0856
ODV Osisko Development Corp	0.01 0.28%	3.62	-	24.45	40.87	2.12	33.04	-2.0042
ASE Asante Gold Corporation	- -%	0.85	-	6.57	2.23	269.42	2.23	49.52
NFG New Found Gold Corp	0.02 0.88%	2.29	-	11.78	177.15	2.59	175.20	-11.0158

Reports Covered

View All

Profile

Majestic Gold Corp., a mining company, focuses on exploration, development, and operation of mining properties in China. The company primarily explores for gold ores. Its flagship project is the Songjiagou gold mine located in the Shandong Province of China. The company was incorporated in 1986 and is headquartered in Surrey, Canada.

Majestic Gold Corp.

306 - 1688 152nd Street, Surrey, BC, Canada, V4A 4N2

604 560 9060
https://majesticgold.com

Key Executives

Name	Title	Year Born
Mr. Stephen Patrick Kenwood B.Sc., BSc, P.Geo., PGeo	Pres, CEO & Director	1960
Mr. James Mackie CGA	Corp. Sec. & CFO	NA
Mr. Shufeng Zhou	GM & Chairman of Yantai Zhongjia Mining Company Limited	NA
Mr. Richard Shao	China Consultant/Advisor	NA
Mr. Stephen Patrick Kenwood B.Sc., BSc, P.Geo., PGeo	President, CEO & Director	1960
Mr. James Thomas Mackie CGA	Corporate Secretary & CFO	1968
Mr. Shufeng Zhou	GM & Chairman of Yantai Zhongjia Mining Company Limited	1982
Mr. Stephen Patrick Kenwood B.Sc., P.Geo.	President, CEO & Director	1960

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.