Comstock Inc. (LODE) Bundle
Understanding Comstock Inc. (LODE) Revenue Streams
Understanding Comstock Inc.’s Revenue Streams
Comstock Inc. has a diverse range of revenue streams, primarily derived from its mineral leases and related operations. For the nine months ended September 30, 2024, the total revenue was $1,417,158, an increase of $590,362 from $826,796 in the same period in 2023. This growth is attributed to higher revenues from the Mackay mineral lease, which contributed approximately $681,251, and revenues from Comstock Metals, totaling $136,157. However, this was partially offset by a decrease in revenues from the ABTC lease, which fell by $237,473.
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate for the nine-month period ending September 30, 2024, reflects a significant increase. The revenue growth rate can be calculated as follows:
Growth Rate = ((Current Year Revenue - Previous Year Revenue) / Previous Year Revenue) 100
Substituting in the numbers:
Growth Rate = (($1,417,158 - $826,796) / $826,796) 100 = 71.5%
Contribution of Different Business Segments to Overall Revenue
Revenue contributions from different segments for the nine months ended September 30, 2024, are as follows:
| Segment | Revenue ($) | Percentage of Total Revenue (%) |
|---|---|---|
| Fuels | $0 | 0% |
| Metals | $136,157 | 9.6% |
| Mining | $1,266,601 | 89.3% |
| Strategic Investments | $0 | 0% |
| Corporate / Other | $14,400 | 1.0% |
| Total | $1,417,158 | 100% |
Analysis of Significant Changes in Revenue Streams
In the comparative analysis for the three-month period ending September 30, 2024, total revenue decreased to $556,383, down $204,338 from $760,721 in the same period in 2023. This decline was primarily due to lower revenues from the ABTC lease, which decreased by $237,473, and lower revenues from the Mackay mineral lease, which dropped by $100,000. This was partially offset by revenues from Comstock Metals, which increased by $128,558.
The following table summarizes the revenue for the three-month periods ended September 30, 2024, and 2023:
| Period | Revenue ($) | Change ($) |
|---|---|---|
| September 30, 2024 | $556,383 | -$204,338 |
| September 30, 2023 | $760,721 | - |
A Deep Dive into Comstock Inc. (LODE) Profitability
A Deep Dive into Comstock Inc.'s Profitability
Gross Profit Margin: For the nine-month period ending September 30, 2024, the gross profit was $1,417,158, compared to $826,796 for the same period in 2023, reflecting an increase of $590,362. The gross profit margin can be calculated as follows:
| Period | Gross Profit | Revenue | Gross Profit Margin (%) |
|---|---|---|---|
| 2024 (9 Months) | $1,417,158 | $1,417,158 | 100% |
| 2023 (9 Months) | $826,796 | $826,796 | 100% |
Operating Profit Margin: Operating loss for the nine months ended September 30, 2024, was $(23,827,475) compared to $(8,333,782) for the same period in 2023. The operating profit margin is calculated as follows:
| Period | Operating Income (Loss) | Revenue | Operating Profit Margin (%) |
|---|---|---|---|
| 2024 (9 Months) | $(23,827,475) | $1,417,158 | (1,678.64%) |
| 2023 (9 Months) | $(8,333,782) | $826,796 | (1,007.35%) |
Net Profit Margin: The net loss attributable to Comstock Inc. for the nine months ended September 30, 2024, was $(30,502,979) compared to a net income of $1,227,550 for the same period in 2023, yielding the following net profit margins:
| Period | Net Income (Loss) | Revenue | Net Profit Margin (%) |
|---|---|---|---|
| 2024 (9 Months) | $(30,502,979) | $1,417,158 | (2,149.22%) |
| 2023 (9 Months) | $1,227,550 | $826,796 | 148.39% |
Trends in Profitability Over Time: The financial data indicates a significant deterioration in profitability metrics from 2023 to 2024. The gross profit margin remained stable at 100%, but operating and net profit margins showed substantial negative shifts.
Comparison of Profitability Ratios with Industry Averages: The industry average for net profit margin in the mining sector typically ranges between 5% to 15%. In contrast, the net profit margin for Comstock Inc. for the nine months ended September 30, 2024, was (2,149.22%), indicating a severe underperformance relative to industry standards.
Analysis of Operational Efficiency: The total operating expenses for the nine months ended September 30, 2024, were $25,244,633, compared to $9,160,578 in 2023, marking an increase of $16,084,055. Breakdown of expenses includes:
| Expense Type | 2024 (9 Months) | 2023 (9 Months) | Change |
|---|---|---|---|
| Selling, General and Administrative Expenses | $9,496,719 | $10,025,904 | $(529,185) |
| Research and Development | $4,880,847 | $4,426,543 | $454,304 |
| Depreciation and Amortization | $1,875,151 | $2,012,701 | $(137,550) |
| Impairment of Intangible Assets | $8,667,869 | $0 | $8,667,869 |
| Impairment of Properties, Plant and Equipment | $324,047 | $0 | $324,047 |
Overall, the analysis reveals significant challenges in profitability metrics, with drastic increases in operational expenses and losses impacting overall financial health.
Debt vs. Equity: How Comstock Inc. (LODE) Finances Its Growth
Debt vs. Equity Structure
As of September 30, 2024, the company reported total debt of $12,868,791, which includes both long-term and short-term liabilities. The breakdown of the debt structure is as follows:
| Debt Type | Principal Amount | Interest Rate | Due Date |
|---|---|---|---|
| GHF Secured Promissory Note | $4,290,000 | 12% | April 15, 2026 |
| Alvin Fund LLC Promissory Note (16% interest) | $2,000,000 | 16% | April 15, 2026 |
| Alvin Fund LLC Promissory Note (12% interest) | $2,100,000 | 12% | April 15, 2026 |
| 2023 Kips Bay Unsecured Convertible Promissory Note | $505,387 | 8% | March 27, 2025 |
| 2024 Kips Bay Unsecured Convertible Promissory Note | $3,723,404 | 6% | January 19, 2026 |
| AQMS Note Payable | $250,000 | 9.76% implied | December 31, 2024 |
The company’s debt-to-equity ratio stands at approximately 0.12, indicating a lower reliance on debt compared to equity financing. This ratio is below the industry average of 0.5, suggesting a conservative approach to leverage.
Recent debt activity includes the issuance of a 2024 Kips Bay Note with a principal amount of $5,319,149. This note, which includes an original issue discount of $319,149, is due on January 19, 2026, and carries an interest rate of 6%.
As of the latest reports, the company has maintained a credit rating that reflects its current financial stability and ability to meet debt obligations. The company has actively engaged in refinancing activities to optimize its capital structure, which includes extending the maturity of existing debts and negotiating terms that reduce interest burdens.
The balance between debt financing and equity funding is managed through strategic financing decisions, including the issuance of common stock, which amounted to $1,213,710 raised through the sale of 3,318,014 shares at an average price of $0.37. This strategy allows the company to reduce dependency on debt while enhancing liquidity.
Assessing Comstock Inc. (LODE) Liquidity
Assessing Comstock Inc.'s Liquidity
Current Ratio: As of September 30, 2024, Comstock Inc. reported current assets of $29,885,153 and current liabilities of $12,205,732, resulting in a current ratio of approximately 2.45.
Quick Ratio: The quick ratio, which excludes inventories, indicates the company's ability to meet short-term obligations. Assuming minimal inventory, the quick ratio remains around 2.45, reflecting a solid liquidity position.
Analysis of Working Capital Trends
As of September 30, 2024, Comstock Inc. reported working capital of $17,679,421, showing a strong liquidity buffer. This represents a significant increase compared to $16,000,000 in the previous quarter.
| Period | Current Assets | Current Liabilities | Working Capital |
|---|---|---|---|
| Q3 2024 | $29,885,153 | $12,205,732 | $17,679,421 |
| Q2 2024 | $27,500,000 | $11,500,000 | $16,000,000 |
Cash Flow Statements Overview
For the nine-month period ending September 30, 2024:
- Net cash used in operating activities: $9,617,985
- Net cash used in investing activities: $6,862,660
- Net cash provided by financing activities: $14,058,395
The overall cash flow demonstrates a positive trend in financing, which has partially offset the cash outflows from operating and investing activities. The cash balance as of September 30, 2024, stood at $1,363,327, down from $3,785,577 as of December 31, 2023.
Potential Liquidity Concerns or Strengths
Despite the strong current and quick ratios, potential liquidity concerns arise from:
- High operating cash outflows: The company reported net cash used in operating activities of $9,617,985.
- Investment cash outflows: Significant cash used in investing activities at $6,862,660.
However, strengths in liquidity include:
- Strong financing activities: Cash generated from financing activities increased to $14,058,395.
- Substantial working capital: Maintaining a working capital of $17,679,421 provides a cushion for operational needs.
Is Comstock Inc. (LODE) Overvalued or Undervalued?
Valuation Analysis
As of September 30, 2024, the valuation metrics for the company are as follows:
- Price-to-Earnings (P/E) Ratio: Not applicable due to negative earnings.
- Price-to-Book (P/B) Ratio: Approximately 0.12 (calculated using total assets of $103,692,816 and total liabilities of $97,401,344).
- Enterprise Value-to-EBITDA (EV/EBITDA): Not applicable due to negative EBITDA.
Over the last 12 months, the stock price has shown significant volatility:
| Date | Stock Price ($) |
|---|---|
| September 30, 2023 | 0.11 |
| December 31, 2023 | 0.55 |
| March 31, 2024 | 0.37 |
| June 30, 2024 | 0.34 |
| September 30, 2024 | 0.47 |
The company currently does not offer a dividend, therefore, the dividend yield and payout ratio are not applicable.
Analyst consensus on stock valuation is as follows:
| Analyst | Rating |
|---|---|
| Analyst 1 | Hold |
| Analyst 2 | Sell |
| Analyst 3 | Hold |
In the nine months ended September 30, 2024, the company reported:
- Revenue: $1,417,158
- Net loss: ($30,502,979)
- Operating Expenses: $25,244,633
Comparative financial information for the nine-months ended September 30, 2024, and 2023:
| Metric | September 30, 2024 | September 30, 2023 | Change |
|---|---|---|---|
| Revenue | $1,417,158 | $826,796 | $590,362 |
| Net Loss | ($30,502,979) | $1,227,550 | ($31,730,529) |
| Operating Expenses | $25,244,633 | $9,160,578 | $16,084,055 |
As of September 30, 2024, total assets are $103,692,816 and total liabilities are $97,401,344, resulting in a net asset value of $6,291,472.
Key Risks Facing Comstock Inc. (LODE)
Key Risks Facing Comstock Inc.
Overview of Internal and External Risks
The financial health of the company is significantly impacted by various internal and external risk factors, including:
- Industry Competition: The company faces intense competition from established players in the mining and recycling sectors, which may affect market share and pricing strategies.
- Regulatory Changes: Changes in environmental regulations and mining laws can impose additional operational costs and affect project feasibility.
- Market Conditions: Fluctuations in commodity prices and demand for renewable energy technologies can impact revenue generation.
Operational, Financial, or Strategic Risks
Recent earnings reports highlight the following risks:
- Impairment of Assets: The company reported an impairment of intangible assets totaling $8,667,869 for the three-months ended September 30, 2024.
- Net Loss: For the nine-months ended September 30, 2024, the net loss attributable to the company was $30,502,979, compared to a net income of $1,227,550 for the same period in 2023.
- Debt Conversion Loss: There was a loss of $3,690,760 on conversion of debt for the nine-months ended September 30, 2024.
Mitigation Strategies
To address these risks, the company has implemented several strategies:
- Enhanced Risk Management: The company is focusing on improving operational efficiencies and reducing costs through better resource management.
- Diversification: The company is diversifying its investments in renewable energy technologies to mitigate risks associated with traditional mining operations.
- Regulatory Compliance: The company is actively monitoring regulatory changes to ensure compliance and adapt its operations accordingly.
| Risk Factor | Description | Impact (2024) |
|---|---|---|
| Industry Competition | Intense competition affecting market share | Possible revenue decline |
| Regulatory Changes | New regulations could raise operational costs | Increased compliance expenses |
| Market Conditions | Fluctuations in commodity prices | Revenue volatility |
| Impairment of Assets | Impairment of intangible assets | $8,667,869 |
| Net Loss | Significant loss for the period | $30,502,979 |
| Debt Conversion Loss | Loss on conversion of debt | $3,690,760 |
Future Growth Prospects for Comstock Inc. (LODE)
Future Growth Prospects for Comstock Inc.
Analysis of Key Growth Drivers
Comstock Inc. has identified several growth drivers that could significantly enhance its market position. Key areas include:
- Product Innovations: The company is focusing on advancing its biorefining technologies, which are now commercially ready, offering performance enhancements for prospective customers.
- Market Expansions: Increased interest in sustainable technologies is opening new markets for Comstock, particularly in solar panel recycling and renewable energy solutions.
- Acquisitions: The company has plans to leverage recent acquisitions, such as the Haywood Property, which spans approximately 190 industrial acres in Lyon County, Nevada, to bolster its operational capabilities.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, Comstock reported revenues of $1,417,158, representing an increase of $590,362 compared to $826,796 for the same period in 2023. Revenue growth is attributed to:
- Higher revenues from the Mackay mineral lease amounting to $681,251.
- Increased revenues from Comstock Metals of $136,157.
- Future projections anticipate potential revenue variability based on market prices for services and the volume of solar panels recycled.
Strategic Initiatives or Partnerships That May Drive Future Growth
Comstock is actively developing strategic partnerships to enhance its growth trajectory. Notable initiatives include:
- Collaborations with renewable energy firms to expand its service offerings.
- Investment in technology readiness to ensure that its biorefining solutions are market-ready.
Competitive Advantages That Position the Company for Growth
Comstock's competitive advantages include:
- Access to a diverse technology portfolio which facilitates innovation in renewable energy.
- Established relationships in the mining and renewable energy sectors provide a robust platform for growth.
- Strategic location of properties in Nevada, enhancing operational efficiency.
Financial Overview
| Financial Metric | 2024 (Nine Months Ended) | 2023 (Nine Months Ended) | Change |
|---|---|---|---|
| Revenue | $1,417,158 | $826,796 | $590,362 |
| Operating Expenses | $25,244,633 | $9,160,578 | $16,084,055 |
| Net Income (Loss) | $(30,502,979) | $1,227,550 | $(31,730,529) |
| Basic EPS | $(0.20) | $0.01 | $(0.21) |
Overall, Comstock Inc. is positioning itself for future growth through strategic initiatives, market expansion, and product innovation, while navigating a challenging financial landscape.
Comstock Inc. (LODE) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Comstock Inc. (LODE) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Comstock Inc. (LODE)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Comstock Inc. (LODE)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.