DYNROTCMetal MiningUS GAAP · USD

Dynaresource, Inc.

DynaResource, Inc. is a U.S.-based minerals company focused on advancing and operating the high-grade SJG gold mine in Mexico through its wholly owned subsidiary, DynaMéxico. The business combines gold production, mine development, and near-mine exploration to expand the resource base and increase processing throughput at the San Jose de Gracia property.

Liikevaihto58,5milj. USD
+25,7 %v/v
Liikevoitto (EBIT)9,7milj. USD
+239,4 %v/v
EBIT-marginaali16,5%
+31,4 %-yks.v/v
Nettotulos3,8milj. USD
+144,8 %v/v
Vapaa kassavirta3,1milj. USD
+139,2 %v/v

Tilikausi 2025 · muutos edellisvuodesta

Kehitys 2020–2025

−200204060milj. USD2020: 9,0 milj. USD2020: EBIT −2,7 milj. USD20202021: 36 milj. USD2021: EBIT 13 milj. USD20212022: 40 milj. USD2022: EBIT 2,8 milj. USD20222023: 36 milj. USD2023: EBIT −15 milj. USD20232024: 47 milj. USD2024: EBIT −6,9 milj. USD20242025: 58 milj. USD2025: EBIT 9,7 milj. USD2025589,7
LiikevaihtoLiikevoitto (EBIT)

Liiketoiminta

Osuus liikevaihdosta
Gold production70 %

Mining, milling, and sale of gold concentrate from the SJG mine.

Mine development15 %

Underground development, ventilation, access, and site infrastructure improvements.

Exploration and resource growth10 %

Near-mine drilling, geological studies, and resource estimate work to expand reserves and resources.

Processing and technical services5 %

Mill optimization, concentrator installation, and technical evaluation of the deposit.

Asiakkaat

The company’s direct customer base is concentrated in concentrate buyers and smelter/offtake counterparties that purchase gold concentrate from the SJG mine. Indirectly, its economic value is driven by gold end-markets, since realized revenue depends on concentrate grades, recoveries, payable terms, and gold prices. The business is also capital-dependent, so equity and debt investors are an important funding constituency even though they are not operating customers.

Gold concentrate buyers

Buy gold concentrate from SJG under smelter terms and pay based on payable gold content.

Smelters and refiners

Process the concentrate into refined metal and influence payable value through contract terms.

Equity and debt capital providers

Provide financing for underground development, exploration, and expansion before full-scale cash generation.

Gold market end demand

Final demand for gold supports pricing and economics even though the company sells concentrate, not finished jewelry or bullion.

Strategia

Management is focused on turning the SJG asset into a larger, more productive gold operation by expanding underground development, processing capacity, and near-mine exploration. The company is also working to strengthen governance and capital-market readiness while funding growth through operating cash flow, borrowing, and selective equity financing.

Expand SJG underground infrastructureLyhyt aikaväli

More development meters and better access should support higher mining rates and longer mine life.

Increase processing throughputLyhyt aikaväli

Higher mill capacity improves the ability to convert mined material into saleable concentrate.

Grow mineral resources through explorationKeskipitkä aikaväli

Resource expansion supports mine life, reserve conversion, and future production visibility.

Strengthen governance and capital accessKeskipitkä aikaväli

Better governance can improve financing options and support additional exchange listings.

Maantiede

Q1/2026

Operations are centered in Mexico, where the company conducts mining, milling, and exploration through DynaMéxico at the SJG property. Corporate domicile is in the United States, and management has also indicated an interest in meeting listing requirements for additional U.S. and/or Canadian exchanges. Geography matters because the company’s operating risk is concentrated in one Mexican mining district while financing, governance, and capital-market access are tied to North America.

Mexico100 %

Riskit

The company is exposed to single-asset operational risk because most value depends on the SJG mine, where production, development, and exploration must all execute well. It also faces financing risk, commodity price risk, and technical risk typical of junior-to-mid-stage miners, including reserve uncertainty, smelter terms, and capital intensity. Because operations are in Mexico while financing and reporting are tied to North America, regulatory, political, and cross-border execution risks also matter.

Järjestetty vakavuuden mukaan
Single-asset concentration at SJGKorkea

Most operating value is tied to one mine, so disruptions or underperformance there can materially affect results.

Kohdistuu: SJG mine in Mexico

Gold price volatilityKorkea

Revenue and project economics depend on realized gold prices and payable concentrate value.

Kohdistuu: Gold concentrate sales

Financing and liquidity riskKorkea

Underground development and exploration require ongoing capital, and the company may need additional equity or debt.

KohdistuuRCLEquity issuanceWorking capital
Operational and permitting risk in MexicoKorkea

Mining, ventilation, and mill upgrades depend on local execution, approvals, and site conditions.

Kohdistuu: Mexico operations

Resource and reserve estimation riskKeskitaso

Exploration results and technical studies can change the size, grade, and economic viability of the deposit.

KohdistuuSan PabloLa MochomeraTres AmigosSJG

Kirjanpito

Harkinnanvaraiset erät
Capitalization of mine development costs

After the maiden reserve estimate, development costs began being capitalized rather than expensed, changing EBITDA-like comparability and asset balances.

Vaikutus: Affects operating costs, PP&E, and future depreciation/depletion

Units-of-production depreciation and depletion

Expense recognition depends on production and reserve assumptions, so changes in output or reserve estimates alter reported earnings.

Vaikutus: Affects gross margin and operating profit timing

Derivative liability fair value

The company reported changes in derivative value tied to common stock price movements, creating non-cash volatility.

Vaikutus: Affects other income/expense and net income

Asset retirement obligation

Accretion expense reflects estimated future decommissioning costs for the milling plant and tailings pond.

Vaikutus: Affects long-term liabilities and periodic expense

Lease accounting

Operating lease payments and related liabilities affect cash flow presentation and leverage-like obligations.

Vaikutus: Affects financing cash flows and balance sheet obligations

Julkisesti listattuja yhtiöitä, joilla on samankaltainen liiketoiminta.

Päivitetty: 28.4.2026

Dynaresource, Inc. (OTC) – Metal Mining | Analyysi – Clarifo