WTHVF
Westhaven Gold Corp.
Price Chart
Latest Quote
$0.16
Current Price| Previous Close | $0.16 |
| Open | $0.16 |
| Day High | $0.16 |
| Day Low | $0.16 |
| Volume | 30,000 |
Stock Information
Note: Financial values converted from CAD to USD
| Shares Outstanding | 246.59M |
| Total Debt | $132K |
| Cash Equivalents | $2.79M |
| Net Income | $-1.07M |
| Sector | Basic Materials |
| Industry | Gold |
| Market Cap | $40.63M |
| EPS (TTM) | $-0.01 |
| Exchange | PNK |
đ Custom Metrics & Score
Score: 14/42| Debt to Equity | 0.00 |
| Debt to Earnings | -2.05 |
| Current Ratio | 2.69 |
| Quick Ratio | 2.66 |
| Return on Equity | -6.94% |
| Avg FCF Growth | -7.54% |
| FCF Yield | -17.22% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $0.17 | 212,628 |
| 2026-01-30 | $0.17 | 178,482 |
| 2026-01-29 | $0.18 | 260,887 |
| 2026-01-28 | $0.18 | 456,360 |
| 2026-01-27 | $0.17 | 206,169 |
| 2026-01-26 | $0.18 | 277,560 |
| 2026-01-23 | $0.18 | 57,940 |
| 2026-01-22 | $0.18 | 119,699 |
| 2026-01-21 | $0.18 | 135,258 |
| 2026-01-20 | $0.19 | 63,810 |
| 2026-01-16 | $0.20 | 87,531 |
| 2026-01-15 | $0.20 | 26,707 |
| 2026-01-14 | $0.20 | 65,000 |
| 2026-01-13 | $0.20 | 69,496 |
| 2026-01-12 | $0.19 | 590,838 |
| 2026-01-09 | $0.18 | 81,948 |
| 2026-01-08 | $0.18 | 393,030 |
| 2026-01-07 | $0.17 | 121,907 |
| 2026-01-06 | $0.19 | 94,632 |
| 2026-01-05 | $0.18 | 128,592 |
About Westhaven Gold Corp.
Westhaven Gold Corp. engages in the acquisition, exploration, and development, and evaluation of resource properties in Canada. It primarily explores for gold and silver deposits. The company's flagship project is the Shovelnose project, which covers approximately 41,634 hectares located in the Spences Bridge Gold Belt in British Columbia, Canada. The company was formerly known as Westhaven Ventures Inc. and changed its name to Westhaven Gold Corp. in June 2020. Westhaven Gold Corp. was incorporated in 1998 and is headquartered in Vancouver, Canada.
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $48,159 | $27,856 | $11,715 | $11,024 |
| Cost Of Revenue | $48,159 | $27,856 | $11,715 | $11,024 |
| Total Revenue | $0 | $0 | $0 | $0 |
| Operating Revenue | $0 | $0 | $0 | $0 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $105,882 | $29,418 | $19,250 | $12,629 |
| Total Expenses | $2,061,164 | $2,506,754 | $1,915,711 | $2,438,789 |
| Rent Expense Supplemental | $73,464 | $72,920 | $75,220 | $82,252 |
| Other Income Expense | $947,188 | $486,992 | $603,951 | $377,780 |
| Other Non Operating Income Expenses | $947,188 | $486,992 | $601,639 | $378,947 |
| Net Non Operating Interest Income Expense | $-93,752 | $154,515 | $62,408 | $11,693 |
| Interest Expense Non Operating | $105,882 | $29,418 | $19,250 | $12,629 |
| Operating Expense | $2,013,005 | $2,478,898 | $1,903,996 | $2,427,765 |
| Other Operating Expenses | $145,506 | $137,802 | $122,118 | $55,023 |
| Selling And Marketing Expense | $229,128 | $647,266 | $725,279 | $614,343 |
| General And Administrative Expense | $1,638,371 | $1,693,830 | $1,056,599 | $1,758,399 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Net Interest Income | $-93,752 | $154,515 | $62,408 | $11,693 |
| Interest Income | $12,130 | $183,933 | $81,658 | $24,322 |
| Normalized Income | $-2,576,471 | $-2,635,194 | $-1,251,664 | $-2,048,149 |
| Net Income From Continuing And Discontinued Operation | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Net Income Common Stockholders | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Net Income | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Net Income Including Noncontrolling Interests | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Net Income Continuous Operations | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Pretax Income | $-1,207,728 | $-1,865,247 | $-1,249,352 | $-2,049,316 |
| Interest Income Non Operating | $12,130 | $183,933 | $81,658 | $24,322 |
| Operating Income | $-2,061,164 | $-2,506,754 | $-1,915,711 | $-2,438,789 |
| Gross Profit | $-48,159 | $-27,856 | $-11,715 | $-11,024 |
| Special Income Charges | - | $0 | $2,312 | $-1,167 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $-0.02 | $-0.02 | $-0.01 | $-0.02 |
| Basic EPS | $-0.02 | $-0.02 | $-0.01 | $-0.02 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $0 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-1,053,687 | $-1,807,973 | $-1,220,699 | $-2,024,496 |
| Reconciled Depreciation | $48,159 | $27,856 | $11,715 | $11,024 |
| EBITDA (Bullshit earnings) | $-1,053,687 | $-1,807,973 | $-1,218,387 | $-2,025,663 |
| EBIT | $-1,101,846 | $-1,835,829 | $-1,230,102 | $-2,036,687 |
| Diluted Average Shares | $149,415,098 | $132,570,333 | $131,703,584 | $122,569,493 |
| Basic Average Shares | $149,415,098 | $132,570,333 | $131,703,584 | $122,569,493 |
| Diluted NI Availto Com Stockholders | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Tax Provision | $1,368,743 | $769,947 | $0 | - |
| Selling General And Administration | $1,867,499 | $2,341,096 | $1,781,878 | $2,372,742 |
| Other Gand A | $348,181 | $299,622 | $210,753 | $231,746 |
| Insurance And Claims | $12,786 | $26,088 | $26,029 | $24,493 |
| Rent And Landing Fees | $73,464 | $72,920 | $75,220 | $82,252 |
| Salaries And Wages | $1,203,940 | $1,295,200 | $744,597 | $1,419,908 |
| Total Unusual Items | - | $0 | $2,312 | $-1,167 |
| Total Unusual Items Excluding Goodwill | - | $0 | $2,312 | $-1,167 |
| Gain On Sale Of Ppe | - | $0 | $2,312 | $-1,167 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $37,142,782 | $31,581,752 | $33,277,645 | $29,712,560 |
| Total Assets | $40,138,618 | $32,945,260 | $34,585,190 | $30,558,285 |
| Total Non Current Assets | $37,332,030 | $31,166,630 | $24,406,949 | $24,603,505 |
| Other Non Current Assets | $135,000 | $135,000 | $100,000 | $100,000 |
| Current Assets | $2,806,588 | $1,778,630 | $10,178,241 | $5,954,780 |
| Prepaid Assets | $32,150 | $16,801 | $0 | $1,966 |
| Receivables | $75,913 | $538,645 | $2,367,466 | $2,133,138 |
| Other Receivables | $75,913 | $118,645 | $217,466 | $93,138 |
| Taxes Receivable | $0 | $420,000 | $2,150,000 | $2,040,000 |
| Cash Cash Equivalents And Short Term Investments | $2,698,525 | $1,223,184 | $7,810,775 | $3,819,676 |
| Cash And Cash Equivalents | $2,698,525 | $1,223,184 | $3,810,775 | $3,819,676 |
| Cash Equivalents | $0 | $1,000,000 | $3,000,000 | $0 |
| Cash Financial | $2,698,525 | $223,184 | $810,775 | $3,819,676 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Debt | $98,897 | $262,341 | $298,755 | $54,507 |
| Long Term Debt And Capital Lease Obligation | $34,949 | $113,797 | $203,027 | $10,948 |
| Long Term Debt | $34,949 | $62,058 | $90,504 | $10,948 |
| Current Debt And Capital Lease Obligation | $63,948 | $148,544 | $95,728 | $43,559 |
| Current Debt | $27,110 | $28,445 | $27,620 | $4,379 |
| Other Current Borrowings | $27,110 | $28,445 | $27,620 | $4,379 |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $2,995,836 | $1,363,508 | $1,307,545 | $845,725 |
| Total Non Current Liabilities Net Minority Interest | $1,953,680 | $883,744 | $203,027 | $612,587 |
| Non Current Deferred Liabilities | $1,918,731 | $769,947 | $0 | - |
| Non Current Deferred Taxes Liabilities | $1,918,731 | $769,947 | $0 | - |
| Current Liabilities | $1,042,156 | $479,764 | $1,104,518 | $233,138 |
| Other Current Liabilities | $543,650 | - | $486,992 | - |
| Payables And Accrued Expenses | $434,558 | $331,220 | $521,798 | $189,579 |
| Other Non Current Liabilities | - | - | - | $601,639 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $37,142,782 | $31,581,752 | $33,277,645 | $29,712,560 |
| Total Equity Gross Minority Interest | $37,142,782 | $31,581,752 | $33,277,645 | $29,712,560 |
| Stockholders Equity | $37,142,782 | $31,581,752 | $33,277,645 | $29,712,560 |
| Other Equity Interest | $5,247,822 | $4,862,832 | $6,617,543 | $6,692,895 |
| Retained Earnings | $-13,440,543 | $-11,733,595 | $-11,519,611 | $-10,270,259 |
| Gains Losses Not Affecting Retained Earnings | - | - | - | $6,692,895 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Ordinary Shares Number | $188,320,927 | $140,586,345 | $139,490,756 | $126,200,909 |
| Share Issued | $188,320,927 | $140,586,345 | $139,490,756 | $126,200,909 |
| Tangible Book Value | $37,142,782 | $31,581,752 | $33,277,645 | $29,712,560 |
| Invested Capital | $37,204,841 | $31,672,255 | $33,395,769 | $29,727,887 |
| Working Capital | $1,764,432 | $1,298,866 | $9,073,723 | $5,721,642 |
| Capital Lease Obligations | $36,838 | $171,838 | $180,631 | $39,180 |
| Total Capitalization | $37,177,731 | $31,643,810 | $33,368,149 | $29,723,508 |
| Capital Stock | $45,335,503 | $38,452,515 | $38,179,713 | $33,289,924 |
| Common Stock | $45,335,503 | $38,452,515 | $38,179,713 | $33,289,924 |
| Long Term Capital Lease Obligation | $0 | $51,739 | $112,523 | $0 |
| Current Capital Lease Obligation | $36,838 | $120,099 | $68,108 | $39,180 |
| Net PPE | $37,197,030 | $31,031,630 | $24,306,949 | $24,503,505 |
| Accumulated Depreciation | $-271,208 | $-180,311 | $-154,388 | $-101,971 |
| Gross PPE | $37,468,238 | $31,211,941 | $24,461,337 | $24,605,476 |
| Leases | $0 | $0 | $48,393 | $48,393 |
| Other Properties | $36,892,936 | $30,762,620 | $24,120,705 | $24,399,896 |
| Machinery Furniture Equipment | $575,302 | $449,321 | $292,239 | $157,187 |
| Properties | $0 | $0 | $0 | $0 |
| Other Short Term Investments | - | $0 | $4,000,000 | $0 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $-6,996,595 | $-6,562,353 | $-10,579,987 | $-10,019,816 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $-1,643,589 | $-1,696,806 | $-2,015,818 | $-1,566,998 |
| Cash Flow From Continuing Operating Activities | $-1,643,589 | $-1,696,806 | $-2,015,818 | $-1,566,998 |
| Operating Gains Losses | - | - | $-2,312 | $1,167 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-5,353,006 | $-4,865,547 | $-8,564,169 | $-8,452,818 |
| Investing Cash Flow | $-5,353,006 | $-900,547 | $-3,308,662 | $-8,435,818 |
| Cash Flow From Continuing Investing Activities | $-5,353,006 | $-900,547 | $-3,308,662 | $-8,435,818 |
| Net Other Investing Changes | - | $-35,000 | $9,249,930 | - |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Issuance Of Capital Stock | $9,360,577 | $0 | $5,285,532 | $14,964,950 |
| Financing Cash Flow | $8,471,936 | $9,762 | $5,315,579 | $13,690,989 |
| Cash Flow From Continuing Financing Activities | $8,471,936 | $9,762 | $5,315,579 | $13,690,989 |
| Net Other Financing Charges | $-760,196 | - | $-89,103 | $-1,170,279 |
| Net Common Stock Issuance | $9,360,577 | $0 | $5,285,532 | $14,964,950 |
| Common Stock Issuance | $9,360,577 | $0 | $5,285,532 | $14,964,950 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-128,445 | $-143,621 | $-107,953 | $-121,928 |
| Interest Paid Supplemental Data | $10,281 | $3,407 | $4,950 | $4,131 |
| Income Tax Paid Supplemental Data | $0 | $0 | $0 | $0 |
| End Cash Position | $2,698,525 | $1,223,184 | $3,810,775 | $3,819,676 |
| Beginning Cash Position | $1,223,184 | $3,810,775 | $3,819,676 | $131,503 |
| Changes In Cash | $1,475,341 | $-2,587,591 | $-8,901 | $3,688,173 |
| Proceeds From Stock Option Exercised | $0 | $153,383 | $105,000 | $0 |
| Net Issuance Payments Of Debt | $-128,445 | $-143,621 | $14,150 | $-103,682 |
| Net Long Term Debt Issuance | $-128,445 | $-143,621 | $14,150 | $-103,682 |
| Long Term Debt Payments | $-128,445 | $-143,621 | $-107,953 | $-121,928 |
| Net Investment Purchase And Sale | $0 | $4,000,000 | $-4,000,000 | $0 |
| Net PPE Purchase And Sale | $-5,353,006 | $-4,865,547 | $-8,558,592 | $-8,435,818 |
| Purchase Of PPE | $-5,353,006 | $-4,865,547 | $-8,564,169 | $-8,452,818 |
| Change In Working Capital | $62,826 | $128,929 | $-188,530 | $130,217 |
| Change In Payables And Accrued Expense | $35,443 | $46,909 | $-66,168 | $-508 |
| Change In Prepaid Assets | $-15,349 | $-16,801 | $1,966 | $0 |
| Change In Receivables | $42,732 | $98,821 | $-124,328 | $130,725 |
| Other Non Cash Items | $-938,846 | $-466,469 | $-587,339 | $-370,449 |
| Stock Based Compensation | $392,000 | $478,125 | $0 | $710,359 |
| Deferred Tax | $1,368,743 | $769,947 | $0 | - |
| Deferred Income Tax | $1,368,743 | $769,947 | $0 | - |
| Depreciation Amortization Depletion | $48,159 | $27,856 | $11,715 | $11,024 |
| Depreciation And Amortization | $48,159 | $27,856 | $11,715 | $11,024 |
| Amortization Cash Flow | $48,159 | $27,856 | $11,715 | $11,024 |
| Amortization Of Intangibles | $48,159 | $27,856 | $11,715 | $11,024 |
| Net Income From Continuing Operations | $-2,576,471 | $-2,635,194 | $-1,249,352 | $-2,049,316 |
| Issuance Of Debt | - | $0 | $122,103 | $18,246 |
| Long Term Debt Issuance | - | $0 | $122,103 | $18,246 |
| Sale Of PPE | - | $0 | $5,577 | $17,000 |
| Gain Loss On Sale Of PPE | - | $0 | $-2,312 | $1,167 |
| Purchase Of Investment | - | - | $-4,000,000 | $0 |