2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $202K | $862K | $178K | $1.3M | $3M |
Cost of Revenue | $1M | $272K | $3.7M | $0 | $452K |
Gross Profit | -$819K | $590K | -$3.5M | $1.3M | $2.6M |
Gross Profit % | -406% | 68% | -2K% | 100% | 85% |
R&D Expenses | $0 | $415K | $7M | $6.1M | $19M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $15M | -$25M | -$47M | $9.2M | -$53M |
Dep. & Amort. | $1.2M | $1.1M | $2.8M | $2.9M | $2.2M |
Def. Tax | -$1.2M | -$5.7M | $0 | $0 | $0 |
Stock Comp. | $204K | $464K | $482K | -$2.3K | $42K |
Chg. in WC | -$545K | -$926K | $1.1M | $3.1M | $2M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $2.4M | $5.9M | $2.5M | $3.8M | $0 |
ST Investments | $4M | $926K | $810K | $19M | $0 |
Cash & ST Inv. | $6.4M | $6.8M | $2.5M | $23M | $954K |
Receivables | $0 | $0 | $5M | $0 | $2.4M |
Inventory | $6.8M | $919K | $22M | $0 | $0 |
Comstock Metals achieved significant milestones in 2024, including advancing solar cycle recycling technology to TRL7, operating a facility with 100% metal recovery, and securing offtake revenue arrangements for clean product lines. The company plans to invest $6 million in 2025 to scale up its first industry-scale facility, targeting breakeven by the end of 2026.
Comstock Fuels reported progress in integrating technologies and partners, with plans to close a Series A funding round by Q2 2025. The company aims to secure project-level financing for its first refinery in Oklahoma, estimated at over $200 million, and expects significant revenue from engineering fees and licensing agreements.
Financial highlights for 2024 include a net income of $1.6 million for Comstock Mining, driven by increased lease revenue and asset sales. However, Comstock Fuels and Metals reported net losses of $5.3 million and $3 million, respectively, due to R&D and operational costs. The company raised $17.66 million through equity and debt instruments and expects $50 million in proceeds from non-core asset sales in 2025.
The company plans to spin off Comstock Fuels into a standalone public entity after completing the Series A funding. This move aims to unlock value for shareholders and attract investors focused on the fuels sector. The valuation for Comstock Fuels is projected at a minimum of $700 million pre-money.
Comstock Metals expects revenue to grow to over $2.5 million in 2025 from its demonstration facility, with plans to expand operations internationally. Comstock Fuels targets producing 200 million barrels of advanced biofuels annually by 2035, leveraging partnerships and licensing agreements to scale operations globally.