Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:XTR
GBX
Description
Xtract Resources Plc are a junior, project generator looking for gold with three exploration properties in Australia and Mozambique. They have a market capitalisation of ~£13.96M which is a rise of roughly 14% over the last five months. As of 12/11/2023 they have no debt and ~£1.52M cash. They have 856M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$12.20M
$13.96M
12/11/2023
$1.76M
Total Assets:
$27.25M
$27.50M
12/11/2023
$0.24M
Total Liabilities:
$2.64M
$2.66M
12/11/2023
$0.02M
Current Assets:
$23.36M
$23.57M
12/11/2023
$0.21M
Current Liabilities:
$2.26M
$2.28M
12/11/2023
$0.02M
Total Debt:
$0.00M
$0.00M
12/11/2023
$0.00M
Cash:
$1.51M
$1.52M
12/11/2023
$0.01M
Enterprise Value:
$10.69M
$12.44M
05/24/1970
$1.75M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/11/2023
n/a
Misc
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
856,375,000
856,375,000
12/11/2023
0
Shares (FD):
1,001,324,000
1,001,324,000
12/11/2023
0
Insider Ownership:
n/a
40%
12/11/2023
40%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
12/11/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/11/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/11/2023
0
Initial CapEx (Outstanding):
$44.00M360.73% of MCap
$44.00M315.28% of MCap
12/11/2023
$0.00M
Funding Option:
n/a
n/a
12/11/2023
n/a
Documentation:
none
FS
12/11/2023
n/a
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
0
Cash Flow Multiplier:
none
none
12/11/2023
0.00
Resource Data
GOLD
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Measured & Indicated:
n/a
n/a
12/11/2023
0.00M
Inferred:
n/a
n/a
12/11/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Measured & Indicated:
n/a
n/a
12/11/2023
0.00M
Inferred:
n/a
n/a
12/11/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/11/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/11/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/11/2023
n/a
Open Pit (Avg):
n/a
n/a
12/11/2023
n/a
Recovery Rate:
n/a
n/a
12/11/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Annual Production:
n/a
n/a
12/11/2023
n/a
Cash Cost:
n/a
n/a
12/11/2023
n/a
Extra Operating Cost:
n/a
n/a
12/11/2023
n/a
SILVER
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Measured & Indicated:
n/a
n/a
12/11/2023
0.00M
Inferred:
n/a
n/a
12/11/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Measured & Indicated:
n/a
n/a
12/11/2023
0.00M
Inferred:
n/a
n/a
12/11/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/11/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/11/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/11/2023
n/a
Open Pit (Avg):
n/a
n/a
12/11/2023
n/a
Recovery Rate:
n/a
n/a
12/11/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/11/2023
0.00M
Annual Production:
n/a
n/a
12/11/2023
n/a
Cash Cost:
n/a
n/a
12/11/2023
n/a
Extra Operating Cost:
n/a
n/a
12/11/2023
n/a
Property
Last Analysis Data (12/11/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Bushranger
100% (guess)
5,000
n/a
show
consists of two low gade deposits:
Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)
Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)
Exploration
East Africa , Mozambique
Manica
23% (guess)
n/a
Open Pit
show
PEA: 30,000 oz per year at $650 per oz cash costs.
Currently permitting.
Production possible in 2018.
Exploration
Mozambique
Manica Gold Project
100% (guess)
n/a
Open Pit
show
• Extraction Method – Conventional Open Pit
• Life of Mine – 7 years
• Total Ore Tonnes Processed – 3.3 Mt (42 ktmp)
• Total Ounces Produced – 215 koz ( ̴ 31 kozpm)
• Recovered Grade – 2.62 g/t
• Gold Price – US$1,262 per oz Project Payback – 2 years
• IRR – 41.1 %
• NPV – US$42 million (@8.4% discount rate)
• Capex Expenditure – US$43.68 million
• Direct Cash Cost – US$556/oz
• All inclusive sustainable cost (breakeven) – US$862/oz
Total Land Package Size (ha):
5,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Bushranger
100% (guess)
5,000
n/a
show
consists of two low gade deposits:
Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)
Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)
Exploration
East Africa , Mozambique
Manica
23% (guess)
n/a
Open Pit
show
PEA: 30,000 oz per year at $650 per oz cash costs.
Currently permitting.
Production possible in 2018.
Exploration
Mozambique
Manica Gold Project
100% (guess)
n/a
Open Pit
show
• Extraction Method – Conventional Open Pit
• Life of Mine – 7 years
• Total Ore Tonnes Processed – 3.3 Mt (42 ktmp)
• Total Ounces Produced – 215 koz ( ̴ 31 kozpm)
• Recovered Grade – 2.62 g/t
• Gold Price – US$1,262 per oz Project Payback – 2 years
• IRR – 41.1 %
• NPV – US$42 million (@8.4% discount rate)
• Capex Expenditure – US$43.68 million
• Direct Cash Cost – US$556/oz
• All inclusive sustainable cost (breakeven) – US$862/oz
Total Land Package Size (ha):
5,000
Profitability (by resource)
Proven & Probable
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Reserves & Resources
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/11/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.2558
GBP 1.2671
05/16/2024
Spot Gold:
$1,985.40
$2,380.30
05/16/2024
$394.90
Spot Silver:
$22.88
$29.64
05/16/2024
$6.76
Gold:Silver Ratio:
86.77
80.31
05/16/2024
-6.47
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: