Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Goldstone Resources

www: www.goldstoneresources.com   email: info@goldstoneresources.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
LON:GRL GBX

Description

Goldstone Resources are a gold focused junior, small producer with one exploration property in Ghana. They have approximately 0.6Moz. of gold in the reserves and resources category of which 0.35Moz. are in the measured and indicated category. They have a market capitalisation of ~$8.68M which is a fall of roughly 51% over the last months. As of 04/07/2023 they have ~$4M debt and ~$1M cash. They have 498M shares outstanding and trade on the London Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/07/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $17.79M $8.68M 04/07/2023
Total Assets: $24.00M $24.00M 04/07/2023
Total Liabilities: $7.80M $7.80M 04/07/2023
Current Assets: $2.00M $2.00M 04/07/2023
Current Liabilities: $6.90M $6.90M 04/07/2023
Total Debt: $4.00M $4.00M 04/07/2023
Cash: $1.00M $1.00M 04/07/2023
Enterprise Value: $20.79M $11.68M 05/15/1970
Cash Flow: $9.86M $19.73M never
Cash Flow Multiple: 1.80 0.44 never
Net Debt to
Cash Flow Ratio:		 0.30 0.15 never
Finance within 1 year: 04/07/2023
Misc 04/07/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 498,000,000 498,000,000 04/07/2023
Shares (FD): 549,000,000 549,000,000 04/07/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 11/01/2021 04/07/2023
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/07/2023
Production (Silver Eq Oz.): (guess) 
1,205,404		 (guess) 
1,280,717		 04/07/2023
Initial CapEx (Outstanding): n/a n/a 04/07/2023
Funding Option: n/a n/a 04/07/2023
Documentation: none PRODUCER 03/25/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 5 04/21/2023

Resource Data

GOLD 04/07/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/07/2023
Measured & Indicated: 0.35M 0.35M 04/07/2023
Inferred: 0.25M 0.25M 04/07/2023
Reserves & Resources: 0.60M 0.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/07/2023
Measured & Indicated: 0.25M 0.25M 04/07/2023
Inferred: 0.11M 0.11M 04/07/2023
Reserves & Resources: 0.36M 0.36M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/07/2023
Cash Cost: $850 $850 04/07/2023
Extra Operating Cost: $500 $500 04/07/2023
Total: $1,350 $1,350 04/07/2023
Margin (Free Cash Flow): $657 (33%) $1,316 (49%)
G
R
A
D
E		 Underground (Avg): 1.70 g/t n/a 03/25/2024
Open Pit (Avg): n/a 1.70 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/25/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/07/2023
Annual Production: 25,000oz. 25,000oz. 04/07/2023
Cash Cost: $850 $1,000 04/21/2023
Extra Operating Cost: $500 $500 04/07/2023
SILVER 04/07/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/07/2023
Measured & Indicated: n/a n/a 04/07/2023
Inferred: n/a n/a 04/07/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/07/2023
Measured & Indicated: n/a n/a 04/07/2023
Inferred: n/a n/a 04/07/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/07/2023
Extra Operating Cost: n/a n/a 04/07/2023
Total: n/a n/a 04/07/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/07/2023
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: n/a n/a 04/07/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/07/2023
Annual Production: n/a n/a 04/07/2023
Cash Cost: n/a n/a 04/07/2023
Extra Operating Cost: n/a n/a 04/07/2023

Property

Last Analysis Data  (04/07/2023)
Stage Name Owned Au Ag Cu Notes
Exp Homase - Akrokerri 90% show
600,000 oz at 1.7 gpt
Total Land Package Size (ha): 8,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Homase - Akrokerri 90% show
600,000 oz at 1.7 gpt
Total Land Package Size (ha): 8,000  

Profitability (by resource)

Proven &
Probable		 04/07/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 04/07/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.25M 0.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $165.66M $331.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $165.66M $331.53M n/a
Max Profit / Current MCap: 9.314 38.208 n/a
Max Profit Per Share (Gold): $0.30 $0.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.30 $0.60 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $70.59 $34.43 n/a
FD MCap / Silver Eq.: $0.88 $0.40 n/a
FD MCap / Per Metal
as % Spot Price:		 3.52% 1.29% n/a

Reserves &
Resources		 04/07/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.36M 0.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $239.62M $479.54M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $239.62M $479.54M n/a
Max Profit / Current MCap: 13.471 55.264 n/a
Max Profit Per Share (Gold): $0.44 $0.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.44 $0.87 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $48.80 $23.81 n/a
FD MCap / Silver Eq.: $0.61 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 2.43% 0.89% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults