Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:CHXMF
USD
TSE:TLG
CAD
Description
Troilus Gold Corp are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 6Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$127.03M which is a fall of roughly 26% over the last six months. As of 11/16/2021 they have no debt and ~C$23.41M cash. They have 196M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/16/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$172.23M
$127.03M
11/16/2021
$-45.19M
Total Assets:
$38.23M
$37.45M
11/16/2021
$-0.77M
Total Liabilities:
$6.85M
$6.71M
11/16/2021
$-0.14M
Current Assets:
$23.89M
$23.41M
11/16/2021
$-0.48M
Current Liabilities:
$1.43M
$1.40M
11/16/2021
$-0.03M
Total Debt:
$0.00M
$0.00M
11/16/2021
$0.00M
Cash:
$23.89M
$23.41M
11/16/2021
$-0.48M
Enterprise Value:
$148.34M
$103.63M
04/14/1973
$-44.71M
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:
11/16/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/16/2021
0.00%
Misc
11/16/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
196,000,000
196,000,000
11/16/2021
0
Shares (FD):
243,000,000
243,000,000
11/16/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
11/16/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/16/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/16/2021
0
Initial CapEx (Outstanding):
$333.00M193.35% of Mkt.Cap
$333.00M262.13% of Mkt.Cap
11/16/2021
$0.00M
Funding Option:
n/a
n/a
11/16/2021
n/a
Documentation:
none
PEA
11/16/2021
n/a
Value Adjustment:
-20%
-20%
never
0%
Resource Data
GOLD
11/16/2021 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
11/16/2021
0.00M
Measured & Indicated:
4.00M
4.00M
11/16/2021
0.00M
Inferred:
2.00M
2.00M
11/16/2021
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/16/2021
0.00M
Measured & Indicated:
2.88M
2.88M
11/16/2021
0.00M
Inferred:
0.90M
0.90M
11/16/2021
0.00M
Reserves & Resources:
3.78M
3.78M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/16/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/16/2021
$0.00
Average Grade:
0.70 g/t
0.70 g/t
11/16/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/16/2021
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
11/16/2021
0.00M
Annual Production:
250,000oz.
250,000oz.
11/16/2021
0oz.
Cash Cost:
$850
$850
11/16/2021
$0
Extra Operating Cost:
$450
$450
11/16/2021
$0
SILVER
11/16/2021 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
11/16/2021
0.00M
Measured & Indicated:
n/a
n/a
11/16/2021
0.00M
Inferred:
n/a
n/a
11/16/2021
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
11/16/2021
0.00M
Measured & Indicated:
n/a
n/a
11/16/2021
0.00M
Inferred:
n/a
n/a
11/16/2021
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
11/16/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/16/2021
$0.00
Average Grade:
n/a
n/a
11/16/2021
n/a
Recovery Rate:
n/a
n/a
11/16/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/16/2021
0.00M
Annual Production:
n/a
n/a
11/16/2021
n/a
Cash Cost:
n/a
n/a
11/16/2021
n/a
Extra Operating Cost:
n/a
n/a
11/16/2021
n/a
Property
Last Analysis Data (11/16/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Quebec , Canada
Troilus
100% (guess)
16,000
Both
show
Past producing mine in 2010.
3 to 5 million oz open pit
Plus, a potential low-grade underground.
Copper and silver offsets
Total Land Package Size (ha):
16,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Quebec , Canada
Troilus
100% (guess)
16,000
Both
show
Past producing mine in 2010.
3 to 5 million oz open pit
Plus, a potential low-grade underground.
Copper and silver offsets
Total Land Package Size (ha):
16,000
Profitability (by resource)
Proven & Probable
11/16/2021 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 Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
11/16/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
40.62M
P L A U S I B L E
Gold Eq. Oz.:
2.88M
2.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
29.25M
Maximum Profit (Gold):
$897.04M
$906.72M
n/a
$9.68M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$897.04M
$906.72M
n/a
$9.68M
Max Profit / Current MCap:
5.208
7.138
n/a
1.929
Max Profit Per Share (Gold):
$3.69
$3.73
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.69
$3.73
n/a
$0.04
Total Free Profit Per Share:
$2.80
$3.06
n/a
$0.26
FD Mkt. Cap / Gold Eq.:
$59.80
$44.11
n/a
$-15.69
FD Mkt. Cap / Silver Eq.:
$0.80
$0.52
n/a
$-0.28
FD Mkt. Cap / Per Metal as % Spot Price:
3.22%
2.37%
n/a
-0.85%
Reserves & Resources
11/16/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
60.93M
P L A U S I B L E
Gold Eq. Oz.:
3.78M
3.78M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
38.38M
Maximum Profit (Gold):
$1,177.36M
$1,190.06M
n/a
$12.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,177.36M
$1,190.06M
n/a
$12.70M
Max Profit / Current MCap:
6.836
9.368
n/a
2.532
Max Profit Per Share (Gold):
$4.85
$4.90
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.85
$4.90
n/a
$0.05
Total Free Profit Per Share:
$3.96
$4.23
n/a
$0.27
FD Mkt. Cap / Gold Eq.:
$45.56
$33.61
n/a
$-11.96
FD Mkt. Cap / Silver Eq.:
$0.61
$0.40
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
2.45%
1.80%
n/a
-0.65%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/16/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7964
CAD 0.7803
05/25/2022
Spot Gold:
$1,856.20
$1,862.20
05/25/2022
$6.00
Spot Silver:
$24.97
$22.04
05/25/2022
$-2.93
Gold:Silver Ratio:
74.34
84.49
05/25/2022
10.15
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: