Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:WRM
AUD
OTCMKTS:WRMCF
USD
Description
White Rock Minerals Ltd are a gold focused junior, small producer with one mine in development in Australia and two exploration properties. They have approximately 0.3Moz. of gold in the reserves and resources category They have a market capitalisation of ~A$9.24M which is a fall of roughly 63% over the last nine months. As of 04/23/2022 they have no debt and ~A$4.12M cash. They have 184M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$25.26M
$9.24M
08/16/2022
$-16.03M
Total Assets:
$51.16M
$49.74M
04/23/2022
$-1.42M
Total Liabilities:
$6.43M
$6.25M
04/23/2022
$-0.18M
Current Assets:
$5.55M
$5.40M
04/23/2022
$-0.15M
Current Liabilities:
$1.32M
$1.28M
04/23/2022
$-0.04M
Total Debt:
$0.00M
$0.00M
04/23/2022
$0.00M
Cash:
$4.24M
$4.12M
04/23/2022
$-0.12M
Enterprise Value:
$21.02M
$5.12M
02/28/1970
$-15.91M
Cash Flow:
$0.00M
$6.68M
never
$6.68M
Cash Flow Multiple:
0.00
1.38
never
1.38
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/23/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/23/2022
0.00%
Misc
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
157,700,000
184,000,000
08/16/2022
26,300,000
Shares (FD):
168,600,000
194,000,000
08/16/2022
25,400,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2022
04/23/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 20,000
08/31/2022
20,000
Production (Silver Eq Oz.) :
(guess) 0
(guess) 1,633,997
08/31/2022
1,633,997
Initial CapEx (Outstanding):
$32.00M126.67% of Mkt.Cap
$32.00M346.45% of Mkt.Cap
04/23/2022
$0.00M
Funding Option:
n/a
n/a
04/23/2022
n/a
Documentation:
none
PRODUCER
11/11/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/23/2022 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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
0.30M
04/23/2022
0.30M
Reserves & Resources:
n/a
0.30M
never
0.30M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
0.11M
04/23/2022
0.11M
Reserves & Resources:
n/a
0.11M
never
0.11M
C U R R E N T
Annual Production:
n/a
(guess) 20,000oz.
08/31/2022
20,000oz.
Cash Cost:
n/a
$1,000
08/31/2022
$1,000.00
Extra Operating Cost:
n/a
$450
08/31/2022
$450.00
Average Grade:
n/a
n/a
04/23/2022
n/a
Recovery Rate:
n/a
(guess) 75.00%
04/23/2022
0.00%
F U T U R E
Proven & Probable:
n/a
0.30M
08/31/2022
0.30M
Annual Production:
n/a
25,000oz.
08/31/2022
n/a
Cash Cost:
n/a
$1,000
08/31/2022
$1,000
Extra Operating Cost:
n/a
$450
08/31/2022
n/a
SILVER
04/23/2022 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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/23/2022
$0.00
Average Grade:
n/a
n/a
04/23/2022
n/a
Recovery Rate:
n/a
n/a
04/23/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/23/2022
0.00M
Annual Production:
n/a
n/a
04/23/2022
n/a
Cash Cost:
n/a
n/a
04/23/2022
n/a
Extra Operating Cost:
n/a
n/a
04/23/2022
n/a
Property
Last Analysis Data (04/23/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
New South Wales , Australia
Mt Carrington
100% (guess)
18,000
Open Pit
show
300,000 oz (1.4 gpt)
$32 million capex
20 million oz of silver (phase 2)
Low grade
Exploration
Victoria , Australia
Morning Star
95% (guess)
65,000
n/a
show
Past producing mine
Exploration
Alaska , USA
Red Mountain
100% (guess)
14,000
Open Pit
show
Large potential mine
64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha):
97,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
New South Wales , Australia
Mt Carrington
100% (guess)
18,000
Open Pit
show
300,000 oz (1.4 gpt)
$32 million capex
20 million oz of silver (phase 2)
Low grade
Exploration
Victoria , Australia
Morning Star
95% (guess)
65,000
n/a
show
Past producing mine
Exploration
Alaska , USA
Red Mountain
100% (guess)
14,000
Open Pit
show
Large potential mine
64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha):
97,000
Profitability (by resource)
Proven & Probable
04/23/2022 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
04/23/2022 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%
Reserves & Resources
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
100.00%
n/a
100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
0.30M
n/a
0.30M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
24.51M
P L A U S I B L E
Gold Eq. Oz.:
n/a
0.11M
n/a
0.11M
Silver Eq. Oz.:
n/a
n/a
n/a
9.19M
Maximum Profit (Gold):
n/a
$37.59M
n/a
$37.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
$37.59M
n/a
$37.59M
Max Profit / Current MCap:
n/a
4.069
n/a
4.069
Max Profit Per Share (Gold):
n/a
$0.19
n/a
$0.19
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
$0.19
n/a
$0.19
Total Free Profit Per Share:
n/a
$0.13
n/a
$0.13
FD Mkt. Cap / Gold Eq.:
n/a
$82.10
n/a
$82.10
FD Mkt. Cap / Silver Eq.:
n/a
$1.00
n/a
$1.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
4.26%
n/a
4.26%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7309
AUD 0.7106
01/28/2023
Spot Gold:
$1,930.50
$1,927.30
01/28/2023
$-3.20
Spot Silver:
$24.11
$23.59
01/28/2023
$-0.52
Gold:Silver Ratio:
80.07
81.70
01/28/2023
1.63
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: