Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Theta Gold Mines Ltd

www: www.thetagoldmines.com   email: info@thetagoldmines.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:TGM AUD

Description

Theta Gold Mines Ltd are a gold focused junior near-term producer with one mine in development in South Africa. They have approximately 4.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$41.53M which is a fall of roughly 50% over the last twelve months. As of 05/30/2021 they have ~A$5M debt and ~A$0.7M cash. They have 503M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 05/30/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $82.77M $41.53M 05/30/2021 $-41.25M
Total Assets: $15.41M $14.06M 05/30/2021 $-1.35M
Total Liabilities: $10.02M $9.14M 05/30/2021 $-0.88M
Current Assets: $0.77M $0.70M 05/30/2021 $-0.07M
Current Liabilities: $7.71M $7.03M 05/30/2021 $-0.68M
Total Debt: $5.39M $4.92M 05/30/2021 $-0.47M
Cash: $0.77M $0.70M 05/30/2021 $-0.07M
Enterprise Value: $87.40M $45.74M 06/14/1971 $-41.65M
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: 05/30/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/30/2021 0.00%
Misc 05/30/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 503,245,000 503,245,000 05/30/2021 0
Shares (FD): 537,000,000 537,000,000 05/30/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2022 05/30/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/30/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/30/2021 0
Initial CapEx (Outstanding): $36.00M
43.49% of Mkt.Cap
$36.00M
86.69% of Mkt.Cap
05/30/2021 $0.00M
Funding Option: n/a n/a 05/30/2021 n/a
Documentation: none PFS 05/30/2021 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 05/30/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 05/30/2021 0.00M
Measured & Indicated: 1.00M 1.00M 05/30/2021 0.00M
Inferred: 3.50M 3.50M 05/30/2021 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.45M 0.45M 05/30/2021 0.00M
Measured & Indicated: 0.81M 0.81M 05/30/2021 0.00M
Inferred: 1.58M 1.58M 05/30/2021 0.00M
Reserves & Resources: 2.39M 2.39M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/30/2021 $0.00
Extra Operating Cost: n/a n/a 05/30/2021 $0.00
Average Grade: 8.00 g/t 8.00 g/t 05/30/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/30/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 05/30/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 05/30/2021 0oz.
Cash Cost: $700 $700 05/30/2021 $0
Extra Operating Cost: $400 $400 05/30/2021 $0
SILVER 05/30/2021
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 05/30/2021 0.00M
Measured & Indicated: n/a n/a 05/30/2021 0.00M
Inferred: n/a n/a 05/30/2021 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 05/30/2021 0.00M
Measured & Indicated: n/a n/a 05/30/2021 0.00M
Inferred: n/a n/a 05/30/2021 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 05/30/2021 $0.00
Extra Operating Cost: n/a n/a 05/30/2021 $0.00
Average Grade: n/a n/a 05/30/2021 n/a
Recovery Rate: n/a n/a 05/30/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/30/2021 0.00M
Annual Production: n/a n/a 05/30/2021 n/a
Cash Cost: n/a n/a 05/30/2021 n/a
Extra Operating Cost: n/a n/a 05/30/2021 n/a

Property

Last Analysis Data  (05/30/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development South Africa, South Africa TGME 74% (guess) 62,000 Both show
Several properties

6 million oz resource (they get 75%).

Existing mill

43 historical mines
Total Land Package Size (ha): 62,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development South Africa, South Africa TGME 74% (guess) 62,000 Both show
Several properties

6 million oz resource (they get 75%).

Existing mill

43 historical mines
Total Land Package Size (ha): 62,000  

Profitability (by resource)

Proven &
Probable
05/30/2021
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.45M 0.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.10M
Maximum Profit (Gold): $126.50M $112.38M n/a $-14.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $126.50M $112.38M n/a $-14.13M
Max Profit / Current MCap: 1.528 2.706 n/a 1.178
Max Profit Per Share (Gold): $0.24 $0.21 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.21 n/a $-0.03
Total Free Profit Per Share: $0.04 $0.10 n/a $0.06
FD Mkt. Cap / Gold Eq.: $183.94 $92.28 n/a $-91.66
FD Mkt. Cap / Silver Eq.: $2.70 $1.10 n/a $-1.60
FD Mkt. Cap / Per Metal
as % Spot Price:
9.66% 5.09% n/a -4.58%
Measured &
Indicated
05/30/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.81M 0.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.78M
Maximum Profit (Gold): $227.71M $202.28M n/a $-25.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $227.71M $202.28M n/a $-25.43M
Max Profit / Current MCap: 2.751 4.871 n/a 2.120
Max Profit Per Share (Gold): $0.42 $0.38 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.42 $0.38 n/a $-0.05
Total Free Profit Per Share: $0.22 $0.27 n/a $0.04
FD Mkt. Cap / Gold Eq.: $102.19 $51.27 n/a $-50.92
FD Mkt. Cap / Silver Eq.: $1.50 $0.61 n/a $-0.89
FD Mkt. Cap / Per Metal
as % Spot Price:
5.37% 2.83% n/a -2.54%

Reserves &
Resources
05/30/2021
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 71.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.39M 2.39M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 37.63M
Maximum Profit (Gold): $670.47M $595.59M n/a $-74.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $670.47M $595.59M n/a $-74.88M
Max Profit / Current MCap: 8.100 14.342 n/a 6.242
Max Profit Per Share (Gold): $1.25 $1.11 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.25 $1.11 n/a $-0.14
Total Free Profit Per Share: $1.05 $1.00 n/a $-0.05
FD Mkt. Cap / Gold Eq.: $34.71 $17.41 n/a $-17.29
FD Mkt. Cap / Silver Eq.: $0.51 $0.21 n/a $-0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
1.82% 0.96% n/a -0.86%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×