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$25.3M which is a fall of roughly 42% over the last four months. As of 05/26/2022 they have ~A$8M debt and ~A$0.06M cash. They have 550M 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 05/26/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $43.94M $25.30M 05/26/2022 $-18.63M
Total Assets: $14.14M $12.95M 05/26/2022 $-1.18M
Total Liabilities: $10.60M $9.71M 05/26/2022 $-0.89M
Current Assets: $0.07M $0.06M 05/26/2022 $-0.01M
Current Liabilities: $6.36M $5.83M 05/26/2022 $-0.53M
Total Debt: $9.19M $8.42M 05/26/2022 $-0.77M
Cash: $0.07M $0.06M 05/26/2022 $-0.01M
Enterprise Value: $53.05M $33.66M 01/25/1971 $-19.40M
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: 05/26/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/26/2022 0.00%
Misc 05/26/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 550,000,000 550,000,000 05/26/2022 0
Shares (FD): 592,000,000 592,000,000 05/26/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 05/01/2023 05/26/2022 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/26/2022 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/26/2022 0
Initial CapEx (Outstanding): $36.00M
81.94% of Mkt.Cap
$36.00M
142.27% of Mkt.Cap
05/26/2022 $0.00M
Funding Option: n/a n/a 05/26/2022 n/a
Documentation: none PFS 05/26/2022 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 05/26/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 05/26/2022 0.00M
Measured & Indicated: 1.00M 1.00M 05/26/2022 0.00M
Inferred: 3.50M 3.50M 05/26/2022 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 05/26/2022 0.00M
Measured & Indicated: 0.81M 0.81M 05/26/2022 0.00M
Inferred: 1.58M 1.58M 05/26/2022 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 05/26/2022 $0.00
Extra Operating Cost: n/a n/a 05/26/2022 $0.00
Average Grade: 8.00 g/t 8.00 g/t 05/26/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/26/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 05/26/2022 0.00M
Annual Production: 80,000oz. 80,000oz. 05/26/2022 0oz.
Cash Cost: $700 $700 05/26/2022 $0
Extra Operating Cost: $450 $450 05/26/2022 $0
SILVER 05/26/2022
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 05/26/2022 0.00M
Measured & Indicated: n/a n/a 05/26/2022 0.00M
Inferred: n/a n/a 05/26/2022 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 05/26/2022 0.00M
Measured & Indicated: n/a n/a 05/26/2022 0.00M
Inferred: n/a n/a 05/26/2022 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 05/26/2022 $0.00
Extra Operating Cost: n/a n/a 05/26/2022 $0.00
Average Grade: n/a n/a 05/26/2022 n/a
Recovery Rate: n/a n/a 05/26/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/26/2022 0.00M
Annual Production: n/a n/a 05/26/2022 n/a
Cash Cost: n/a n/a 05/26/2022 n/a
Extra Operating Cost: n/a n/a 05/26/2022 n/a

Property

Last Analysis Data  (05/26/2022)
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
05/26/2022
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 1.53M
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 1.37M
Maximum Profit (Gold): $110.57M $80.31M n/a $-30.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $110.57M $80.31M n/a $-30.26M
Max Profit / Current MCap: 2.516 3.174 n/a 0.657
Max Profit Per Share (Gold): $0.19 $0.14 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.19 $0.14 n/a $-0.05
Total Free Profit Per Share: $0.08 $0.07 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $97.64 $56.23 n/a $-41.41
FD Mkt. Cap / Silver Eq.: $1.16 $0.64 n/a $-0.51
FD Mkt. Cap / Per Metal
as % Spot Price:
5.27% 3.39% n/a -1.88%
Measured &
Indicated
05/26/2022
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 3.05M
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 2.47M
Maximum Profit (Gold): $199.02M $144.56M n/a $-54.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $199.02M $144.56M n/a $-54.46M
Max Profit / Current MCap: 4.530 5.713 n/a 1.183
Max Profit Per Share (Gold): $0.34 $0.24 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.34 $0.24 n/a $-0.09
Total Free Profit Per Share: $0.23 $0.18 n/a $-0.05
FD Mkt. Cap / Gold Eq.: $54.24 $31.24 n/a $-23.00
FD Mkt. Cap / Silver Eq.: $0.64 $0.36 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
2.93% 1.88% n/a -1.05%

Reserves &
Resources
05/26/2022
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 13.73M
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 7.28M
Maximum Profit (Gold): $585.99M $425.64M n/a $-160.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $585.99M $425.64M n/a $-160.36M
Max Profit / Current MCap: 13.337 16.821 n/a 3.484
Max Profit Per Share (Gold): $0.99 $0.72 n/a $-0.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $0.72 n/a $-0.27
Total Free Profit Per Share: $0.88 $0.65 n/a $-0.23
FD Mkt. Cap / Gold Eq.: $18.42 $10.61 n/a $-7.81
FD Mkt. Cap / Silver Eq.: $0.22 $0.12 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
0.99% 0.64% n/a -0.36%

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.     ×