Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:ADT
AUD
OTCMKTS:ADMLF
USD
Description
Adriatic Metals are a silver focused junior near-term producer with exploration properties in Bosnia-Herzegovina and Serbia. They have approximately 150Moz. of silver in the reserves and resources category of which 120Moz. are in the measured and indicated category. They have a market capitalisation of ~A$644M which is a rise of roughly 26% over the last three months. As of 11/08/2022 they have ~A$171M debt and ~A$69.78M cash. They have 273M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$512.17M
$644.00M
11/08/2022
$131.83M
Total Assets:
$161.77M
$176.20M
11/08/2022
$14.43M
Total Liabilities:
$164.36M
$179.02M
11/08/2022
$14.66M
Current Assets:
$71.83M
$78.23M
11/08/2022
$6.41M
Current Liabilities:
$3.49M
$3.81M
11/08/2022
$0.31M
Total Debt:
$157.24M
$171.27M
11/08/2022
$14.03M
Cash:
$64.06M
$69.78M
11/08/2022
$5.71M
Enterprise Value:
$605.35M
$745.49M
08/16/1993
$140.14M
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:
11/08/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/08/2022
0.00%
Misc
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
273,000,000
273,000,000
11/08/2022
0
Shares (FD):
291,000,000
291,000,000
11/08/2022
0
Insider Ownership:
n/a
40%
11/08/2022
40%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
07/01/2023
11/08/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/08/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/08/2022
0
Initial CapEx (Outstanding):
$173.00M33.78% of Mkt.Cap
$173.00M26.86% of Mkt.Cap
11/08/2022
$0.00M
Funding Option:
n/a
n/a
11/08/2022
n/a
Documentation:
none
FS
11/08/2022
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
11/08/2022 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
11/08/2022
0.00M
Measured & Indicated:
n/a
n/a
11/08/2022
0.00M
Inferred:
n/a
n/a
11/08/2022
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
11/08/2022
0.00M
Measured & Indicated:
n/a
n/a
11/08/2022
0.00M
Inferred:
n/a
n/a
11/08/2022
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
11/08/2022
$0.00
Extra Operating Cost:
n/a
n/a
11/08/2022
$0.00
Average Grade:
n/a
n/a
11/08/2022
n/a
Recovery Rate:
n/a
n/a
11/08/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/08/2022
0.00M
Annual Production:
n/a
n/a
11/08/2022
n/a
Cash Cost:
n/a
n/a
11/08/2022
n/a
Extra Operating Cost:
n/a
n/a
11/08/2022
n/a
SILVER
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
112.00M
112.00M
11/08/2022
0.00M
Measured & Indicated:
120.00M
120.00M
11/08/2022
0.00M
Inferred:
30.00M
30.00M
11/08/2022
0.00M
Reserves & Resources:
150.00M
150.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
95.20M
95.20M
11/08/2022
0.00M
Measured & Indicated:
100.64M
100.64M
11/08/2022
0.00M
Inferred:
12.75M
12.75M
11/08/2022
0.00M
Reserves & Resources:
113.39M
113.39M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/08/2022
$0.00
Extra Operating Cost:
n/a
n/a
11/08/2022
$0.00
Average Grade:
300.00 g/t
300.00 g/t
11/08/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/08/2022
0.00%
F U T U R E
Proven & Probable:
150.00M
150.00M
11/08/2022
0.00M
Annual Production:
12,000,000oz.
12,000,000oz.
11/08/2022
0oz.
Cash Cost:
$10.00
$10.00
11/08/2022
$0.00
Extra Operating Cost:
$8.00
$8.00
11/08/2022
$0.00
Property
Last Analysis Data (11/08/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Eastern Europe , Bosnia-Herzegovina
Brestic
100% (guess)
n/a
n/a
show
Ready to be drilled
Exploration
Eastern Europe , Bosnia-Herzegovina
Rupice
100% (guess)
n/a
n/a
show
Maiden resource due in 2019.
Exploration
Eastern Europe , Bosnia-Herzegovina
Veovaca
100% (guess)
n/a
n/a
show
Silver / Zinc discovery.
Exploration
Serbia , Serbia
Gokcanica
51% (guess)
11,000
n/a
show
Early exploration.
Exploration
Serbia , Serbia
Kizevak
100% (guess)
n/a
n/a
show
Zinc, Silver
Early exploration.
Exploration
Serbia , Serbia
Sastavci
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Serbia , Serbia
Suva Ruda (Rudnica)
100% (guess)
8,700
Open Pit
show
Early exploration.
8 year option for $6 million.
567 meters at .28 CU and .45 AU
Total Land Package Size (ha):
19,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Eastern Europe , Bosnia-Herzegovina
Brestic
100% (guess)
n/a
n/a
show
Ready to be drilled
Exploration
Eastern Europe , Bosnia-Herzegovina
Rupice
100% (guess)
n/a
n/a
show
Maiden resource due in 2019.
Exploration
Eastern Europe , Bosnia-Herzegovina
Veovaca
100% (guess)
n/a
n/a
show
Silver / Zinc discovery.
Exploration
Serbia , Serbia
Gokcanica
51% (guess)
11,000
n/a
show
Early exploration.
Exploration
Serbia , Serbia
Kizevak
100% (guess)
n/a
n/a
show
Zinc, Silver
Early exploration.
Exploration
Serbia , Serbia
Sastavci
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Serbia , Serbia
Suva Ruda (Rudnica)
100% (guess)
8,700
Open Pit
show
Early exploration.
8 year option for $6 million.
567 meters at .28 CU and .45 AU
Total Land Package Size (ha):
19,700
Profitability (by resource)
Proven & Probable
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.02M
Total (Silver Eq. Oz.):
112.00M
112.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.02M
Silver Eq. Oz.:
95.20M
95.20M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$443.82M
$758.36M
n/a
$314.54M
Total Maximum Profit:
$443.82M
$758.36M
n/a
$314.54M
Max Profit / Current MCap:
0.867
1.178
n/a
0.311
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.53
$2.61
n/a
$1.08
Total Max Profit Per Share:
$1.53
$2.61
n/a
$1.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$432.06
$550.52
n/a
$118.46
FD Mkt. Cap / Silver Eq.:
$5.38
$6.76
n/a
$1.38
FD Mkt. Cap / Per Metal as % Spot Price:
25.22%
28.56%
n/a
3.33%
Measured & Indicated
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.02M
Total (Silver Eq. Oz.):
120.00M
120.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.02M
Silver Eq. Oz.:
100.64M
100.64M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$469.18M
$801.70M
n/a
$332.51M
Total Maximum Profit:
$469.18M
$801.70M
n/a
$332.51M
Max Profit / Current MCap:
0.916
1.245
n/a
0.329
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.61
$2.75
n/a
$1.14
Total Max Profit Per Share:
$1.61
$2.75
n/a
$1.14
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$408.71
$520.76
n/a
$112.05
FD Mkt. Cap / Silver Eq.:
$5.09
$6.40
n/a
$1.31
FD Mkt. Cap / Per Metal as % Spot Price:
23.86%
27.01%
n/a
3.15%
Reserves & Resources
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.02M
Total (Silver Eq. Oz.):
150.00M
150.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.02M
Silver Eq. Oz.:
113.39M
113.39M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$528.62M
$903.26M
n/a
$374.64M
Total Maximum Profit:
$528.62M
$903.26M
n/a
$374.64M
Max Profit / Current MCap:
1.032
1.403
n/a
0.370
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.82
$3.10
n/a
$1.29
Total Max Profit Per Share:
$1.82
$3.10
n/a
$1.29
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$362.75
$462.20
n/a
$99.45
FD Mkt. Cap / Silver Eq.:
$4.52
$5.68
n/a
$1.16
FD Mkt. Cap / Per Metal as % Spot Price:
21.18%
23.97%
n/a
2.80%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6471
AUD 0.7048
01/31/2023
Spot Gold:
$1,713.00
$1,927.90
01/31/2023
$214.90
Spot Silver:
$21.33
$23.69
01/31/2023
$2.36
Gold:Silver Ratio:
80.31
81.38
01/31/2023
1.07
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: