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

Hycroft Mining Holding Corp

www: www.dev.hycroftmining.com   email: info@hycroftmining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NASDAQ:HYMC USD

Description

Hycroft Mining Holding Corp are a gold focused junior, emerging mid-tier producer with one exploration property in USA. They have approximately 15Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~$133.12M which is a fall of roughly 63% over the last twelve months. As of 06/15/2021 they have ~$145M debt and ~$36M cash. They have 60M shares outstanding and trade on the NASDAQ Stock Exchange.

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

General Details

Financial 06/15/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $362.96M $133.12M 06/15/2021 $-229.84M
Total Assets: $222.00M $222.00M 06/15/2021 $0.00M
Total Liabilities: $215.00M $215.00M 06/15/2021 $0.00M
Current Assets: $93.00M $93.00M 06/15/2021 $0.00M
Current Liabilities: $27.00M $27.00M 06/15/2021 $0.00M
Total Debt: $145.00M $145.00M 06/15/2021 $0.00M
Cash: $36.00M $36.00M 06/15/2021 $0.00M
Enterprise Value: $471.96M $242.12M 09/03/1977 $-229.84M
Cash Flow: $4.18M $0.00M never $-4.18M
Cash Flow Multiple: 86.85 0.00 never -86.85
Net Debt to
Cash Flow Ratio:
26.08 n/a never 0.00
Finance within 1 year: 06/15/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/15/2021 0.00%
Misc 06/15/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 60,000,000 60,000,000 06/15/2021 0
Shares (FD): 104,000,000 104,000,000 06/15/2021 0
Insider Ownership: n/a 65% 04/05/2022 65%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/15/2021 n/a
Production (Gold Eq Oz.): (guess) 
55,952
(guess) 
0
03/28/2022 -55,952
Production (Silver Eq Oz.): (guess) 
3,760,217
(guess) 
0
03/28/2022 -3,760,217
Initial CapEx (Outstanding): n/a n/a 06/15/2021 n/a
Funding Option: n/a n/a 06/15/2021 n/a
Documentation: none PRODUCER 04/05/2022 n/a
Value Adjustment: none -50% never -50%

Resource Data

GOLD 06/15/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.00M 8.00M 06/15/2021 0.00M
Measured & Indicated: 11.00M 10.00M 04/05/2022 -1.00M
Inferred: 5.00M 5.00M 04/05/2022 0.00M
Reserves & Resources: 16.00M 15.00M never -1.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 5.20M 6.00M 06/15/2021 0.80M
Measured & Indicated: 6.76M 7.20M 04/05/2022 0.44M
Inferred: 1.63M 1.88M 04/05/2022 0.25M
Reserves & Resources: 8.39M 9.08M never 0.69M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
n/a 0oz.
Cash Cost: $1,000 n/a 03/28/2022 $500.00
Extra Operating Cost: $800 n/a 03/28/2022 $-300.00
Average Grade: 0.35 g/t 0.30 g/t 03/28/2022 -0.05 g/t
Recovery Rate: (CG)  65.00% (CG)  75.00% 04/05/2022 10.00%
F
U
T
U
R
E
Proven & Probable: 8.00M 10.00M 04/05/2022 2.00M
Annual Production: 200,000oz. 350,000oz. 04/05/2022 150,000oz.
Cash Cost: $850 $1,500 04/05/2022 $650
Extra Operating Cost: $400 $500 04/05/2022 $100
SILVER 06/15/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 330.00M n/a 04/05/2022 0.00M
Measured & Indicated: 500.00M n/a 04/05/2022 0.00M
Inferred: 100.00M n/a 04/05/2022 0.00M
Reserves & Resources: 600.00M n/a never -600.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 231.00M n/a 04/05/2022 -231.00M
Measured & Indicated: 326.20M n/a 04/05/2022 -326.20M
Inferred: 35.00M n/a 04/05/2022 -35.00M
Reserves & Resources: 361.20M n/a never -361.20M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
n/a 0oz.
Cash Cost: $10.00 n/a 03/28/2022 $0.00
Extra Operating Cost: $10.00 n/a 03/28/2022 $0.00
Average Grade: 0.35 g/t n/a 04/05/2022 n/a
Recovery Rate: (CG)  70.00% n/a 04/05/2022 5.00%
F
U
T
U
R
E
Proven & Probable: 400.00M n/a 04/05/2022 0.00M
Annual Production: 10,000,000oz. n/a 04/05/2022 n/a
Cash Cost: $10.00 n/a 04/05/2022 $0.00
Extra Operating Cost: $7.00 n/a 04/05/2022 n/a

Property

Last Analysis Data  (06/15/2021)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Nevada, USA Hycroft 100% (guess) Open Pit show
One of the largest mines in the world.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Nevada, USA Hycroft 100% (guess) Open Pit show
One of the largest mines in the world.

Profitability (by resource)

Proven &
Probable
06/15/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 61.97% 100.00% n/a 38.03%
Percentage Silver: 38.03% n/a n/a -38.03%
Total (Gold Eq. Oz.): 12.91M 8.00M n/a -4.91M
Total (Silver Eq. Oz.): 867.63M n/a n/a -197.25M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.64M 6.00M n/a -2.64M
Silver Eq. Oz.: 580.46M n/a n/a -77.68M
Maximum Profit (Gold): $211.85M $-922.32M n/a $-1,134.17M
Maximum Profit (Silver): $1,237.01M n/a n/a $-1,237.01M
Total Maximum Profit: $1,448.85M $-922.32M n/a $-2,371.17M
Max Profit / Current MCap: 3.992 n/a n/a -10.920
Max Profit Per Share (Gold): $2.04 $-8.87 n/a $-10.91
Max Profit Per Share (Silver): $11.89 n/a n/a $-11.89
Total Max Profit Per Share: $13.93 $-8.87 n/a $-22.80
Total Free Profit Per Share: $10.44 $0.00 n/a $-10.44
FD Mkt. Cap / Gold Eq.: $42.02 $22.19 n/a $-19.84
FD Mkt. Cap / Silver Eq.: $0.63 $0.26 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
2.26% 1.20% n/a -1.06%
Measured &
Indicated
06/15/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 59.65% 100.00% n/a 40.35%
Percentage Silver: 40.35% n/a n/a -40.35%
Total (Gold Eq. Oz.): 18.44M 10.00M n/a -8.44M
Total (Silver Eq. Oz.): 1,239.25M n/a n/a -401.27M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.61M 7.20M n/a -4.41M
Silver Eq. Oz.: 780.50M n/a n/a -177.16M
Maximum Profit (Gold): $275.40M $-1,106.78M n/a $-1,382.19M
Maximum Profit (Silver): $1,746.80M n/a n/a $-1,746.80M
Total Maximum Profit: $2,022.20M $-1,106.78M n/a $-3,128.99M
Max Profit / Current MCap: 5.571 n/a n/a -13.886
Max Profit Per Share (Gold): $2.65 $-10.64 n/a $-13.29
Max Profit Per Share (Silver): $16.80 n/a n/a $-16.80
Total Max Profit Per Share: $19.44 $-10.64 n/a $-30.09
Total Free Profit Per Share: $15.95 $0.00 n/a $-15.95
FD Mkt. Cap / Gold Eq.: $31.25 $18.49 n/a $-12.76
FD Mkt. Cap / Silver Eq.: $0.47 $0.22 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
1.68% 1.00% n/a -0.68%

Reserves &
Resources
06/15/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 64.18% 100.00% n/a 35.82%
Percentage Silver: 35.82% n/a n/a -35.82%
Total (Gold Eq. Oz.): 24.93M 15.00M n/a -9.93M
Total (Silver Eq. Oz.): 1,675.27M n/a n/a -418.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.76M 9.08M n/a -4.68M
Silver Eq. Oz.: 924.71M n/a n/a -164.25M
Maximum Profit (Gold): $341.60M $-1,395.01M n/a $-1,736.61M
Maximum Profit (Silver): $1,934.23M n/a n/a $-1,934.23M
Total Maximum Profit: $2,275.83M $-1,395.01M n/a $-3,670.84M
Max Profit / Current MCap: 6.270 n/a n/a -16.750
Max Profit Per Share (Gold): $3.28 $-13.41 n/a $-16.70
Max Profit Per Share (Silver): $18.60 n/a n/a $-18.60
Total Max Profit Per Share: $21.88 $-13.41 n/a $-35.30
Total Free Profit Per Share: $18.39 $0.00 n/a $-18.39
FD Mkt. Cap / Gold Eq.: $26.38 $14.67 n/a $-11.71
FD Mkt. Cap / Silver Eq.: $0.39 $0.18 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:
1.42% 0.79% n/a -0.63%

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.     ×