Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:RXL
AUD
Description
Rox Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and two exploration properties. They have approximately 1.2Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$41.89M which is a fall of roughly 17% over the last ten months. As of 07/15/2021 they have no debt and ~A$12.65M cash. They have 158M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$50.51M
$41.89M
07/15/2021
$-8.62M
Total Assets:
$22.42M
$21.09M
07/15/2021
$-1.33M
Total Liabilities:
$2.24M
$2.11M
07/15/2021
$-0.13M
Current Assets:
$13.45M
$12.65M
07/15/2021
$-0.80M
Current Liabilities:
$0.22M
$0.21M
07/15/2021
$-0.01M
Total Debt:
$0.00M
$0.00M
07/15/2021
$0.00M
Cash:
$13.45M
$12.65M
07/15/2021
$-0.80M
Enterprise Value:
$37.06M
$29.24M
12/05/1970
$-7.82M
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:
07/15/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/15/2021
0.00%
Misc
07/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
157,607,612
157,607,612
07/15/2021
0
Shares (FD):
177,883,802
177,883,802
07/15/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
07/15/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/15/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/15/2021
0
Initial CapEx (Outstanding):
n/a
n/a
07/15/2021
n/a
Funding Option:
n/a
n/a
07/15/2021
n/a
Documentation:
none
none
07/15/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/15/2021
0.00M
Measured & Indicated:
0.50M
0.50M
07/15/2021
0.00M
Inferred:
0.70M
0.70M
07/15/2021
0.00M
Reserves & Resources:
1.20M
1.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/15/2021
0.00M
Measured & Indicated:
0.34M
0.34M
07/15/2021
0.00M
Inferred:
0.30M
0.30M
07/15/2021
0.00M
Reserves & Resources:
0.64M
0.64M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/15/2021
$0.00
Average Grade:
2.80 g/t
2.80 g/t
07/15/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
07/15/2021
0.00%
F U T U R E
Proven & Probable:
0.75M
0.75M
07/15/2021
0.00M
Annual Production:
50,000oz.
50,000oz.
07/15/2021
0oz.
Cash Cost:
$800
$800
07/15/2021
$0
Extra Operating Cost:
$500
$500
07/15/2021
$0
SILVER
07/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/15/2021
0.00M
Measured & Indicated:
n/a
n/a
07/15/2021
0.00M
Inferred:
n/a
n/a
07/15/2021
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
07/15/2021
0.00M
Measured & Indicated:
n/a
n/a
07/15/2021
0.00M
Inferred:
n/a
n/a
07/15/2021
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
07/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/15/2021
$0.00
Average Grade:
n/a
n/a
07/15/2021
n/a
Recovery Rate:
n/a
n/a
07/15/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/15/2021
0.00M
Annual Production:
n/a
n/a
07/15/2021
n/a
Cash Cost:
n/a
n/a
07/15/2021
n/a
Extra Operating Cost:
n/a
n/a
07/15/2021
n/a
Property
Last Analysis Data (07/15/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Youanmi
70% (guess)
Both
show
500,000 oz OP at 1.6 gpt
700,009 oz UG at 8 gpt
Exploration
Western Australia , Australia
Fisher Gold
100% (guess)
n/a
show
Early Exploration
Exploration
Western Australia , Australia
Mt Eureka Gold
75% (guess)
n/a
show
Early exploration
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Youanmi
70% (guess)
Both
show
500,000 oz OP at 1.6 gpt
700,009 oz UG at 8 gpt
Exploration
Western Australia , Australia
Fisher Gold
100% (guess)
n/a
show
Early Exploration
Exploration
Western Australia , Australia
Mt Eureka Gold
75% (guess)
n/a
show
Early exploration
Profitability (by resource)
Proven & Probable
07/15/2021 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
07/15/2021 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
7.22M
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.91M
Maximum Profit (Gold):
$125.69M
$121.02M
n/a
$-4.66M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.69M
$121.02M
n/a
$-4.66M
Max Profit / Current MCap:
2.488
2.889
n/a
0.401
Max Profit Per Share (Gold):
$0.71
$0.68
n/a
$-0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.71
$0.68
n/a
$-0.03
Total Free Profit Per Share:
$0.33
$0.35
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$148.56
$123.22
n/a
$-25.35
FD Mkt. Cap / Silver Eq.:
$2.14
$1.47
n/a
$-0.67
FD Mkt. Cap / Per Metal as % Spot Price:
8.13%
6.81%
n/a
-1.31%
Reserves & Resources
07/15/2021 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
17.33M
P L A U S I B L E
Gold Eq. Oz.:
0.64M
0.64M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.20M
Maximum Profit (Gold):
$235.66M
$226.92M
n/a
$-8.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$235.66M
$226.92M
n/a
$-8.75M
Max Profit / Current MCap:
4.666
5.417
n/a
0.751
Max Profit Per Share (Gold):
$1.32
$1.28
n/a
$-0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.32
$1.28
n/a
$-0.05
Total Free Profit Per Share:
$0.94
$0.94
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$79.23
$65.71
n/a
$-13.52
FD Mkt. Cap / Silver Eq.:
$1.14
$0.78
n/a
$-0.36
FD Mkt. Cap / Per Metal as % Spot Price:
4.33%
3.63%
n/a
-0.70%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7472
AUD 0.7030
05/18/2022
Spot Gold:
$1,828.10
$1,808.50
05/18/2022
$-19.60
Spot Silver:
$26.31
$21.55
05/18/2022
$-4.76
Gold:Silver Ratio:
69.48
83.92
05/18/2022
14.44
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: