Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

FireFly Metals Ltd

www: fireflymetals.com.au   email: info@fireflymetals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:FFM AUD
OTCMKTS:MNXMF USD

Description

FireFly Metals Ltd are a gold focused junior, late stage developer with one mine in development in Canada and one exploration property. They have approximately 2.5Moz. of gold in the reserves and resources category They have a market capitalisation of ~A$268.41M which is a rise of roughly 62% over the last eleven months. As of 12/30/2023 they have no debt and ~A$15.64M cash. They have 361M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/30/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $165.23M $268.41M 12/30/2023
Total Assets: $17.72M $16.94M 12/30/2023
Total Liabilities: $0.48M $0.46M 12/30/2023
Current Assets: $16.35M $15.64M 12/30/2023
Current Liabilities: $0.34M $0.33M 12/30/2023
Total Debt: $0.00M $0.00M 12/30/2023
Cash: $16.35M $15.64M 12/30/2023
Enterprise Value: $148.88M $252.77M 01/04/1978
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/30/2023
Misc 12/30/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 360,760,906 360,760,906 12/30/2023
Shares (FD): 384,919,651 384,919,651 12/30/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/30/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/30/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/30/2023
Initial CapEx (Outstanding): n/a n/a 12/30/2023
Funding Option: n/a n/a 12/30/2023
Documentation: none none 12/30/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 12/24/2023
Cash Flow Multiplier: 5 5 12/24/2023

Resource Data

GOLD 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: n/a n/a 12/30/2023
Inferred: 2.50M 2.50M 12/30/2023
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: n/a n/a 12/30/2023
Inferred: 1.13M 1.13M 12/30/2023
Reserves & Resources: 1.13M 1.13M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/30/2023
Extra Operating Cost: n/a n/a 12/30/2023
Total: $1,500 $1,500 12/30/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 12/30/2023
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/30/2023
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/30/2023
Annual Production: 80,000oz. 80,000oz. 12/30/2023
Cash Cost: $1,000 $1,000 12/30/2023
Extra Operating Cost: $500 $500 12/30/2023
SILVER 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: n/a n/a 12/30/2023
Inferred: n/a n/a 12/30/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: n/a n/a 12/30/2023
Inferred: n/a n/a 12/30/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/30/2023
Extra Operating Cost: n/a n/a 12/30/2023
Total: n/a n/a 12/30/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/30/2023
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: n/a n/a 12/30/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/30/2023
Annual Production: n/a n/a 12/30/2023
Cash Cost: n/a n/a 12/30/2023
Extra Operating Cost: n/a n/a 12/30/2023

Property

Last Analysis Data  (12/30/2023)
Stage Name Owned Au Ag Cu Notes
Dev Pickle Crow 80% show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.
Exp Green Bay - Ming 100% show
39M tons
1.8% CU
.4 gpt Au
800,000 tons of CU at 2%
Total Land Package Size (ha): 32,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Pickle Crow 80% show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.
Exp Green Bay - Ming 100% show
39M tons
1.8% CU
.4 gpt Au
800,000 tons of CU at 2%
Total Land Package Size (ha): 32,000  

Profitability (by resource)

Proven &
Probable		 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 1.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $626.74M $1,311.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $626.74M $1,311.30M n/a
Max Profit / Current MCap: 3.793 4.885 n/a
Max Profit Per Share (Gold): $1.63 $3.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.63 $3.41 n/a
Total Free Profit Per Share: $1.00 $2.34 n/a
FD MCap / Gold Eq.: $146.87 $238.59 n/a
FD MCap / Silver Eq.: $1.69 $2.79 n/a
FD MCap / Per Metal
as % Spot Price:		 7.14% 8.95% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults