Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:AMI
AUD
OTCMKTS:AUMTF
USD
Description
Aurelia Metals Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 60koz. of gold per year. They have approximately 1.5Moz. 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$228.98M which is a rise of roughly 75% over the last ten months. As of 12/25/2023 they have ~A$49M debt and ~A$72.85M cash. They have 1,690M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$131.05M
$228.98M
12/25/2023
$97.93M
Total Assets:
$441.79M
$426.58M
12/25/2023
$-15.21M
Total Liabilities:
$159.72M
$154.22M
12/25/2023
$-5.50M
Current Assets:
$75.44M
$72.85M
12/25/2023
$-2.60M
Current Liabilities:
$54.37M
$52.50M
12/25/2023
$-1.87M
Total Debt:
$50.30M
$48.56M
12/25/2023
$-1.73M
Cash:
$75.44M
$72.85M
12/25/2023
$-2.60M
Enterprise Value:
$105.90M
$204.69M
06/26/1976
$98.79M
Cash Flow:
$24.34M
$67.47M
never
$43.13M
Cash Flow Multiple:
5.39
3.39
never
-1.99
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/25/2023
n/a
Misc
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,689,769,404
1,689,769,404
12/25/2023
0
Shares (FD):
1,836,329,285
1,836,329,285
12/25/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/25/2023
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
12/25/2023
0
Production (Silver Eq Oz.) :
(guess) 5,096,529
(guess) 4,840,651
12/25/2023
-255,878
Initial CapEx (Outstanding):
n/a
n/a
12/25/2023
n/a
Funding Option:
n/a
n/a
12/25/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
0
Cash Flow Multiplier:
6
6
04/21/2023
0.00
Resource Data
GOLD
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.25M
0.25M
12/25/2023
0.00M
Measured & Indicated:
1.00M
1.00M
12/25/2023
0.00M
Inferred:
0.50M
0.50M
12/25/2023
0.00M
Reserves & Resources:
1.50M
1.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.21M
0.21M
12/25/2023
0.00M
Measured & Indicated:
0.72M
0.72M
12/25/2023
0.00M
Inferred:
0.21M
0.21M
12/25/2023
0.00M
Reserves & Resources:
0.94M
0.94M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
12/25/2023
0oz.
Cash Cost:
$1,100
$1,100
12/25/2023
$0.00
Extra Operating Cost:
$550
$550
12/25/2023
$0.00
Total:
$1,650
$1,650
12/25/2023
$0.00
Margin (Free Cash Flow):
$406 (20%)
$1,125 (41%)
$718.90
G R A D E
Underground (Avg):
1.50 g/t
3.50 g/t
03/24/2024
2.00 g/t
Open Pit (Avg):
n/a
1.00 g/t
03/24/2024
1.00 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
12/25/2023
0.00M
Annual Production:
80,000oz.
80,000oz.
12/25/2023
0oz.
Cash Cost:
$1,200
$1,200
12/25/2023
$0
Extra Operating Cost:
$500
$500
12/25/2023
$0
SILVER
12/25/2023 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
12/25/2023
0.00M
Measured & Indicated:
n/a
n/a
12/25/2023
0.00M
Inferred:
n/a
n/a
12/25/2023
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
12/25/2023
0.00M
Measured & Indicated:
n/a
n/a
12/25/2023
0.00M
Inferred:
n/a
n/a
12/25/2023
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
12/25/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/25/2023
$0.00
Total:
n/a
n/a
12/25/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/25/2023
n/a
Open Pit (Avg):
n/a
n/a
12/25/2023
n/a
Recovery Rate:
n/a
n/a
12/25/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/25/2023
0.00M
Annual Production:
n/a
n/a
12/25/2023
n/a
Cash Cost:
n/a
n/a
12/25/2023
n/a
Extra Operating Cost:
n/a
n/a
12/25/2023
n/a
Property
Last Analysis Data (12/25/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Profitability (by resource)
Proven & Probable
12/25/2023 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.):
0.25M
0.25M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.07M
P L A U S I B L E
Gold Eq. Oz.:
0.21M
0.21M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.91M
Maximum Profit (Gold):
$86.19M
$238.96M
n/a
$152.77M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$86.19M
$238.96M
n/a
$152.77M
Max Profit / Current MCap:
0.658
1.044
n/a
0.386
Max Profit Per Share (Gold):
$0.05
$0.13
n/a
$0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.05
$0.13
n/a
$0.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$616.71
$1,077.54
n/a
$460.83
FD MCap / Silver Eq.:
$7.26
$13.36
n/a
$6.10
FD MCap / Per Metal as % Spot Price:
30.00%
38.84%
n/a
8.84%
Measured & Indicated
12/25/2023 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
-4.26M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.08M
Maximum Profit (Gold):
$293.05M
$812.45M
n/a
$519.41M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$293.05M
$812.45M
n/a
$519.41M
Max Profit / Current MCap:
2.236
3.548
n/a
1.312
Max Profit Per Share (Gold):
$0.16
$0.44
n/a
$0.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.16
$0.44
n/a
$0.28
Total Free Profit Per Share:
$0.05
$0.25
n/a
$0.20
FD MCap / Gold Eq.:
$181.38
$316.92
n/a
$135.54
FD MCap / Silver Eq.:
$2.14
$3.93
n/a
$1.79
FD MCap / Per Metal as % Spot Price:
8.82%
11.42%
n/a
2.60%
Reserves & Resources
12/25/2023 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-6.40M
P L A U S I B L E
Gold Eq. Oz.:
0.94M
0.94M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.99M
Maximum Profit (Gold):
$379.24M
$1,051.41M
n/a
$672.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$379.24M
$1,051.41M
n/a
$672.17M
Max Profit / Current MCap:
2.894
4.592
n/a
1.698
Max Profit Per Share (Gold):
$0.21
$0.57
n/a
$0.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.21
$0.57
n/a
$0.37
Total Free Profit Per Share:
$0.10
$0.38
n/a
$0.28
FD MCap / Gold Eq.:
$140.16
$244.89
n/a
$104.73
FD MCap / Silver Eq.:
$1.65
$3.04
n/a
$1.39
FD MCap / Per Metal as % Spot Price:
6.82%
8.83%
n/a
2.01%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6797
AUD 0.6563
10/29/2024
Spot Gold:
$2,055.60
$2,774.50
10/29/2024
$718.90
Spot Silver:
$24.20
$34.39
10/29/2024
$10.19
Gold:Silver Ratio:
84.94
80.68
10/29/2024
-4.26
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: