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

Thomson Resources Ltd

www: www.thomsonresources.com.au   email: info@thomsonresources.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:TMZ AUD
OTCMKTS:TMZRF USD

Description

Thomson Resources Ltd are a silver focused junior, late stage developer with three exploration properties in Australia. They have approximately 30Moz. of silver in the reserves and resources category They have a market capitalisation of ~A$3.9M which is a fall of roughly 80% over the last two years. As of 09/09/2022 they have no debt and ~A$0.1M cash. They have 976M 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 09/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $19.46M $3.90M 09/22/2023
Total Assets: $19.09M $18.25M 09/09/2022
Total Liabilities: $1.16M $1.11M 09/09/2022
Current Assets: $0.10M $0.10M 09/09/2022
Current Liabilities: $1.16M $1.11M 09/09/2022
Total Debt: $0.00M $0.00M 09/09/2022
Cash: $0.10M $0.10M 09/09/2022
Enterprise Value: $19.36M $3.80M 02/13/1970
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: 09/09/2022
Misc 09/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 785,000,000 976,000,000 09/22/2023
Shares (FD): 1,241,000,000 1,196,000,000 09/22/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Silver never
Production ETA: n/a 01/01/2026 09/09/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/09/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/09/2022
Initial CapEx (Outstanding): n/a n/a 09/09/2022
Funding Option: n/a n/a 09/09/2022
Documentation: none none 12/28/2023
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 04/24/2023
Cash Flow Multiplier: 5 2 04/19/2023

Resource Data

GOLD 09/09/2022
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 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: n/a n/a 09/09/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: n/a n/a 09/09/2022
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 09/09/2022
Extra Operating Cost: n/a n/a 09/09/2022
Total: n/a n/a 09/09/2022
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/09/2022
Open Pit (Avg): n/a n/a 09/09/2022
Recovery Rate: n/a n/a 09/09/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/09/2022
Annual Production: n/a n/a 09/09/2022
Cash Cost: n/a n/a 09/09/2022
Extra Operating Cost: n/a n/a 09/09/2022
SILVER 09/09/2022
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 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: 40.00M 30.00M 09/09/2022
Reserves & Resources: 40.00M 30.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: 0.20M 12.00M 09/09/2022
Reserves & Resources: 0.20M 12.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/09/2022
Extra Operating Cost: n/a n/a 09/09/2022
Total: $21.00 $25.00 09/09/2022
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 50.00 g/t n/a 09/09/2022
Open Pit (Avg): n/a 50.00 g/t 09/09/2022
Recovery Rate: (CG)  1.00% (CG)  80.00% 12/28/2023
F
U
T
U
R
E		 Proven & Probable: 40.00M 30.00M 04/19/2023
Annual Production: 25,000,000oz. 1,000,000oz. 04/19/2023
Cash Cost: $13.00 $15.00 02/28/2023
Extra Operating Cost: $8.00 $10.00 02/28/2023

Property

Last Analysis Data  (09/09/2022)
Stage Name Owned Au Ag Cu Notes
Exp Chillagoe 100% show
Early exploration
Exp Lachland Fold 100% show
12 properties
Exp New England Fold 100% show
5 properties

Mt Carrington
Hortons
Webbs
Conrad
Texas Silver

35 million oz of AG
85 million oz of AGEQ
Total Land Package Size (ha): 59,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Chillagoe 100% show
Early exploration
Exp Lachland Fold 100% show
12 properties
Exp New England Fold 100% show
5 properties

Mt Carrington
Hortons
Webbs
Conrad
Texas Silver

35 million oz of AG
85 million oz of AGEQ
Total Land Package Size (ha): 59,000  

Profitability (by resource)

Proven &
Probable		 09/09/2022
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		 09/09/2022
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		 09/09/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 40.00M 30.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 0.20M 12.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $0.11M $73.92M n/a
Total Maximum Profit: $0.11M $73.92M n/a
Max Profit / Current MCap: 0.006 18.968 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.00 $0.06 n/a
Total Max Profit Per Share: $0.00 $0.06 n/a
Total Free Profit Per Share: $0.00 $0.06 n/a
FD MCap / Gold Eq.: $8,293.82 $27.81 n/a
FD MCap / Silver Eq.: $97.29 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 451.24% 1.04% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults