Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:EOX
CAD
OTCMKTS:EOXFF
USD
Description
Euromax Resources Ltd are a gold focused junior, late stage development company with one mine in development in Macedonia (FYR) and three exploration properties. They have approximately 2.75Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$28.52M which is a rise of roughly 13% over the last seven months. As of 07/09/2022 they have ~C$28M debt and ~C$4.86M cash. They have 353M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$25.17M
$28.52M
07/09/2022
$3.34M
Total Assets:
$36.18M
$35.13M
07/09/2022
$-1.05M
Total Liabilities:
$29.25M
$28.41M
07/09/2022
$-0.85M
Current Assets:
$5.00M
$4.86M
07/09/2022
$-0.15M
Current Liabilities:
$29.25M
$28.41M
07/09/2022
$-0.85M
Total Debt:
$28.48M
$27.66M
07/09/2022
$-0.83M
Cash:
$5.00M
$4.86M
07/09/2022
$-0.15M
Enterprise Value:
$48.65M
$51.32M
08/17/1971
$2.66M
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:
07/09/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/09/2022
0.00%
Misc
07/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
353,000,000
353,000,000
07/09/2022
0
Shares (FD):
545,000,000
545,000,000
07/09/2022
0
Insider Ownership:
n/a
20%
07/09/2022
20%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
07/09/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/09/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/09/2022
0
Initial CapEx (Outstanding):
$474.00M1882.89% of Mkt.Cap
$474.00M1662.1% of Mkt.Cap
07/09/2022
$0.00M
Funding Option:
n/a
(guess) Debt Financing
07/09/2022
n/a
Documentation:
none
FS
07/09/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
07/09/2022
0.00M
Measured & Indicated:
2.50M
2.50M
07/09/2022
0.00M
Inferred:
0.25M
0.25M
07/09/2022
0.00M
Reserves & Resources:
2.75M
2.75M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.70M
1.70M
07/09/2022
0.00M
Measured & Indicated:
2.04M
2.04M
07/09/2022
0.00M
Inferred:
0.11M
0.11M
07/09/2022
0.00M
Reserves & Resources:
2.15M
2.15M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/09/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/09/2022
$0.00
Average Grade:
0.33 g/t
0.33 g/t
07/09/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
07/09/2022
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
07/09/2022
0.00M
Annual Production:
70,000oz.
70,000oz.
07/09/2022
0oz.
Cash Cost:
$300
$300
07/09/2022
$0
Extra Operating Cost:
$300
$300
07/09/2022
$0
SILVER
07/09/2022 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
07/09/2022
0.00M
Measured & Indicated:
n/a
n/a
07/09/2022
0.00M
Inferred:
n/a
n/a
07/09/2022
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
07/09/2022
0.00M
Measured & Indicated:
n/a
n/a
07/09/2022
0.00M
Inferred:
n/a
n/a
07/09/2022
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
07/09/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/09/2022
$0.00
Average Grade:
n/a
n/a
07/09/2022
n/a
Recovery Rate:
n/a
n/a
07/09/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/09/2022
0.00M
Annual Production:
n/a
n/a
07/09/2022
n/a
Cash Cost:
n/a
n/a
07/09/2022
n/a
Extra Operating Cost:
n/a
n/a
07/09/2022
n/a
Property
Last Analysis Data (07/09/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Sofia , Bulgaria
Breznik
100%
n/a
n/a
n/a
Exploration
Sofia , Bulgaria
Trun
100%
6,500
Open Pit
show
2 million oz open pit at .7 gpt. PEA coming soon.
Development
Strumitza, Macedonia , Macedonia (FYR)
Ilovitza
100%
500
Open Pit
show
2.5 million oz gold resource (.33 gpt with nearly 2 billion lbs of copper.
85% recovery rates for gold. It is really a copper mine with a large capex and low IRR (around 15%).
25% of first 500,000 oz go to Royal gold at 25% of the spot price.
Then 12.5 for the LOM.
Exploration
Novi Passar , Serbia
KMC
100%
6,000
n/a
show
Early gold/copper project.
Total Land Package Size (ha):
13,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Sofia , Bulgaria
Breznik
100%
n/a
n/a
n/a
Exploration
Sofia , Bulgaria
Trun
100%
6,500
Open Pit
show
2 million oz open pit at .7 gpt. PEA coming soon.
Development
Strumitza, Macedonia , Macedonia (FYR)
Ilovitza
100%
500
Open Pit
show
2.5 million oz gold resource (.33 gpt with nearly 2 billion lbs of copper.
85% recovery rates for gold. It is really a copper mine with a large capex and low IRR (around 15%).
25% of first 500,000 oz go to Royal gold at 25% of the spot price.
Then 12.5 for the LOM.
Exploration
Novi Passar , Serbia
KMC
100%
6,000
n/a
show
Early gold/copper project.
Total Land Package Size (ha):
13,000
Profitability (by resource)
Proven & Probable
07/09/2022 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7.56M
P L A U S I B L E
Gold Eq. Oz.:
1.70M
1.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-6.43M
Maximum Profit (Gold):
$1,473.22M
$1,580.80M
n/a
$107.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,473.22M
$1,580.80M
n/a
$107.58M
Max Profit / Current MCap:
58.521
55.431
n/a
-3.090
Max Profit Per Share (Gold):
$2.70
$2.90
n/a
$0.20
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.70
$2.90
n/a
$0.20
Total Free Profit Per Share:
$2.64
$2.83
n/a
$0.19
FD Mkt. Cap / Gold Eq.:
$14.81
$16.78
n/a
$1.97
FD Mkt. Cap / Silver Eq.:
$0.17
$0.21
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
0.81%
0.87%
n/a
0.06%
Measured & Indicated
07/09/2022 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-9.45M
P L A U S I B L E
Gold Eq. Oz.:
2.04M
2.04M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.71M
Maximum Profit (Gold):
$1,767.86M
$1,896.96M
n/a
$129.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,767.86M
$1,896.96M
n/a
$129.09M
Max Profit / Current MCap:
70.226
66.517
n/a
-3.708
Max Profit Per Share (Gold):
$3.24
$3.48
n/a
$0.24
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.24
$3.48
n/a
$0.24
Total Free Profit Per Share:
$3.18
$3.41
n/a
$0.23
FD Mkt. Cap / Gold Eq.:
$12.34
$13.98
n/a
$1.64
FD Mkt. Cap / Silver Eq.:
$0.14
$0.17
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
0.67%
0.72%
n/a
0.05%
Reserves & Resources
07/09/2022 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.):
2.75M
2.75M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-10.40M
P L A U S I B L E
Gold Eq. Oz.:
2.15M
2.15M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.11M
Maximum Profit (Gold):
$1,859.94M
$1,995.75M
n/a
$135.81M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,859.94M
$1,995.75M
n/a
$135.81M
Max Profit / Current MCap:
73.883
69.982
n/a
-3.901
Max Profit Per Share (Gold):
$3.41
$3.66
n/a
$0.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.41
$3.66
n/a
$0.25
Total Free Profit Per Share:
$3.35
$3.59
n/a
$0.24
FD Mkt. Cap / Gold Eq.:
$11.73
$13.29
n/a
$1.56
FD Mkt. Cap / Silver Eq.:
$0.14
$0.16
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
0.64%
0.69%
n/a
0.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7698
CAD 0.7475
01/31/2023
Spot Gold:
$1,838.00
$1,928.40
01/31/2023
$90.40
Spot Silver:
$21.56
$23.67
01/31/2023
$2.11
Gold:Silver Ratio:
85.25
81.47
01/31/2023
-3.78
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: