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

Ten Sixty Four Ltd

www: www.x64.gold   email: admin@x64.gold
Category: Junior: Near-term Producer
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:X64 AUD
OTCMKTS:MDSMF USD

Description

Ten Sixty Four Ltd are a gold focused junior, near-term producer with one producing mine in Philippines and exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$86.92M which is a rise of roughly 0% over the last four months. As of 07/31/2024 they have ~$2M debt and ~$8M cash. They have 228M 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 07/31/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $86.70M $86.92M 07/31/2024
Total Assets: $200.00M $200.00M 07/31/2024
Total Liabilities: $28.00M $28.00M 07/31/2024
Current Assets: $8.00M $8.00M 07/31/2024
Current Liabilities: $21.00M $21.00M 07/31/2024
Total Debt: $2.00M $2.00M 07/31/2024
Cash: $8.00M $8.00M 07/31/2024
Enterprise Value: $80.70M $80.92M 07/25/1972
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: 07/31/2024
Misc 07/31/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 228,000,000 228,000,000 07/31/2024
Shares (FD): 234,000,000 234,000,000 07/31/2024
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 07/31/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/31/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/31/2024
Initial CapEx (Outstanding): n/a n/a 07/31/2024
Funding Option: n/a n/a 07/31/2024
Documentation: none FS 07/31/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 07/28/2023
Cash Flow Multiplier: 6 6 04/21/2023

Resource Data

GOLD 07/31/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 07/31/2024
Measured & Indicated: 0.80M 0.80M 07/31/2024
Inferred: 0.20M 0.20M 07/31/2024
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 07/31/2024
Measured & Indicated: 0.64M 0.64M 07/31/2024
Inferred: 0.09M 0.09M 07/31/2024
Reserves & Resources: 0.73M 0.73M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024
Total: $1,700 $1,700 07/31/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 07/31/2024
Open Pit (Avg): n/a n/a 07/28/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/31/2024
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 07/31/2024
Annual Production: 75,000oz. 75,000oz. 07/31/2024
Cash Cost: $1,100 $1,100 07/31/2024
Extra Operating Cost: $600 $600 07/31/2024
SILVER 07/31/2024
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 07/31/2024
Measured & Indicated: n/a n/a 07/31/2024
Inferred: n/a n/a 07/31/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/31/2024
Measured & Indicated: n/a n/a 07/31/2024
Inferred: n/a n/a 07/31/2024
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 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024
Total: n/a n/a 07/31/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/31/2024
Open Pit (Avg): n/a n/a 07/28/2023
Recovery Rate: n/a n/a 07/31/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/31/2024
Annual Production: n/a n/a 07/31/2024
Cash Cost: n/a n/a 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024

Property

Last Analysis Data  (07/31/2024)
Stage Name Owned Au Ag Cu Notes
Prod Co-O 100% show
100,000 oz of production at low cash costs.
Exp Anoling 100% n/a
Exp Bananghilig 100% n/a
Exp Barobo Corridor 100% n/a
Exp Co-O copper 100% n/a
Exp Gamuton 100% n/a
Exp Kamarangan 100% n/a
Exp Lasang 100% n/a
Exp Lingig 100% n/a
Exp Saugon 50% n/a
Exp Saugon copper 100% n/a
Exp Trento 100% n/a
Exp Usa 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Co-O 100% show
100,000 oz of production at low cash costs.
Exp Anoling 100% n/a
Exp Bananghilig 100% n/a
Exp Barobo Corridor 100% n/a
Exp Co-O copper 100% n/a
Exp Gamuton 100% n/a
Exp Kamarangan 100% n/a
Exp Lasang 100% n/a
Exp Lingig 100% n/a
Exp Saugon 50% n/a
Exp Saugon copper 100% n/a
Exp Trento 100% n/a
Exp Usa 100% n/a

Profitability (by resource)

Proven &
Probable		 07/31/2024
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.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $228.53M $304.76M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $228.53M $304.76M n/a
Max Profit / Current MCap: 2.636 3.506 n/a
Max Profit Per Share (Gold): $0.98 $1.30 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.98 $1.30 n/a
Total Free Profit Per Share: $0.41 $0.73 n/a
FD MCap / Gold Eq.: $275.24 $275.95 n/a
FD MCap / Silver Eq.: $3.25 $3.22 n/a
FD MCap / Per Metal
as % Spot Price:		 11.35% 10.34% n/a
Measured &
Indicated		 07/31/2024
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.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $463.59M $618.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $463.59M $618.23M n/a
Max Profit / Current MCap: 5.347 7.112 n/a
Max Profit Per Share (Gold): $1.98 $2.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.98 $2.64 n/a
Total Free Profit Per Share: $1.41 $2.07 n/a
FD MCap / Gold Eq.: $135.68 $136.03 n/a
FD MCap / Silver Eq.: $1.60 $1.59 n/a
FD MCap / Per Metal
as % Spot Price:		 5.59% 5.10% n/a

Reserves &
Resources		 07/31/2024
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.73M 0.73M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $528.89M $705.31M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $528.89M $705.31M n/a
Max Profit / Current MCap: 6.100 8.114 n/a
Max Profit Per Share (Gold): $2.26 $3.01 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.26 $3.01 n/a
Total Free Profit Per Share: $1.69 $2.44 n/a
FD MCap / Gold Eq.: $118.93 $119.24 n/a
FD MCap / Silver Eq.: $1.40 $1.39 n/a
FD MCap / Per Metal
as % Spot Price:		 4.90% 4.47% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults