Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:FML
AUD
Description
Focus Minerals Ltd are a gold focused junior, late stage development company with five producing mines in Australia, one mine in development in Australia and two exploration properties. Currently they produce roughly per year. They have approximately 6Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$24.48M which is a fall of roughly 30% over the last ten months. As of 07/24/2021 they have ~$15M debt and ~$11M cash. They have 183M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$35.04M
$24.48M
07/24/2021
$-10.57M
Total Assets:
$92.00M
$92.00M
07/24/2021
$0.00M
Total Liabilities:
$37.00M
$37.00M
07/24/2021
$0.00M
Current Assets:
$11.00M
$11.00M
07/24/2021
$0.00M
Current Liabilities:
$0.80M
$0.80M
07/24/2021
$0.00M
Total Debt:
$15.00M
$15.00M
07/24/2021
$0.00M
Cash:
$11.00M
$11.00M
07/24/2021
$0.00M
Enterprise Value:
$39.04M
$28.48M
11/26/1970
$-10.57M
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:
07/24/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/24/2021
0.00%
Misc
07/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
182,748,000
182,748,000
07/24/2021
0
Shares (FD):
182,748,000
182,748,000
07/24/2021
0
Insider Ownership:
n/a
49%
07/24/2021
49%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
07/24/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/24/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/24/2021
0
Initial CapEx (Outstanding):
n/a
n/a
07/24/2021
n/a
Funding Option:
n/a
n/a
07/24/2021
n/a
Documentation:
none
PFS
07/24/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.00M
1.00M
07/24/2021
0.00M
Measured & Indicated:
3.00M
3.00M
07/24/2021
0.00M
Inferred:
3.00M
3.00M
07/24/2021
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
07/24/2021
0.00M
Measured & Indicated:
2.34M
2.34M
07/24/2021
0.00M
Inferred:
1.35M
1.35M
07/24/2021
0.00M
Reserves & Resources:
3.69M
3.69M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/24/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/24/2021
$0.00
Average Grade:
2.10 g/t
2.10 g/t
07/24/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/24/2021
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
07/24/2021
0.00M
Annual Production:
150,000oz.
150,000oz.
07/24/2021
0oz.
Cash Cost:
$900
$900
07/24/2021
$0
Extra Operating Cost:
$400
$400
07/24/2021
$0
SILVER
07/24/2021 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
07/24/2021
0.00M
Measured & Indicated:
n/a
n/a
07/24/2021
0.00M
Inferred:
n/a
n/a
07/24/2021
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
07/24/2021
0.00M
Measured & Indicated:
n/a
n/a
07/24/2021
0.00M
Inferred:
n/a
n/a
07/24/2021
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
07/24/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/24/2021
$0.00
Average Grade:
n/a
n/a
07/24/2021
n/a
Recovery Rate:
n/a
n/a
07/24/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/24/2021
0.00M
Annual Production:
n/a
n/a
07/24/2021
n/a
Cash Cost:
n/a
n/a
07/24/2021
n/a
Extra Operating Cost:
n/a
n/a
07/24/2021
n/a
Property
Last Analysis Data (07/24/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Production
Widgiemooltha , Australia
The Mount
100%
n/a
Production
Coolgardie , Australia
Tindals surface
100%
n/a
Production
Coolgardie , Australia
Tindals underground
100%
n/a
Production
Coolgardie , Australia
Tree Mile Hill
100%
n/a
Development
Coolgardie , Australia
Greater Coolgardie
100%
n/a
Exploration
Coolgardie , Australia
Nepean
100%
n/a
Exploration
Kambalda , Australia
Treasure Island
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Production
Widgiemooltha , Australia
The Mount
100%
n/a
Production
Coolgardie , Australia
Tindals surface
100%
n/a
Production
Coolgardie , Australia
Tindals underground
100%
n/a
Production
Coolgardie , Australia
Tree Mile Hill
100%
n/a
Development
Coolgardie , Australia
Greater Coolgardie
100%
n/a
Exploration
Coolgardie , Australia
Nepean
100%
n/a
Exploration
Kambalda , Australia
Treasure Island
100%
n/a
Profitability (by resource)
Proven & Probable
07/24/2021 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
13.22M
P L A U S I B L E
Gold Eq. Oz.:
0.90M
0.90M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.90M
Maximum Profit (Gold):
$316.13M
$344.17M
n/a
$28.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$316.13M
$344.17M
n/a
$28.04M
Max Profit / Current MCap:
9.022
14.061
n/a
5.040
Max Profit Per Share (Gold):
$1.73
$1.88
n/a
$0.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.73
$1.88
n/a
$0.15
Total Free Profit Per Share:
$1.47
$1.69
n/a
$0.22
FD Mkt. Cap / Gold Eq.:
$38.94
$27.20
n/a
$-11.74
FD Mkt. Cap / Silver Eq.:
$0.54
$0.32
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
2.16%
1.47%
n/a
-0.69%
Measured & Indicated
07/24/2021 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
39.67M
P L A U S I B L E
Gold Eq. Oz.:
2.34M
2.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
30.94M
Maximum Profit (Gold):
$821.95M
$894.84M
n/a
$72.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$821.95M
$894.84M
n/a
$72.89M
Max Profit / Current MCap:
23.456
36.559
n/a
13.103
Max Profit Per Share (Gold):
$4.50
$4.90
n/a
$0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.50
$4.90
n/a
$0.40
Total Free Profit Per Share:
$4.24
$4.71
n/a
$0.47
FD Mkt. Cap / Gold Eq.:
$14.98
$10.46
n/a
$-4.52
FD Mkt. Cap / Silver Eq.:
$0.21
$0.12
n/a
$-0.09
FD Mkt. Cap / Per Metal as % Spot Price:
0.83%
0.57%
n/a
-0.26%
Reserves & Resources
07/24/2021 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
79.34M
P L A U S I B L E
Gold Eq. Oz.:
3.69M
3.69M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
48.80M
Maximum Profit (Gold):
$1,296.15M
$1,411.09M
n/a
$114.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,296.15M
$1,411.09M
n/a
$114.94M
Max Profit / Current MCap:
36.988
57.651
n/a
20.663
Max Profit Per Share (Gold):
$7.09
$7.72
n/a
$0.63
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$7.09
$7.72
n/a
$0.63
Total Free Profit Per Share:
$6.83
$7.53
n/a
$0.70
FD Mkt. Cap / Gold Eq.:
$9.50
$6.63
n/a
$-2.86
FD Mkt. Cap / Silver Eq.:
$0.13
$0.08
n/a
$-0.05
FD Mkt. Cap / Per Metal as % Spot Price:
0.53%
0.36%
n/a
-0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/22/2022
Spot Gold:
$1,801.80
$1,846.30
05/22/2022
$44.50
Spot Silver:
$25.17
$21.77
05/22/2022
$-3.40
Gold:Silver Ratio:
71.59
84.81
05/22/2022
13.22
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: