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

Xtract Resources Plc

www: www.xtractresources.com   email: info@xtractresources.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
LON:XTR GBX

Description

Xtract Resources Plc are a junior, project generator looking for gold with one exploration property in Australia. They have a market capitalisation of ~£5.77M which is a fall of roughly 53% over the last one weeks. As of 12/13/2024 they have ~£0M debt and ~£2.51M cash. They have 856M shares outstanding and trade on the London Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/11/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12.20M $5.77M 12/13/2024
Total Assets: $27.25M $25.29M 12/13/2024
Total Liabilities: $2.64M $0.75M 12/13/2024
Current Assets: $23.36M $5.51M 12/13/2024
Current Liabilities: $2.26M $0.75M 12/13/2024
Total Debt: $0.00M $0.25M 12/13/2024
Cash: $1.51M $2.51M 12/13/2024
Enterprise Value: $10.69M $3.51M 02/10/1970
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: 12/13/2024
Misc 12/11/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 856,375,000 856,375,115 12/13/2024
Shares (FD): 1,001,324,000 856,375,115 12/13/2024
Insider Ownership: n/a 40% 12/13/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 12/13/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/13/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/13/2024
Initial CapEx (Outstanding): $44.00M
360.73% of MCap		 $44.00M
762.7% of MCap 		12/13/2024
Funding Option: n/a n/a 12/13/2024
Documentation: none FS 12/13/2024
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none 12/13/2024

Resource Data

GOLD 12/11/2023
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 12/13/2024
Measured & Indicated: n/a n/a 12/13/2024
Inferred: n/a n/a 12/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/13/2024
Measured & Indicated: n/a n/a 12/13/2024
Inferred: n/a n/a 12/13/2024
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 12/13/2024
Extra Operating Cost: n/a n/a 12/13/2024
Total: n/a n/a 12/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/13/2024
Open Pit (Avg): n/a n/a 12/11/2023
Recovery Rate: n/a n/a 12/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/13/2024
Annual Production: n/a n/a 12/13/2024
Cash Cost: n/a n/a 12/13/2024
Extra Operating Cost: n/a n/a 12/13/2024
SILVER 12/11/2023
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 12/13/2024
Measured & Indicated: n/a n/a 12/13/2024
Inferred: n/a n/a 12/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/13/2024
Measured & Indicated: n/a n/a 12/13/2024
Inferred: n/a n/a 12/13/2024
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 12/13/2024
Extra Operating Cost: n/a n/a 12/13/2024
Total: n/a n/a 12/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/13/2024
Open Pit (Avg): n/a n/a 12/11/2023
Recovery Rate: n/a n/a 12/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/13/2024
Annual Production: n/a n/a 12/13/2024
Cash Cost: n/a n/a 12/13/2024
Extra Operating Cost: n/a n/a 12/13/2024

Property

Last Analysis Data  (12/11/2023)
Stage Name Owned Au Ag Cu Notes
Exp Bushranger 100% show
consists of two low gade deposits:

Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)

Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)
Exp Manica 23% show
PEA: 30,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Exp Manica Gold Project 100% show
• Extraction Method – Conventional Open Pit
• Life of Mine – 7 years
• Total Ore Tonnes Processed – 3.3 Mt (42 ktmp)
• Total Ounces Produced – 215 koz ( ̴ 31 kozpm)
• Recovered Grade – 2.62 g/t
• Gold Price – US$1,262 per oz Project Payback – 2 years
• IRR – 41.1 %
• NPV – US$42 million (@8.4% discount rate)
• Capex Expenditure – US$43.68 million
• Direct Cash Cost – US$556/oz
• All inclusive sustainable cost (breakeven) – US$862/oz
Total Land Package Size (ha): 5,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Bushranger 100% show
consists of two low gade deposits:

Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)

Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable		 12/11/2023
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		 12/11/2023
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		 12/11/2023
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

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×