Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

Symbol Data

Symbol Currency
LON:XTR GBX

Description

Xtract Resources Plc are a junior, project generator looking for gold with three exploration properties in Australia and Mozambique. They have a market capitalisation of ~£23.8M which is a rise of roughly 8% over the last two months. As of 12/07/2022 they have no debt and ~£1.48M cash. They have 850M 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 12/07/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $22.12M $23.80M 12/07/2022 $1.69M
Total Assets: $26.70M $27.22M 12/07/2022 $0.52M
Total Liabilities: $1.88M $1.92M 12/07/2022 $0.04M
Current Assets: $3.64M $3.71M 12/07/2022 $0.07M
Current Liabilities: $1.76M $1.79M 12/07/2022 $0.03M
Total Debt: $0.00M $0.00M 12/07/2022 $0.00M
Cash: $1.46M $1.48M 12/07/2022 $0.03M
Enterprise Value: $20.66M $22.32M 09/16/1970 $1.66M
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: 12/07/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/07/2022 0.00%
Misc 12/07/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 850,000,000 850,000,000 12/07/2022 0
Shares (FD): 925,000,000 925,000,000 12/07/2022 0
Insider Ownership: n/a 40% 12/07/2022 40%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 12/07/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/07/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/07/2022 0
Initial CapEx (Outstanding): $44.00M
198.94% of Mkt.Cap		 $44.00M
184.85% of Mkt.Cap 		12/07/2022 $0.00M
Funding Option: n/a n/a 12/07/2022 n/a
Documentation: none FS 12/07/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/07/2022
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 12/07/2022 0.00M
Measured & Indicated: n/a n/a 12/07/2022 0.00M
Inferred: n/a n/a 12/07/2022 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 12/07/2022 0.00M
Measured & Indicated: n/a n/a 12/07/2022 0.00M
Inferred: n/a n/a 12/07/2022 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 12/07/2022 $0.00
Extra Operating Cost: n/a n/a 12/07/2022 $0.00
Average Grade: n/a n/a 12/07/2022 n/a
Recovery Rate: n/a n/a 12/07/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2022 0.00M
Annual Production: n/a n/a 12/07/2022 n/a
Cash Cost: n/a n/a 12/07/2022 n/a
Extra Operating Cost: n/a n/a 12/07/2022 n/a
SILVER 12/07/2022
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 12/07/2022 0.00M
Measured & Indicated: n/a n/a 12/07/2022 0.00M
Inferred: n/a n/a 12/07/2022 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 12/07/2022 0.00M
Measured & Indicated: n/a n/a 12/07/2022 0.00M
Inferred: n/a n/a 12/07/2022 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 12/07/2022 $0.00
Extra Operating Cost: n/a n/a 12/07/2022 $0.00
Average Grade: n/a n/a 12/07/2022 n/a
Recovery Rate: n/a n/a 12/07/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2022 0.00M
Annual Production: n/a n/a 12/07/2022 n/a
Cash Cost: n/a n/a 12/07/2022 n/a
Extra Operating Cost: n/a n/a 12/07/2022 n/a

Property

Last Analysis Data  (12/07/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Australia Bushranger 100% (guess) 5,000 n/a show
Appears to be a mine.

74 million ton deposit.
Exploration East Africa, Mozambique Manica 23% (guess) n/a Open Pit show
PEA: 30,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Exploration Mozambique Manica Gold Project 100% (guess) n/a Open Pit 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 Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Australia Bushranger 100% (guess) 5,000 n/a show
Appears to be a mine.

74 million ton deposit.
Exploration East Africa, Mozambique Manica 23% (guess) n/a Open Pit show
PEA: 30,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Exploration Mozambique Manica Gold Project 100% (guess) n/a Open Pit 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  

Profitability (by resource)

Proven &
Probable		 12/07/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/07/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 12/07/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

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.     ×