Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 with 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 mine in development in Morocco and five exploration properties. They have a market capitalisation of ~£17.28M which is a fall of roughly 3% over the last two months. As of 01/25/2026 they have ~£0M debt and ~£3.91M cash. They have 1,190M 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 01/25/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $17.89M $17.28M 01/25/2026
MCap (OS): $13.73M $13.26M 01/25/2026
Total Assets: $23.79M $23.39M 01/25/2026
Total Liabilities: $1.29M $1.26M 01/25/2026
Current Assets: $4.74M $4.66M 01/25/2026
Current Liabilities: $1.12M $1.10M 01/25/2026
Total Debt: $0.27M $0.27M 01/25/2026
Cash: $3.98M $3.91M 01/25/2026
Debt (Net): $-3.71M $-3.65M
Enterprise Value: $14.18M $13.64M
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: 01/25/2026
Misc 01/25/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,189,708,447 1,189,708,447 01/25/2026
Shares (FD): 1,550,000,000 1,550,000,000 01/25/2026
Insider Ownership: 40% 40% 01/25/2026
Dividend (Annual): n/a n/a 01/25/2026
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2020 01/25/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2026
Development Phase: FS Released FS Released 01/25/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 01/25/2026
Cash Flow Multiple: none none 01/25/2026

Resource Data

GOLD 01/25/2026
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 01/25/2026
Measured & Indicated: n/a n/a 01/25/2026
Inferred: n/a n/a 01/25/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/25/2026
Measured & Indicated: n/a n/a 01/25/2026
Inferred: n/a n/a 01/25/2026
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 01/25/2026
Extra Operating Cost: n/a n/a 01/25/2026
Total: n/a n/a 01/25/2026
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/25/2026
Open Pit (Avg): n/a n/a 01/25/2026
Recovery Rate: n/a n/a 01/25/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/25/2026
Annual Production: n/a n/a 01/25/2026
Cash Cost: n/a n/a 01/25/2026
Extra Operating Cost: n/a n/a 01/25/2026
SILVER 01/25/2026
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 01/25/2026
Measured & Indicated: n/a n/a 01/25/2026
Inferred: n/a n/a 01/25/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/25/2026
Measured & Indicated: n/a n/a 01/25/2026
Inferred: n/a n/a 01/25/2026
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 01/25/2026
Extra Operating Cost: n/a n/a 01/25/2026
Total: n/a n/a 01/25/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/25/2026
Open Pit (Avg): n/a n/a 01/25/2026
Recovery Rate: n/a n/a 01/25/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/25/2026
Annual Production: n/a n/a 01/25/2026
Cash Cost: n/a n/a 01/25/2026
Extra Operating Cost: n/a n/a 01/25/2026

Property

Last Analysis Data  (01/25/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bushranger
100 55.00 50.00 44.00 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)

Size: 5,000 ha
Exp Chilibwe
100 show
Xtract has a 25% interest in exchange for providing technical management and helping to secure funding
Dev Wildstone
100 show
80% JV on a past producing antimony project that they are looking to bring back into production
Exp Kakuyu
100 show
JV with 60% interestand acting as mining contractor to provide feed for nearby plants
Exp Silverking
100 show
70 % interest in a JV on past producing mine that they are looking to bring back into production
Exp Western Foreland
100 show
65% JV on a large Kamoa style copper project being compared to Ivanhoe's project that is 100km away in the DRC

Size: 173,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bushranger
100 55.00 50.00 44.00 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)

Size: 5,000 ha
Exp Chilibwe
100 show
Xtract has a 25% interest in exchange for providing technical management and helping to secure funding
Dev Wildstone
100 show
80% JV on a past producing antimony project that they are looking to bring back into production
Exp Kakuyu
100 show
JV with 60% interestand acting as mining contractor to provide feed for nearby plants
Exp Silverking
100 show
70 % interest in a JV on past producing mine that they are looking to bring back into production
Exp Western Foreland
100 show
65% JV on a large Kamoa style copper project being compared to Ivanhoe's project that is 100km away in the DRC

Size: 173,500 ha

Profitability (by resource)

Proven &
Probable		 01/25/2026
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/25/2026
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 01/25/2026
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / 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.     ×