Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$44.00M198.94% of Mkt.Cap
$44.00M184.85% 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)
Defaults
Defaults
12/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.2137
GBP 1.2372
01/28/2023
Spot Gold:
$1,783.00
$1,927.30
01/28/2023
$144.30
Spot Silver:
$22.69
$23.59
01/28/2023
$0.90
Gold:Silver Ratio:
78.58
81.70
01/28/2023
3.12
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: