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 three exploration properties in Australia and Mozambique. They have a market capitalisation of ~£6.63M which is a fall of roughly 46% over the last twelve months. As of 12/11/2023 they have no debt and ~£1.52M 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 $6.63M 12/11/2023
Total Assets: $27.25M $27.46M 12/11/2023
Total Liabilities: $2.64M $2.66M 12/11/2023
Current Assets: $23.36M $23.54M 12/11/2023
Current Liabilities: $2.26M $2.28M 12/11/2023
Total Debt: $0.00M $0.00M 12/11/2023
Cash: $1.51M $1.52M 12/11/2023
Enterprise Value: $10.69M $5.11M 02/28/1970
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: 12/11/2023
Misc 12/11/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 856,375,000 856,375,000 12/11/2023
Shares (FD): 1,001,324,000 1,001,324,000 12/11/2023
Insider Ownership: n/a 40% 12/11/2023
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 12/11/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/11/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/11/2023
Initial CapEx (Outstanding): $44.00M
360.73% of MCap		 $44.00M
663.95% of MCap 		12/11/2023
Funding Option: n/a n/a 12/11/2023
Documentation: none FS 12/11/2023
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none 12/11/2023

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

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)
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  

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