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

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 ~£11.59M which is a fall of roughly 5% over the last five months. As of 12/11/2023 they have no debt and ~£1.5M 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
Change
Item Value Value Updated Value
MCap (FD): $12.20M $11.59M 12/11/2023 $-0.60M
Total Assets: $27.25M $27.16M 12/11/2023 $-0.09M
Total Liabilities: $2.64M $2.63M 12/11/2023 $-0.01M
Current Assets: $23.36M $23.28M 12/11/2023 $-0.08M
Current Liabilities: $2.26M $2.25M 12/11/2023 $-0.01M
Total Debt: $0.00M $0.00M 12/11/2023 $0.00M
Cash: $1.51M $1.50M 12/11/2023 $-0.01M
Enterprise Value: $10.69M $10.09M 04/27/1970 $-0.60M
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: 12/11/2023 n/a
Misc 12/11/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 856,375,000 856,375,000 12/11/2023 0
Shares (FD): 1,001,324,000 1,001,324,000 12/11/2023 0
Insider Ownership: n/a 40% 12/11/2023 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 12/11/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/11/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/11/2023 0
Initial CapEx (Outstanding): $44.00M
360.73% of MCap		 $44.00M
379.55% of MCap 		12/11/2023 $0.00M
Funding Option: n/a n/a 12/11/2023 n/a
Documentation: none FS 12/11/2023 n/a
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023 0
Cash Flow Multiplier: none none 12/11/2023 0.00

Resource Data

GOLD 12/11/2023
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 12/11/2023 0.00M
Measured & Indicated: n/a n/a 12/11/2023 0.00M
Inferred: n/a n/a 12/11/2023 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 12/11/2023 0.00M
Measured & Indicated: n/a n/a 12/11/2023 0.00M
Inferred: n/a n/a 12/11/2023 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 12/11/2023 $0.00
Extra Operating Cost: n/a n/a 12/11/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/11/2023 n/a
Open Pit (Avg): n/a n/a 12/11/2023 n/a
Recovery Rate: n/a n/a 12/11/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/11/2023 0.00M
Annual Production: n/a n/a 12/11/2023 n/a
Cash Cost: n/a n/a 12/11/2023 n/a
Extra Operating Cost: n/a n/a 12/11/2023 n/a
SILVER 12/11/2023
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 12/11/2023 0.00M
Measured & Indicated: n/a n/a 12/11/2023 0.00M
Inferred: n/a n/a 12/11/2023 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 12/11/2023 0.00M
Measured & Indicated: n/a n/a 12/11/2023 0.00M
Inferred: n/a n/a 12/11/2023 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 12/11/2023 $0.00
Extra Operating Cost: n/a n/a 12/11/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/11/2023 n/a
Open Pit (Avg): n/a n/a 12/11/2023 n/a
Recovery Rate: n/a n/a 12/11/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/11/2023 0.00M
Annual Production: n/a n/a 12/11/2023 n/a
Cash Cost: n/a n/a 12/11/2023 n/a
Extra Operating Cost: n/a n/a 12/11/2023 n/a

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
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/11/2023
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 12/11/2023
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / 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.     ×