Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:BSR
AUD
Description
Bassari Resources Ltd are a gold focused junior explorer with one mine in development in Senegal. They have approximately 0.73Moz. of gold in the reserves and resources category of which 0.23Moz. are in the measured and indicated category. They have a market capitalisation of ~A$25.59M which is a fall of roughly 2% over the last months. As of 08/26/2020 they have ~A$11M debt and ~A$1.05M cash. They have 2,418M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$26.15M
$25.59M
08/26/2020
$-0.56M
Total Assets:
$55.32M
$54.13M
08/26/2020
$-1.18M
Total Liabilities:
$15.80M
$15.47M
08/26/2020
$-0.34M
Current Assets:
$1.08M
$1.05M
08/26/2020
$-0.02M
Current Liabilities:
$12.93M
$12.65M
08/26/2020
$-0.28M
Total Debt:
$11.49M
$11.25M
08/26/2020
$-0.25M
Cash:
$1.08M
$1.05M
08/26/2020
$-0.02M
Enterprise Value:
$36.57M
$35.78M
02/18/1971
$-0.78M
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:
08/26/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/26/2020
0.00%
Misc
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
2,418,000,000
2,418,000,000
08/26/2020
0
Shares (FD):
2,800,000,000
2,800,000,000
08/26/2020
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
12/01/2019
08/26/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/26/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/26/2020
0
Initial CapEx (Outstanding):
$12.00M45.89% of Mkt.Cap
$12.00M46.89% of Mkt.Cap
08/26/2020
$0.00M
Funding Option:
n/a
n/a
08/26/2020
n/a
Documentation:
none
FS
08/27/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.10M
0.10M
08/26/2020
0.00M
Measured & Indicated:
0.23M
0.23M
08/26/2020
0.00M
Inferred:
0.50M
0.50M
08/26/2020
0.00M
Reserves & Resources:
0.73M
0.73M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.09M
0.09M
08/26/2020
0.00M
Measured & Indicated:
0.18M
0.18M
08/26/2020
0.00M
Inferred:
0.23M
0.23M
08/26/2020
0.00M
Reserves & Resources:
0.41M
0.41M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/26/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/26/2020
$0.00
Average Grade:
2.60 g/t
2.60 g/t
08/26/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/27/2021
0.00%
F U T U R E
Proven & Probable:
0.40M
0.40M
08/26/2020
0.00M
Annual Production:
35,000oz.
35,000oz.
08/26/2020
0oz.
Cash Cost:
$750
$750
08/26/2020
$0
Extra Operating Cost:
$350
$350
08/26/2020
$0
SILVER
08/26/2020 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
08/26/2020
0.00M
Measured & Indicated:
n/a
n/a
08/26/2020
0.00M
Inferred:
n/a
n/a
08/26/2020
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
08/26/2020
0.00M
Measured & Indicated:
n/a
n/a
08/26/2020
0.00M
Inferred:
n/a
n/a
08/26/2020
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
08/26/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/26/2020
$0.00
Average Grade:
n/a
n/a
08/26/2020
n/a
Recovery Rate:
n/a
n/a
08/26/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/26/2020
0.00M
Annual Production:
n/a
n/a
08/26/2020
n/a
Cash Cost:
n/a
n/a
08/26/2020
n/a
Extra Operating Cost:
n/a
n/a
08/26/2020
n/a
Property
Last Analysis Data (08/26/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Senegal
Makabingui
70% (guess)
79,000
n/a
show
1 million oz resource.
Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha):
79,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Senegal
Makabingui
70% (guess)
79,000
n/a
show
1 million oz resource.
Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha):
79,000
Profitability (by resource)
Proven & Probable
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.10M
0.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.28M
P L A U S I B L E
Gold Eq. Oz.:
0.09M
0.09M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.15M
Maximum Profit (Gold):
$53.66M
$45.05M
n/a
$-8.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$53.66M
$45.05M
n/a
$-8.62M
Max Profit / Current MCap:
2.052
1.760
n/a
-0.292
Max Profit Per Share (Gold):
$0.02
$0.02
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.02
n/a
$0.00
Total Free Profit Per Share:
$0.01
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$290.54
$284.33
n/a
$-6.22
FD Mkt. Cap / Silver Eq.:
$4.07
$3.38
n/a
$-0.69
FD Mkt. Cap / Per Metal as % Spot Price:
14.89%
15.67%
n/a
0.78%
Measured & Indicated
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.23M
0.23M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.95M
P L A U S I B L E
Gold Eq. Oz.:
0.18M
0.18M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.36M
Maximum Profit (Gold):
$109.47M
$91.89M
n/a
$-17.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$109.47M
$91.89M
n/a
$-17.58M
Max Profit / Current MCap:
4.187
3.591
n/a
-0.596
Max Profit Per Share (Gold):
$0.04
$0.03
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.03
n/a
$-0.01
Total Free Profit Per Share:
$0.03
$0.02
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$142.42
$139.38
n/a
$-3.05
FD Mkt. Cap / Silver Eq.:
$2.00
$1.65
n/a
$-0.34
FD Mkt. Cap / Per Metal as % Spot Price:
7.30%
7.68%
n/a
0.38%
Reserves & Resources
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.73M
0.73M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
9.37M
P L A U S I B L E
Gold Eq. Oz.:
0.41M
0.41M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.24M
Maximum Profit (Gold):
$243.63M
$204.50M
n/a
$-39.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$243.63M
$204.50M
n/a
$-39.13M
Max Profit / Current MCap:
9.317
7.992
n/a
-1.325
Max Profit Per Share (Gold):
$0.09
$0.07
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.07
n/a
$-0.01
Total Free Profit Per Share:
$0.07
$0.06
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$64.00
$62.63
n/a
$-1.37
FD Mkt. Cap / Silver Eq.:
$0.90
$0.74
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
3.28%
3.45%
n/a
0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7184
AUD 0.7030
05/18/2022
Spot Gold:
$1,951.80
$1,815.00
05/18/2022
$-136.80
Spot Silver:
$27.34
$21.55
05/18/2022
$-5.79
Gold:Silver Ratio:
71.39
84.22
05/18/2022
12.83
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: