Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Antilles Gold Ltd

www: antillesgold.net   email: admin@antillesgold.net
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:AAU AUD
OTCMKTS:ANTMF USD

Description

Antilles Gold Ltd are a gold and silver focused junior, small producer with one producing mine in Dominican Republic and three exploration properties. Currently they produce roughly 10koz. of gold per year. They have approximately 0.91Moz. of gold and 9Moz. of silver in the reserves and resources category of which 0.65Moz. of gold and 6Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3.57M which is a fall of roughly 83% over the last eleven months. As of 12/30/2023 they have ~$1M debt and ~$3.85M cash. They have 855M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/30/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $21.44M $3.57M 12/30/2023
Total Assets: $29.50M $29.50M 12/30/2023
Total Liabilities: $15.50M $15.50M 12/30/2023
Current Assets: $3.90M $3.90M 12/30/2023
Current Liabilities: $6.30M $6.30M 12/30/2023
Total Debt: $0.50M $0.50M 12/30/2023
Cash: $3.85M $3.85M 12/30/2023
Enterprise Value: $18.09M $0.21M 01/03/1970
Cash Flow: $8.57M $14.66M never
Cash Flow Multiple: 2.50 0.24 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/30/2023
Misc 12/30/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 855,384,493 855,384,493 12/30/2023
Shares (FD): 1,368,210,530 1,368,210,530 12/30/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/30/2023
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
10,000		 12/30/2023
Production (Silver Eq Oz.): (guess) 
868,341		 (guess) 
853,812		 12/30/2023
Initial CapEx (Outstanding): n/a n/a 12/30/2023
Funding Option: n/a n/a 12/30/2023
Documentation: none PRODUCER 08/27/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 3 3 04/21/2023

Resource Data

GOLD 12/30/2023
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 12/30/2023
Measured & Indicated: 0.65M 0.65M 12/30/2023
Inferred: 0.26M 0.26M 12/30/2023
Reserves & Resources: 0.91M 0.91M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: 0.39M 0.39M 12/30/2023
Inferred: 0.10M 0.10M 12/30/2023
Reserves & Resources: 0.49M 0.49M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
10,000oz.		 12/30/2023
Cash Cost: $800 $800 12/30/2023
Extra Operating Cost: $400 $400 12/30/2023
Total: $1,200 $1,200 12/30/2023
Margin (Free Cash Flow): $857 (42%) $1,466 (55%)
G
R
A
D
E		 Underground (Avg): 2.80 g/t 2.80 g/t 12/30/2023
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: (CG)  75.00% (CG)  75.00% 08/27/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 12/30/2023
Annual Production: 20,000oz. 20,000oz. 12/30/2023
Cash Cost: $800 $800 12/30/2023
Extra Operating Cost: $400 $400 12/30/2023
SILVER 12/30/2023
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 12/30/2023
Measured & Indicated: 6.00M 6.00M 12/30/2023
Inferred: 3.00M 3.00M 12/30/2023
Reserves & Resources: 9.00M 9.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023
Measured & Indicated: 3.60M 3.60M 12/30/2023
Inferred: 1.13M 1.13M 12/30/2023
Reserves & Resources: 4.73M 4.73M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 12/30/2023
Extra Operating Cost: $6.00 $6.00 12/30/2023
Total: $16.00 $16.00 12/30/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 30.00 g/t 30.00 g/t 12/30/2023
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: (guess)  75.00% (guess)  75.00% 12/30/2023
F
U
T
U
R
E		 Proven & Probable: 0.00M 0.00M 12/30/2023
Annual Production: n/a n/a 12/30/2023
Cash Cost: n/a n/a 12/30/2023
Extra Operating Cost: n/a n/a 12/30/2023

Property

Last Analysis Data  (12/30/2023)
Stage Name Owned Au Ag Cu Notes
Exp Sierra Maestra 100% show
copper-gold-molybdenum zones that display large surficial footprints of hydrothermal alteration associated with potentially large porphyry systems, and multiple zones where secondary copper mineralization is evident, both in outcrop and in historic underground mines.
Exp El Pilar 100% n/a
Exp La Demajagua 49% show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Prod Las Lagunas 100% show
100,000 oz tailing deposit.
2 more years or production at 45,000 oz year,
But they have a dispute with the Cuban Government.
Total Land Package Size (ha): 53,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp El Pilar 100% n/a
Exp La Demajagua 49% show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Exp Sierra Maestra 100% show
copper-gold-molybdenum zones that display large surficial footprints of hydrothermal alteration associated with potentially large porphyry systems, and multiple zones where secondary copper mineralization is evident, both in outcrop and in historic underground mines.
Prod Las Lagunas 100% show
100,000 oz tailing deposit.
2 more years or production at 45,000 oz year,
But they have a dispute with the Cuban Government.
Total Land Package Size (ha): 53,700  

Profitability (by resource)

Proven &
Probable		 12/30/2023
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		 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 90.39% 90.24% n/a
Percentage Silver: 9.61% 9.76% n/a
Total (Gold Eq. Oz.): 0.72M 0.72M n/a
Total (Silver Eq. Oz.): 62.44M 61.50M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.43M n/a
Silver Eq. Oz.: 37.47M 36.90M n/a
Maximum Profit (Gold): $334.27M $571.58M n/a
Maximum Profit (Silver): $27.68M $54.79M n/a
Total Maximum Profit: $361.95M $626.38M n/a
Max Profit / Current MCap: 16.881 175.620 n/a
Max Profit Per Share (Gold): $0.24 $0.42 n/a
Max Profit Per Share (Silver): $0.02 $0.04 n/a
Total Max Profit Per Share: $0.26 $0.46 n/a
Total Free Profit Per Share: $0.24 $0.45 n/a
FD MCap / Gold Eq.: $49.70 $8.25 n/a
FD MCap / Silver Eq.: $0.57 $0.10 n/a
FD MCap / Per Metal
as % Spot Price:		 2.42% 0.31% n/a

Reserves &
Resources		 12/30/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 89.77% 89.62% n/a
Percentage Silver: 10.23% 10.38% n/a
Total (Gold Eq. Oz.): 1.01M 1.02M n/a
Total (Silver Eq. Oz.): 88.02M 86.70M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a
Silver Eq. Oz.: 47.06M 46.35M n/a
Maximum Profit (Gold): $417.84M $714.48M n/a
Maximum Profit (Silver): $36.34M $71.91M n/a
Total Maximum Profit: $454.17M $786.39M n/a
Max Profit / Current MCap: 21.182 220.485 n/a
Max Profit Per Share (Gold): $0.31 $0.52 n/a
Max Profit Per Share (Silver): $0.03 $0.05 n/a
Total Max Profit Per Share: $0.33 $0.57 n/a
Total Free Profit Per Share: $0.31 $0.57 n/a
FD MCap / Gold Eq.: $39.57 $6.57 n/a
FD MCap / Silver Eq.: $0.46 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 1.92% 0.25% 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.     ×