Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Antilles Gold Ltd

www: antillesgold.net   email: admin@antillesgold.net
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

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 two 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 ~$13.78M which is a rise of roughly 34% over the last one months. As of 12/31/2022 they have no debt and ~$2.8M cash. They have 412M 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 12/31/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $10.26M $13.78M 12/31/2022 $3.52M
Total Assets: $30.40M $30.40M 12/31/2022 $0.00M
Total Liabilities: $8.90M $8.90M 12/31/2022 $0.00M
Current Assets: $3.00M $3.00M 12/31/2022 $0.00M
Current Liabilities: $6.90M $6.90M 12/31/2022 $0.00M
Total Debt: $0.00M $0.00M 12/31/2022 $0.00M
Cash: $2.80M $2.80M 12/31/2022 $0.00M
Enterprise Value: $7.46M $10.98M 05/07/1970 $3.52M
Cash Flow: $4.37M $4.77M never $0.40M
Cash Flow Multiple: 2.35 2.89 never 0.54
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/31/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/31/2022 0.00%
Misc 12/31/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 412,190,000 412,190,000 12/31/2022 0
Shares (FD): 521,221,000 521,221,000 12/31/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/31/2022 n/a
Production (Gold Eq Oz.): (guess) 
10,000
(guess) 
10,000
12/31/2022 0
Production (Silver Eq Oz.): (guess) 
760,951
(guess) 
839,732
12/31/2022 78,781
Initial CapEx (Outstanding): n/a n/a 12/31/2022 n/a
Funding Option: n/a n/a 12/31/2022 n/a
Documentation: none PRODUCER 12/31/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/31/2022
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 12/31/2022 0.00M
Measured & Indicated: 0.65M 0.65M 12/31/2022 0.00M
Inferred: 0.26M 0.26M 12/31/2022 0.00M
Reserves & Resources: 0.91M 0.91M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/31/2022 0.00M
Measured & Indicated: 0.39M 0.39M 12/31/2022 0.00M
Inferred: 0.10M 0.10M 12/31/2022 0.00M
Reserves & Resources: 0.49M 0.49M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000oz.
(guess) 
10,000oz.
12/31/2022 0oz.
Cash Cost: $800 $800 12/31/2022 $0.00
Extra Operating Cost: $400 $400 12/31/2022 $0.00
Average Grade: 2.80 g/t 2.80 g/t 12/31/2022 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 12/31/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 12/31/2022 0.00M
Annual Production: 20,000oz. 20,000oz. 12/31/2022 0oz.
Cash Cost: $800 $800 12/31/2022 $0
Extra Operating Cost: $400 $400 12/31/2022 $0
SILVER 12/31/2022
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 12/31/2022 0.00M
Measured & Indicated: 6.00M 6.00M 12/31/2022 0.00M
Inferred: 3.00M 3.00M 12/31/2022 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/31/2022 0.00M
Measured & Indicated: 3.60M 3.60M 12/31/2022 0.00M
Inferred: 1.13M 1.13M 12/31/2022 0.00M
Reserves & Resources: 4.73M 4.73M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: $10.00 $10.00 12/31/2022 $0.00
Extra Operating Cost: $6.00 $6.00 12/31/2022 $0.00
Average Grade: 30.00 g/t 30.00 g/t 12/31/2022 n/a
Recovery Rate: (guess)  75.00% (guess)  75.00% 12/31/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 0.00M 0.00M 12/31/2022 0.00M
Annual Production: n/a n/a 12/31/2022 n/a
Cash Cost: n/a n/a 12/31/2022 n/a
Extra Operating Cost: n/a n/a 12/31/2022 n/a

Property

Last Analysis Data  (12/31/2022)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Cuba El Pilar 100% (guess) n/a n/a
Exploration Cuba La Demajagua 49% (guess) n/a show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Production Dominican Republic, Dominican Republic Las Lagunas 100% (guess) n/a 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.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Cuba El Pilar 100% (guess) n/a n/a
Exploration Cuba La Demajagua 49% (guess) n/a show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Production Dominican Republic, Dominican Republic Las Lagunas 100% (guess) n/a 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.

Profitability (by resource)

Proven &
Probable
12/31/2022
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
12/31/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 89.18% 90.10% n/a 0.92%
Percentage Silver: 10.82% 9.90% n/a -0.92%
Total (Gold Eq. Oz.): 0.73M 0.72M n/a -0.01M
Total (Silver Eq. Oz.): 55.46M 60.58M n/a 5.12M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.44M 0.43M n/a 0.00M
Silver Eq. Oz.: 33.28M 36.35M n/a 3.07M
Maximum Profit (Gold): $170.35M $185.91M n/a $15.56M
Maximum Profit (Silver): $20.08M $16.13M n/a $-3.96M
Total Maximum Profit: $190.44M $202.04M n/a $11.60M
Max Profit / Current MCap: 18.558 14.661 n/a -3.897
Max Profit Per Share (Gold): $0.33 $0.36 n/a $0.03
Max Profit Per Share (Silver): $0.04 $0.03 n/a $-0.01
Total Max Profit Per Share: $0.37 $0.39 n/a $0.02
Total Free Profit Per Share: $0.34 $0.35 n/a $0.01
FD Mkt. Cap / Gold Eq.: $23.47 $31.84 n/a $8.37
FD Mkt. Cap / Silver Eq.: $0.31 $0.38 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
1.29% 1.69% n/a 0.41%

Reserves &
Resources
12/31/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 88.50% 89.46% n/a 0.96%
Percentage Silver: 11.50% 10.54% n/a -0.96%
Total (Gold Eq. Oz.): 1.03M 1.02M n/a -0.01M
Total (Silver Eq. Oz.): 78.25M 85.42M n/a 7.17M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.55M 0.54M n/a -0.01M
Silver Eq. Oz.: 41.82M 45.66M n/a 3.84M
Maximum Profit (Gold): $212.94M $232.39M n/a $19.45M
Maximum Profit (Silver): $26.36M $21.17M n/a $-5.19M
Total Maximum Profit: $239.30M $253.56M n/a $14.26M
Max Profit / Current MCap: 23.320 18.399 n/a -4.920
Max Profit Per Share (Gold): $0.41 $0.45 n/a $0.04
Max Profit Per Share (Silver): $0.05 $0.04 n/a $-0.01
Total Max Profit Per Share: $0.46 $0.49 n/a $0.03
Total Free Profit Per Share: $0.43 $0.45 n/a $0.02
FD Mkt. Cap / Gold Eq.: $18.67 $25.34 n/a $6.67
FD Mkt. Cap / Silver Eq.: $0.25 $0.30 n/a $0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.02% 1.35% n/a 0.32%

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.     ×