Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:KNTNF
USD
TSE:KNT
CAD
Description
K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 150koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$1436.47M which is a fall of roughly 9% over the last two months. As of 01/13/2023 they have no debt and ~$107M cash. They have 232M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,582.63M
$1,436.47M
01/13/2023
$-146.16M
Total Assets:
$125.00M
$125.00M
01/13/2023
$0.00M
Total Liabilities:
$31.00M
$31.00M
01/13/2023
$0.00M
Current Assets:
$107.00M
$107.00M
01/13/2023
$0.00M
Current Liabilities:
$21.00M
$21.00M
01/13/2023
$0.00M
Total Debt:
$0.00M
$0.00M
01/13/2023
$0.00M
Cash:
$107.00M
$107.00M
01/13/2023
$0.00M
Enterprise Value:
$1,475.63M
$1,329.47M
02/17/2012
$-146.16M
Cash Flow:
$86.07M
$92.21M
never
$6.14M
Cash Flow Multiple:
18.39
15.58
never
-2.81
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/13/2023
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/13/2023
0.00%
Misc
01/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
232,000,000
232,000,000
01/13/2023
0
Shares (FD):
244,000,000
244,000,000
01/13/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2017
01/13/2023
n/a
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 150,000
01/13/2023
0
Production (Silver Eq Oz.) :
(guess) 11,869,538
(guess) 12,790,086
01/13/2023
920,548
Initial CapEx (Outstanding):
n/a
n/a
01/13/2023
n/a
Funding Option:
n/a
n/a
01/13/2023
n/a
Documentation:
none
PRODUCER
01/13/2023
n/a
Value Adjustment:
150%
150%
never
0%
Resource Data
GOLD
01/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
01/13/2023
0.00M
Measured & Indicated:
2.50M
2.50M
01/13/2023
0.00M
Inferred:
3.00M
3.00M
01/13/2023
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.86M
1.86M
01/13/2023
0.00M
Measured & Indicated:
2.23M
2.23M
01/13/2023
0.00M
Inferred:
1.40M
1.40M
01/13/2023
0.00M
Reserves & Resources:
3.63M
3.63M
never
0.00M
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 150,000oz.
01/13/2023
0oz.
Cash Cost:
$650
$650
01/13/2023
$0.00
Extra Operating Cost:
$450
$450
01/13/2023
$0.00
Average Grade:
9.00 g/t
9.00 g/t
01/13/2023
n/a
Recovery Rate:
(CG) 93.00%
(CG) 93.00%
01/13/2023
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
01/13/2023
0.00M
Annual Production:
450,000oz.
450,000oz.
01/13/2023
0oz.
Cash Cost:
$700
$700
01/13/2023
$0
Extra Operating Cost:
$450
$450
01/13/2023
$0
SILVER
01/13/2023 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
01/13/2023
0.00M
Measured & Indicated:
n/a
n/a
01/13/2023
0.00M
Inferred:
n/a
n/a
01/13/2023
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
01/13/2023
0.00M
Measured & Indicated:
n/a
n/a
01/13/2023
0.00M
Inferred:
n/a
n/a
01/13/2023
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
01/13/2023
$0.00
Extra Operating Cost:
n/a
n/a
01/13/2023
$0.00
Average Grade:
n/a
n/a
01/13/2023
n/a
Recovery Rate:
n/a
n/a
01/13/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/13/2023
0.00M
Annual Production:
n/a
n/a
01/13/2023
n/a
Cash Cost:
n/a
n/a
01/13/2023
n/a
Extra Operating Cost:
n/a
n/a
01/13/2023
n/a
Property
Last Analysis Data (01/13/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Papua New Guinea , Papua New Guinea
Kainantu
100% (guess)
40,000
Open Pit
show
Continues to grow in size.
CEO said they will be drilling for another decade.
Total Land Package Size (ha):
40,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Papua New Guinea , Papua New Guinea
Kainantu
100% (guess)
40,000
Open Pit
show
Continues to grow in size.
CEO said they will be drilling for another decade.
Total Land Package Size (ha):
40,000
Profitability (by resource)
Proven & Probable
01/13/2023 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
12.27M
P L A U S I B L E
Gold Eq. Oz.:
1.86M
1.86M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.41M
Maximum Profit (Gold):
$2,668.12M
$2,858.54M
n/a
$190.42M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,668.12M
$2,858.54M
n/a
$190.42M
Max Profit / Current MCap:
1.686
1.990
n/a
0.304
Max Profit Per Share (Gold):
$10.93
$11.72
n/a
$0.78
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.93
$11.72
n/a
$0.78
Total Free Profit Per Share:
$2.24
$3.61
n/a
$1.36
FD Mkt. Cap / Gold Eq.:
$850.88
$772.30
n/a
$-78.58
FD Mkt. Cap / Silver Eq.:
$10.75
$9.06
n/a
$-1.70
FD Mkt. Cap / Per Metal as % Spot Price:
44.32%
39.04%
n/a
-5.28%
Measured & Indicated
01/13/2023 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
15.34M
P L A U S I B L E
Gold Eq. Oz.:
2.23M
2.23M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
13.70M
Maximum Profit (Gold):
$3,201.75M
$3,430.25M
n/a
$228.50M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,201.75M
$3,430.25M
n/a
$228.50M
Max Profit / Current MCap:
2.023
2.388
n/a
0.365
Max Profit Per Share (Gold):
$13.12
$14.06
n/a
$0.94
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$13.12
$14.06
n/a
$0.94
Total Free Profit Per Share:
$4.43
$5.95
n/a
$1.52
FD Mkt. Cap / Gold Eq.:
$709.07
$643.58
n/a
$-65.48
FD Mkt. Cap / Silver Eq.:
$8.96
$7.55
n/a
$-1.41
FD Mkt. Cap / Per Metal as % Spot Price:
36.94%
32.53%
n/a
-4.40%
Reserves & Resources
01/13/2023 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
33.75M
P L A U S I B L E
Gold Eq. Oz.:
3.63M
3.63M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
22.26M
Maximum Profit (Gold):
$5,202.84M
$5,574.15M
n/a
$371.31M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,202.84M
$5,574.15M
n/a
$371.31M
Max Profit / Current MCap:
3.287
3.880
n/a
0.593
Max Profit Per Share (Gold):
$21.32
$22.84
n/a
$1.52
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$21.32
$22.84
n/a
$1.52
Total Free Profit Per Share:
$12.63
$14.73
n/a
$2.10
FD Mkt. Cap / Gold Eq.:
$436.35
$396.05
n/a
$-40.30
FD Mkt. Cap / Silver Eq.:
$5.51
$4.64
n/a
$-0.87
FD Mkt. Cap / Per Metal as % Spot Price:
22.73%
20.02%
n/a
-2.71%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
03/25/2023
Spot Gold:
$1,919.70
$1,978.20
03/25/2023
$58.50
Spot Silver:
$24.26
$23.20
03/25/2023
$-1.06
Gold:Silver Ratio:
79.13
85.27
03/25/2023
6.14
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: