Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:AMI
AUD
OTCMKTS:AUMTF
USD
Description
Aurelia Metals Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 60koz. of gold per year. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$228.18M which is a rise of roughly 74% over the last five months. As of 12/25/2023 they have ~A$49M debt and ~A$73.76M cash. They have 1,690M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$131.05M
$228.18M
12/25/2023
$97.13M
Total Assets:
$441.79M
$431.91M
12/25/2023
$-9.88M
Total Liabilities:
$159.72M
$156.15M
12/25/2023
$-3.57M
Current Assets:
$75.44M
$73.76M
12/25/2023
$-1.69M
Current Liabilities:
$54.37M
$53.16M
12/25/2023
$-1.22M
Total Debt:
$50.30M
$49.17M
12/25/2023
$-1.12M
Cash:
$75.44M
$73.76M
12/25/2023
$-1.69M
Enterprise Value:
$105.90M
$203.59M
06/14/1976
$97.69M
Cash Flow:
$24.34M
$43.97M
never
$19.64M
Cash Flow Multiple:
5.39
5.19
never
-0.20
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/25/2023
n/a
Misc
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,689,769,404
1,689,769,404
12/25/2023
0
Shares (FD):
1,836,329,285
1,836,329,285
12/25/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/25/2023
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
12/25/2023
0
Production (Silver Eq Oz.) :
(guess) 5,096,529
(guess) 4,868,029
12/25/2023
-228,500
Initial CapEx (Outstanding):
n/a
n/a
12/25/2023
n/a
Funding Option:
n/a
n/a
12/25/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
0
Cash Flow Multiplier:
6
6
04/21/2023
0.00
Resource Data
GOLD
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.25M
0.25M
12/25/2023
0.00M
Measured & Indicated:
1.00M
1.00M
12/25/2023
0.00M
Inferred:
0.50M
0.50M
12/25/2023
0.00M
Reserves & Resources:
1.50M
1.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.21M
0.21M
12/25/2023
0.00M
Measured & Indicated:
0.72M
0.72M
12/25/2023
0.00M
Inferred:
0.21M
0.21M
12/25/2023
0.00M
Reserves & Resources:
0.94M
0.94M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
12/25/2023
0oz.
Cash Cost:
$1,100
$1,100
12/25/2023
$0.00
Extra Operating Cost:
$550
$550
12/25/2023
$0.00
G R A D E
Underground (Avg):
1.50 g/t
3.50 g/t
03/24/2024
2.00 g/t
Open Pit (Avg):
n/a
1.00 g/t
03/24/2024
1.00 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
12/25/2023
0.00M
Annual Production:
80,000oz.
80,000oz.
12/25/2023
0oz.
Cash Cost:
$1,200
$1,200
12/25/2023
$0
Extra Operating Cost:
$500
$500
12/25/2023
$0
SILVER
12/25/2023 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
12/25/2023
0.00M
Measured & Indicated:
n/a
n/a
12/25/2023
0.00M
Inferred:
n/a
n/a
12/25/2023
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
12/25/2023
0.00M
Measured & Indicated:
n/a
n/a
12/25/2023
0.00M
Inferred:
n/a
n/a
12/25/2023
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
12/25/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/25/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/25/2023
n/a
Open Pit (Avg):
n/a
n/a
12/25/2023
n/a
Recovery Rate:
n/a
n/a
12/25/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/25/2023
0.00M
Annual Production:
n/a
n/a
12/25/2023
n/a
Cash Cost:
n/a
n/a
12/25/2023
n/a
Extra Operating Cost:
n/a
n/a
12/25/2023
n/a
Property
Last Analysis Data (12/25/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Profitability (by resource)
Proven & Probable
12/25/2023 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.):
0.25M
0.25M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.95M
P L A U S I B L E
Gold Eq. Oz.:
0.21M
0.21M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.81M
Maximum Profit (Gold):
$86.19M
$155.74M
n/a
$69.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$86.19M
$155.74M
n/a
$69.55M
Max Profit / Current MCap:
0.658
0.683
n/a
0.025
Max Profit Per Share (Gold):
$0.05
$0.08
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.05
$0.08
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$616.71
$1,073.77
n/a
$457.06
FD MCap / Silver Eq.:
$7.26
$13.23
n/a
$5.97
FD MCap / Per Metal as % Spot Price:
30.00%
45.06%
n/a
15.06%
Measured & Indicated
12/25/2023 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-3.81M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.75M
Maximum Profit (Gold):
$293.05M
$529.52M
n/a
$236.47M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$293.05M
$529.52M
n/a
$236.47M
Max Profit / Current MCap:
2.236
2.321
n/a
0.085
Max Profit Per Share (Gold):
$0.16
$0.29
n/a
$0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.16
$0.29
n/a
$0.13
Total Free Profit Per Share:
$0.05
$0.10
n/a
$0.05
FD MCap / Gold Eq.:
$181.38
$315.81
n/a
$134.43
FD MCap / Silver Eq.:
$2.14
$3.89
n/a
$1.76
FD MCap / Per Metal as % Spot Price:
8.82%
13.25%
n/a
4.43%
Reserves & Resources
12/25/2023 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-5.71M
P L A U S I B L E
Gold Eq. Oz.:
0.94M
0.94M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.56M
Maximum Profit (Gold):
$379.24M
$685.26M
n/a
$306.03M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$379.24M
$685.26M
n/a
$306.03M
Max Profit / Current MCap:
2.894
3.003
n/a
0.109
Max Profit Per Share (Gold):
$0.21
$0.37
n/a
$0.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.21
$0.37
n/a
$0.17
Total Free Profit Per Share:
$0.10
$0.19
n/a
$0.08
FD MCap / Gold Eq.:
$140.16
$244.04
n/a
$103.88
FD MCap / Silver Eq.:
$1.65
$3.01
n/a
$1.36
FD MCap / Per Metal as % Spot Price:
6.82%
10.24%
n/a
3.42%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/25/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6797
AUD 0.6645
05/15/2024
Spot Gold:
$2,055.60
$2,382.90
05/15/2024
$327.30
Spot Silver:
$24.20
$29.37
05/15/2024
$5.17
Gold:Silver Ratio:
84.94
81.13
05/15/2024
-3.81
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: