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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Xtierra Inc
www: www.xtierra.ca     email: info@xtierra.ca

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:XAG 10/18/2017 CAD 0.020 0.000 0.050 - 0.010 6,638
OTCMKTS:XRESF 10/05/2017 warning USD 0.0139 0.0000 0.0650 - 0.0010 0
Alert me when stock is updated

Description

Xtierra Inc are a silver focused junior, late stage development company with two mines in development in Mexico and four exploration properties. They have approximately 30Moz. of silver in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~$1.93M which is a fall of roughly 62% over the last thirteen months. As of 06/30/2017 they have ~$1M debt and ~$0.02M cash. They have 116M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 09/23/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $5.10M $1.93M 09/23/2016 $-3.17M
Total Assets: $0.07M $0.07M 06/30/2017 $0.00M
Total Liabilities: $2.60M $3.11M 06/30/2017 $0.51M
Current Assets: $0.04M $0.05M 06/30/2017 $0.01M
Current Liabilities: $1.15M $1.39M 06/30/2017 $0.24M
Total Debt: $1.12M $1.38M 06/30/2017 $0.26M
Cash: $0.05M $0.02M 06/30/2017 $-0.03M
Enterprise Value: $6.17M $3.29M 02/07/1970 $-2.88M
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: Yes Yes 09/23/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/23/2016 0.00%
Misc 09/23/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.042 $0.016 13:10 on 10/18/2017 $-0.03
Shares Outstanding: 116,000,000 116,370,000 06/30/2017 370,000
Shares Fully Diluted: 122,000,000 122,000,000 09/23/2016 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2018 09/23/2016 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/23/2016 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/23/2016 0
Initial CapEx (Outstanding): $100.00M
1961.55% of Mkt.Cap
$100.00M
5175.82% of Mkt.Cap
09/23/2016 $0.00M
Funding Option: n/a n/a 09/23/2016 n/a
Documentation: none PEA 09/23/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/23/2016
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 09/23/2016 0.00M
Measured & Indicated: n/a n/a 09/23/2016 0.00M
Inferred: n/a n/a 09/23/2016 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 09/23/2016 0.00M
Measured & Indicated: n/a n/a 09/23/2016 0.00M
Inferred: n/a n/a 09/23/2016 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 09/23/2016 $0.00
Extra Operating Cost: n/a n/a 09/23/2016 $0.00
Average Grade: n/a n/a 09/23/2016 n/a
Recovery Rate: n/a n/a 09/23/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/23/2016 0.00M
Annual Production: n/a n/a 09/23/2016 n/a
Cash Cost: n/a n/a 09/23/2016 n/a
Extra Operating Cost: n/a n/a 09/23/2016 n/a
SILVER 09/23/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 12.00M 12.00M 09/23/2016 0.00M
Measured & Indicated: 20.00M 20.00M 09/23/2016 0.00M
Inferred: 10.00M 10.00M 09/23/2016 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 09/23/2016 0.00M
Measured & Indicated: 13.80M 13.80M 09/23/2016 0.00M
Inferred: 3.75M 3.75M 09/23/2016 0.00M
Reserves & Resources: 17.55M 17.55M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/23/2016 $0.00
Extra Operating Cost: n/a n/a 09/23/2016 $0.00
Average Grade: 50.00 g/t 50.00 g/t 09/23/2016 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 09/23/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 09/23/2016 0.00M
Annual Production: 1,000,000oz. 1,000,000oz. 09/23/2016 0oz.
Cash Cost: $8 $8 09/23/2016 $0
Extra Operating Cost: $8 $8 09/23/2016 $0

Property

Last Analysis Data  (09/23/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Zacatecas, Mexico Bilbao 100% 10,000 Underground show
20 million deposit at 50 gpt, plus gold, copper, zinc, lead for very low cost mine.

Production possible in 2017, but likely to slip.
Development Zacatecas, Mexico La Laguna Pedernalillo 100% n/a n/a show
12 million oz tailing project. Low capex. Likely their second mine.
Exploration Zacatecas, Mexico Panfilo Natera El Morro 100% n/a n/a n/a
Exploration Zacatecas, Mexico Panfilo Natera Milagros 100% n/a n/a n/a
Exploration San Luis Potosi, Mexico Panfilo Natera Villa de Ramos 100% n/a n/a n/a
Exploration Zacatecas, Mexico Pinos 0% n/a n/a n/a
Total Land Package Size (ha): 10,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Zacatecas, Mexico Bilbao 100% 10,000 Underground show
20 million deposit at 50 gpt, plus gold, copper, zinc, lead for very low cost mine.

Production possible in 2017, but likely to slip.
Development Zacatecas, Mexico La Laguna Pedernalillo 100% n/a n/a show
12 million oz tailing project. Low capex. Likely their second mine.
Exploration Zacatecas, Mexico Panfilo Natera El Morro 100% n/a n/a n/a
Exploration Zacatecas, Mexico Panfilo Natera Milagros 100% n/a n/a n/a
Exploration San Luis Potosi, Mexico Panfilo Natera Villa de Ramos 100% n/a n/a n/a
Exploration Zacatecas, Mexico Pinos 0% n/a n/a n/a
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable
09/23/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.02M
Total (Silver Eq. Oz.): 12.00M 12.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 9.00M 9.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $23.31M $5.99M n/a $-17.33M
Total Maximum Profit: $23.31M $5.99M n/a $-17.33M
Max Profit / Current MCap: 4.572 3.098 n/a -1.475
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.19 $0.05 n/a $-0.14
Total Max Profit Per Share: $0.19 $0.05 n/a $-0.14
Total Free Profit Per Share: $0.14 $0.03 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $38.53 $16.15 n/a $-22.38
FD Mkt. Cap / Silver Eq.: $0.57 $0.21 n/a $-0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
2.88% 1.27% n/a -1.61%
Measured &
Indicated
09/23/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.03M
Total (Silver Eq. Oz.): 20.00M 20.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.02M
Silver Eq. Oz.: 13.80M 13.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $35.74M $9.18M n/a $-26.57M
Total Maximum Profit: $35.74M $9.18M n/a $-26.57M
Max Profit / Current MCap: 7.011 4.750 n/a -2.261
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.29 $0.08 n/a $-0.22
Total Max Profit Per Share: $0.29 $0.08 n/a $-0.22
Total Free Profit Per Share: $0.24 $0.06 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $25.13 $10.53 n/a $-14.60
FD Mkt. Cap / Silver Eq.: $0.37 $0.14 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
1.88% 0.83% n/a -1.05%

Reserves &
Resources
09/23/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.04M
Total (Silver Eq. Oz.): 30.00M 30.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.02M
Silver Eq. Oz.: 17.55M 17.55M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $45.45M $11.67M n/a $-33.78M
Total Maximum Profit: $45.45M $11.67M n/a $-33.78M
Max Profit / Current MCap: 8.916 6.041 n/a -2.876
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.37 $0.10 n/a $-0.28
Total Max Profit Per Share: $0.37 $0.10 n/a $-0.28
Total Free Profit Per Share: $0.32 $0.08 n/a $-0.24
FD Mkt. Cap / Gold Eq.: $19.76 $8.28 n/a $-11.48
FD Mkt. Cap / Silver Eq.: $0.29 $0.11 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
1.47% 0.65% n/a -0.83%

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.     ×