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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Xtract Resources Plc
www: www.xtractresources.com     email: info@xtractresources.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
LON:XTR 12/12/2017 GBX 2.68
Alert me when stock is updated

Description

Xtract Resources Plc are a gold focused junior, late stage development company with one exploration property in Mozambique. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~£6.16M which is a fall of roughly 18% over the last nine months. As of 03/12/2017 they have no debt and ~£2.66M cash. They have 172M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 03/12/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $7.54M $6.16M 06/22/2017 $-1.39M
Total Assets: $9.24M $10.12M 03/12/2017 $0.88M
Total Liabilities: $7.30M $7.99M 03/12/2017 $0.69M
Current Assets: $2.68M $2.93M 03/12/2017 $0.25M
Current Liabilities: $4.99M $5.46M 03/12/2017 $0.47M
Total Debt: $0.00M $0.00M 03/12/2017 $0.00M
Cash: $2.43M $2.66M 03/12/2017 $0.23M
Enterprise Value: $5.11M $3.49M 02/10/1970 $-1.62M
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: 03/12/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/12/2017 0.00%
Misc 03/12/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.000 $0.036 11:12 on 12/12/2017 $0.04
Shares Outstanding: 25,840,000,000 172,306,215 06/22/2017 -25,667,693,785
Shares Fully Diluted: 25,840,000,000 172,306,215 06/22/2017 -25,667,693,785
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 03/12/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
03/12/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
03/12/2017 0
Initial CapEx (Outstanding): $35.00M
463.97% of Mkt.Cap
$35.00M
568.48% of Mkt.Cap
03/12/2017 $0.00M
Funding Option: n/a n/a 03/12/2017 n/a
Documentation: none PFS 08/20/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/12/2017
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 03/12/2017 0.00M
Measured & Indicated: 0.50M 0.50M 03/12/2017 0.00M
Inferred: 0.40M 0.40M 03/12/2017 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/12/2017 0.00M
Measured & Indicated: 0.36M 0.36M 03/12/2017 0.00M
Inferred: 0.18M 0.18M 03/12/2017 0.00M
Reserves & Resources: 0.54M 0.54M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/12/2017 $0.00
Extra Operating Cost: n/a n/a 03/12/2017 $0.00
Average Grade: 1.00 g/t 1.00 g/t 03/12/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 03/12/2017 0.00M
Annual Production: 50,000oz. 50,000oz. 03/12/2017 0oz.
Cash Cost: $700 $700 03/12/2017 $0
Extra Operating Cost: $350 $350 03/12/2017 $0
SILVER 03/12/2017
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 03/12/2017 0.00M
Measured & Indicated: n/a n/a 03/12/2017 0.00M
Inferred: n/a n/a 03/12/2017 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 03/12/2017 0.00M
Measured & Indicated: n/a n/a 03/12/2017 0.00M
Inferred: n/a n/a 03/12/2017 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 03/12/2017 $0.00
Extra Operating Cost: n/a n/a 03/12/2017 $0.00
Average Grade: n/a n/a 03/12/2017 n/a
Recovery Rate: n/a n/a 03/12/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/12/2017 0.00M
Annual Production: n/a n/a 03/12/2017 n/a
Cash Cost: n/a n/a 03/12/2017 n/a
Extra Operating Cost: n/a n/a 03/12/2017 n/a

Property

Last Analysis Data  (03/12/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration East Africa, Mozambique Fair Bride 94% (guess) Open Pit show
PEA: 45,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration East Africa, Mozambique Fair Bride 94% (guess) Open Pit show
PEA: 45,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.

Profitability (by resource)

Proven &
Probable
03/12/2017
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
03/12/2017
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.25M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.36M 0.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.06M
Maximum Profit (Gold): $38.91M $48.76M n/a $9.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38.91M $48.76M n/a $9.85M
Max Profit / Current MCap: 5.158 7.920 n/a 2.762
Max Profit Per Share (Gold): $0.00 $0.28 n/a $0.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.28 n/a $0.28
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $20.95 $17.10 n/a $-3.85
FD Mkt. Cap / Silver Eq.: $0.30 $0.22 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.74% 1.38% n/a -0.36%

Reserves &
Resources
03/12/2017
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.59M
Maximum Profit (Gold): $58.36M $73.14M n/a $14.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.36M $73.14M n/a $14.78M
Max Profit / Current MCap: 7.737 11.880 n/a 4.143
Max Profit Per Share (Gold): $0.00 $0.42 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.42 n/a $0.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $13.97 $11.40 n/a $-2.57
FD Mkt. Cap / Silver Eq.: $0.20 $0.14 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.16% 0.92% n/a -0.24%

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.     ×