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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Spitfire Materials Ltd
www: www.spitfirematerials.com     email: admin@spitfirematerials.com

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:SPI AUD

Description

Spitfire Materials Ltd are a gold focused junior, late stage development company

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $45.08M $28.89M 08/15/2017 $-16.20M
Total Assets: $21.24M $20.23M 08/15/2017 $-1.01M
Total Liabilities: $2.20M $2.10M 08/15/2017 $-0.10M
Current Assets: $5.51M $5.24M 08/15/2017 $-0.26M
Current Liabilities: $0.39M $0.37M 08/15/2017 $-0.02M
Total Debt: $0.00M $0.00M 08/15/2017 $0.00M
Cash: $5.11M $4.87M 08/15/2017 $-0.24M
Enterprise Value: $39.97M $24.02M 10/05/1970 $-15.95M
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: 08/15/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/15/2017 0.00%
Misc 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 467,000,000 467,000,000 08/15/2017 0
Shares (FD): 521,000,000 521,000,000 08/15/2017 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 08/15/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/15/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/15/2017 0
Initial CapEx (Outstanding): n/a n/a 08/15/2017 n/a
Funding Option: n/a n/a 08/15/2017 n/a
Documentation: none none 08/15/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/15/2017
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 08/15/2017 0.00M
Measured & Indicated: 0.75M 0.75M 08/15/2017 0.00M
Inferred: 0.55M 0.55M 08/15/2017 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/15/2017 0.00M
Measured & Indicated: 0.54M 0.54M 08/15/2017 0.00M
Inferred: 0.25M 0.25M 08/15/2017 0.00M
Reserves & Resources: 0.79M 0.79M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/15/2017 $0.00
Extra Operating Cost: n/a n/a 08/15/2017 $0.00
Average Grade: 3.00 g/t 3.00 g/t 08/15/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/15/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/15/2017 0.00M
Annual Production: 50,000oz. 50,000oz. 08/15/2017 0oz.
Cash Cost: $800 $800 08/15/2017 $0
Extra Operating Cost: $400 $400 08/15/2017 $0
SILVER 08/15/2017
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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 $0.00
Extra Operating Cost: n/a n/a 08/15/2017 $0.00
Average Grade: n/a n/a 08/15/2017 n/a
Recovery Rate: n/a n/a 08/15/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/15/2017 0.00M
Annual Production: n/a n/a 08/15/2017 n/a
Cash Cost: n/a n/a 08/15/2017 n/a
Extra Operating Cost: n/a n/a 08/15/2017 n/a

Property

Last Analysis Data  (08/15/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Aphrodite 100% (guess) 3,000 Both show
1.2 million oz deposit.

600,000 oz at 1.8 gpt (open pit)
650,000 oz at 7 gpt (under ground).
Exploration Australia, Australia Alice River 100% (guess) n/a n/a show
450 historic drill holes.

Early exploration.
Exploration Australia, Australia Mulwarrie 100% (guess) 1,800 Both show
Early exploration.

Gold discovery.
Total Land Package Size (ha): 4,800  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
08/15/2017
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
08/15/2017
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.49M
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 2.51M
Maximum Profit (Gold): $28.24M $-5.82M n/a $-34.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $28.24M $-5.82M n/a $-34.06M
Max Profit / Current MCap: 0.626 n/a n/a -0.828
Max Profit Per Share (Gold): $0.05 $-0.01 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $-0.01 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $83.49 $53.49 n/a $-30.00
FD Mkt. Cap / Silver Eq.: $1.10 $0.67 n/a $-0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
6.55% 4.52% n/a -2.03%

Reserves &
Resources
08/15/2017
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.79M 0.79M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.66M
Maximum Profit (Gold): $41.18M $-8.49M n/a $-49.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $41.18M $-8.49M n/a $-49.67M
Max Profit / Current MCap: 0.913 n/a n/a -1.207
Max Profit Per Share (Gold): $0.08 $-0.02 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $-0.02 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $57.25 $36.68 n/a $-20.57
FD Mkt. Cap / Silver Eq.: $0.76 $0.46 n/a $-0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
4.49% 3.10% n/a -1.39%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.