Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:KAI
AUD
OTCMKTS:KAIFF
USD
Description
Kairos Minerals are a gold focused junior, project generator with three exploration properties in Australia. They have approximately 1.6Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$26.77M which is a fall of roughly 2% over the last nine months. As of 03/09/2024 they have no debt and ~A$3.24M cash. They have 2,621M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$27.42M
$26.77M
03/09/2024
Total Assets:
$16.58M
$16.19M
03/09/2024
Total Liabilities:
$0.73M
$0.71M
03/09/2024
Current Assets:
$3.32M
$3.24M
03/09/2024
Current Liabilities:
$0.66M
$0.65M
03/09/2024
Total Debt:
$0.00M
$0.00M
03/09/2024
Cash:
$3.32M
$3.24M
03/09/2024
Enterprise Value:
$24.10M
$23.54M
09/30/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
03/09/2024
Misc
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
2,620,912,189
2,620,912,189
03/09/2024
Shares (FD):
2,953,000,000
2,953,000,000
03/09/2024
Insider Ownership:
n/a
n/a
03/09/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
03/09/2024
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/09/2024
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/09/2024
Initial CapEx (Outstanding):
n/a
n/a
03/09/2024
Funding Option:
n/a
n/a
03/09/2024
Documentation:
none
none
03/09/2024
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
none
none
03/09/2024
Resource Data
GOLD
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
03/09/2024
Measured & Indicated:
0.80M
0.80M
03/09/2024
Inferred:
0.80M
0.80M
03/09/2024
Reserves & Resources:
1.60M
1.60M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/09/2024
Measured & Indicated:
0.51M
0.51M
03/09/2024
Inferred:
0.32M
0.32M
03/09/2024
Reserves & Resources:
0.83M
0.83M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
$750
$750
03/09/2024
Extra Operating Cost:
$350
$350
03/09/2024
Total:
$1,100
$1,100
03/09/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
1.00 g/t
n/a
03/09/2024
Open Pit (Avg):
n/a
1.00 g/t
03/09/2024
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
03/09/2024
F U T U R E
Proven & Probable:
1.20M
1.20M
03/09/2024
Annual Production:
n/a
n/a
03/09/2024
Cash Cost:
n/a
n/a
03/09/2024
Extra Operating Cost:
n/a
n/a
03/09/2024
SILVER
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
03/09/2024
Measured & Indicated:
n/a
n/a
03/09/2024
Inferred:
n/a
n/a
03/09/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/09/2024
Measured & Indicated:
n/a
n/a
03/09/2024
Inferred:
n/a
n/a
03/09/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
03/09/2024
Extra Operating Cost:
n/a
n/a
03/09/2024
Total:
n/a
n/a
03/09/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
03/09/2024
Open Pit (Avg):
n/a
n/a
03/09/2024
Recovery Rate:
n/a
n/a
03/09/2024
F U T U R E
Proven & Probable:
n/a
n/a
03/09/2024
Annual Production:
n/a
n/a
03/09/2024
Cash Cost:
n/a
n/a
03/09/2024
Extra Operating Cost:
n/a
n/a
03/09/2024
Property
Last Analysis Data (03/09/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Mt York
100% (guess)
n/a
n/a
show
1.6M oz at 1 gpt.
Exploration
Western Australia , Australia
Pilbara
100% (guess)
200,000
n/a
show
Early exploration.
Discovery
850,000 oz.
Exploration
Western Australia , Australia
Roe Hills
100% (guess)
n/a
n/a
show
Significant REE discovery.
Total Land Package Size (ha):
200,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Mt York
100% (guess)
n/a
n/a
show
1.6M oz at 1 gpt.
Exploration
Western Australia , Australia
Pilbara
100% (guess)
200,000
n/a
show
Early exploration.
Discovery
850,000 oz.
Exploration
Western Australia , Australia
Roe Hills
100% (guess)
n/a
n/a
show
Significant REE discovery.
Total Land Package Size (ha):
200,000
Profitability (by resource)
Proven & Probable
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.80M
0.80M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.51M
0.51M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$552.19M
$791.71M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$552.19M
$791.71M
n/a
Max Profit / Current MCap:
20.138
29.570
n/a
Max Profit Per Share (Gold):
$0.19
$0.27
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.19
$0.27
n/a
Total Free Profit Per Share:
$0.17
$0.25
n/a
FD MCap / Gold Eq.:
$53.56
$52.29
n/a
FD MCap / Silver Eq.:
$0.60
$0.61
n/a
FD MCap / Per Metal as % Spot Price:
2.46%
1.98%
n/a
Reserves & Resources
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.60M
1.60M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.83M
0.83M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$897.31M
$1,286.52M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$897.31M
$1,286.52M
n/a
Max Profit / Current MCap:
32.724
48.051
n/a
Max Profit Per Share (Gold):
$0.30
$0.44
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.30
$0.44
n/a
Total Free Profit Per Share:
$0.29
$0.42
n/a
FD MCap / Gold Eq.:
$32.96
$32.18
n/a
FD MCap / Silver Eq.:
$0.37
$0.38
n/a
FD MCap / Per Metal as % Spot Price:
1.51%
1.22%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/09/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6633
AUD 0.6476
12/03/2024
Spot Gold:
$2,178.50
$2,646.30
12/03/2024
Spot Silver:
$24.26
$30.95
12/03/2024
Gold:Silver Ratio:
89.80
85.50
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: