Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Kairos Minerals

www: www.kairosminerals.com.au   email: info@kairosminerals.com.au
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

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$36.42M which is a rise of roughly 13% over the last two months. As of 03/05/2025 they have no debt and ~A$7.9M cash. They have 2,631M shares outstanding and trade on

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

General Details

Financial 03/05/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $32.14M $36.42M 03/05/2025 $4.28M
Total Assets: $15.66M $15.97M 03/05/2025 $0.31M
Total Liabilities: $0.69M $0.70M 03/05/2025 $0.01M
Current Assets: $3.13M $3.19M 03/05/2025 $0.06M
Current Liabilities: $0.63M $0.64M 03/05/2025 $0.01M
Total Debt: $0.00M $0.00M 03/05/2025 $0.00M
Cash: $7.74M $7.90M 03/05/2025 $0.15M
Enterprise Value: $24.40M $28.53M 11/26/1970 $4.13M
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: 03/05/2025 n/a
Misc 03/05/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 2,630,912,189 2,630,912,189 03/05/2025 0
Shares (FD): 2,850,912,189 2,850,912,189 03/05/2025 0
Insider Ownership: n/a n/a 03/09/2024 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 03/05/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2025 0
Initial CapEx (Outstanding): n/a n/a 03/05/2025 n/a
Funding Option: n/a n/a 03/05/2025 n/a
Documentation: none none 03/05/2025 n/a
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023 0
Cash Flow Multiplier: none none 03/05/2025 0.00

Resource Data

GOLD 03/05/2025
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 03/05/2025 0.00M
Measured & Indicated: 0.80M 0.80M 03/05/2025 0.00M
Inferred: 0.80M 0.80M 03/05/2025 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/05/2025 0.00M
Measured & Indicated: 0.51M 0.51M 03/05/2025 0.00M
Inferred: 0.32M 0.32M 03/05/2025 0.00M
Reserves & Resources: 0.83M 0.83M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $750 $750 03/05/2025 $0.00
Extra Operating Cost: $350 $350 03/05/2025 $0.00
Total: $1,100 $1,100 03/05/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2025 n/a
Open Pit (Avg): n/a 1.00 g/t 03/09/2024 1.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/05/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.20M 1.20M 03/05/2025 0.00M
Annual Production: n/a n/a 03/05/2025 n/a
Cash Cost: n/a n/a 03/05/2025 n/a
Extra Operating Cost: n/a n/a 03/05/2025 n/a
SILVER 03/05/2025
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 03/05/2025 0.00M
Measured & Indicated: n/a n/a 03/05/2025 0.00M
Inferred: n/a n/a 03/05/2025 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 03/05/2025 0.00M
Measured & Indicated: n/a n/a 03/05/2025 0.00M
Inferred: n/a n/a 03/05/2025 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 03/05/2025 $0.00
Extra Operating Cost: n/a n/a 03/05/2025 $0.00
Total: n/a n/a 03/05/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2025 n/a
Open Pit (Avg): n/a n/a 03/09/2024 n/a
Recovery Rate: n/a n/a 03/05/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/05/2025 0.00M
Annual Production: n/a n/a 03/05/2025 n/a
Cash Cost: n/a n/a 03/05/2025 n/a
Extra Operating Cost: n/a n/a 03/05/2025 n/a

Property

Last Analysis Data  (03/05/2025)
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable		 03/05/2025
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 03/05/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.11M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.19M
Maximum Profit (Gold): $932.76M $1,091.12M n/a $158.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $932.76M $1,091.12M n/a $158.36M
Max Profit / Current MCap: 29.020 29.958 n/a 0.938
Max Profit Per Share (Gold): $0.33 $0.38 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.33 $0.38 n/a $0.06
Total Free Profit Per Share: $0.31 $0.36 n/a $0.05
FD MCap / Gold Eq.: $62.78 $71.14 n/a $8.36
FD MCap / Silver Eq.: $0.70 $0.71 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 2.15% 2.20% n/a 0.05%

Reserves &
Resources		 03/05/2025
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.23M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.44M
Maximum Profit (Gold): $1,515.74M $1,773.08M n/a $257.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,515.74M $1,773.08M n/a $257.34M
Max Profit / Current MCap: 47.158 48.682 n/a 1.525
Max Profit Per Share (Gold): $0.53 $0.62 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.53 $0.62 n/a $0.09
Total Free Profit Per Share: $0.51 $0.60 n/a $0.09
FD MCap / Gold Eq.: $38.63 $43.78 n/a $5.14
FD MCap / Silver Eq.: $0.43 $0.44 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 1.32% 1.35% n/a 0.03%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults