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

Troilus Gold Corp

www: www.troilusgold.com   email: info@troilusgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:TLG CAD
OTCMKTS:CHXMF USD

Description

Troilus Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 10.5Moz. of gold in the reserves and resources category of which 9Moz. are in the measured and indicated category. They have a market capitalisation of ~C$167.82M which is a rise of roughly 114% over the last six months. As of 11/13/2024 they have no debt and ~C$12.3M cash. They have 363M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $78.58M $167.82M 11/13/2024 $89.24M
Total Assets: $20.05M $20.26M 11/13/2024 $0.21M
Total Liabilities: $6.16M $6.22M 11/13/2024 $0.07M
Current Assets: $12.17M $12.30M 11/13/2024 $0.13M
Current Liabilities: $1.29M $1.30M 11/13/2024 $0.01M
Total Debt: $0.00M $0.00M 11/13/2024 $0.00M
Cash: $12.17M $12.30M 11/13/2024 $0.13M
Enterprise Value: $66.41M $155.52M 12/05/1974 $89.11M
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: 11/13/2024 n/a
Misc 11/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 362,919,414 362,919,414 11/13/2024 0
Shares (FD): 414,102,550 414,102,550 11/13/2024 0
Insider Ownership: n/a 65% 11/13/2024 65%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2028 11/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/13/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/13/2024 0
Initial CapEx (Outstanding): $1,100.00M
1399.76% of MCap		 $1,100.00M
655.46% of MCap 		11/13/2024 $0.00M
Funding Option: n/a n/a 11/13/2024 n/a
Documentation: none FS 11/13/2024 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 11/13/2024 0
Cash Flow Multiplier: 3 3 11/13/2024 0.00

Resource Data

GOLD 11/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 6.00M 6.00M 11/13/2024 0.00M
Measured & Indicated: 9.00M 9.00M 11/13/2024 0.00M
Inferred: 1.50M 1.50M 11/13/2024 0.00M
Reserves & Resources: 10.50M 10.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.40M 5.40M 11/13/2024 0.00M
Measured & Indicated: 7.56M 7.56M 11/13/2024 0.00M
Inferred: 0.68M 0.68M 11/13/2024 0.00M
Reserves & Resources: 8.24M 8.24M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/13/2024 $0.00
Extra Operating Cost: n/a n/a 11/13/2024 $0.00
Total: $1,650 $1,650 11/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024 n/a
Open Pit (Avg): n/a 0.50 g/t 11/13/2024 0.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 11/13/2024 0.00M
Annual Production: 240,000oz. 240,000oz. 11/13/2024 0oz.
Cash Cost: $1,100 $1,100 11/13/2024 $0
Extra Operating Cost: $550 $550 11/13/2024 $0
SILVER 11/13/2024
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 11/13/2024 0.00M
Measured & Indicated: n/a n/a 11/13/2024 0.00M
Inferred: n/a n/a 11/13/2024 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 11/13/2024 0.00M
Measured & Indicated: n/a n/a 11/13/2024 0.00M
Inferred: n/a n/a 11/13/2024 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 11/13/2024 $0.00
Extra Operating Cost: n/a n/a 11/13/2024 $0.00
Total: n/a n/a 11/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024 n/a
Open Pit (Avg): n/a n/a 11/09/2023 n/a
Recovery Rate: n/a n/a 11/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/13/2024 0.00M
Annual Production: n/a n/a 11/13/2024 n/a
Cash Cost: n/a n/a 11/13/2024 n/a
Extra Operating Cost: n/a n/a 11/13/2024 n/a

Property

Last Analysis Data  (11/13/2024)
Stage Name Owned Au Ag Cu Notes
Dev Troilus 100% show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets
Total Land Package Size (ha): 140,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Troilus 100% show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets
Total Land Package Size (ha): 140,000  

Profitability (by resource)

Proven &
Probable		 11/13/2024
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 86.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 77.78M
Maximum Profit (Gold): $4,919.40M $8,543.34M n/a $3,623.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,919.40M $8,543.34M n/a $3,623.94M
Max Profit / Current MCap: 62.600 50.908 n/a -11.692
Max Profit Per Share (Gold): $11.88 $20.63 n/a $8.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.88 $20.63 n/a $8.75
Total Free Profit Per Share: $11.61 $20.07 n/a $8.46
FD MCap / Gold Eq.: $14.55 $31.08 n/a $16.53
FD MCap / Silver Eq.: $0.17 $0.31 n/a $0.14
FD MCap / Per Metal
as % Spot Price:		 0.57% 0.96% n/a 0.39%
Measured &
Indicated		 11/13/2024
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 129.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.56M 7.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 108.89M
Maximum Profit (Gold): $6,887.16M $11,960.68M n/a $5,073.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,887.16M $11,960.68M n/a $5,073.52M
Max Profit / Current MCap: 87.640 71.271 n/a -16.369
Max Profit Per Share (Gold): $16.63 $28.88 n/a $12.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.63 $28.88 n/a $12.25
Total Free Profit Per Share: $16.37 $28.32 n/a $11.96
FD MCap / Gold Eq.: $10.39 $22.20 n/a $11.80
FD MCap / Silver Eq.: $0.12 $0.22 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 0.41% 0.69% n/a 0.28%

Reserves &
Resources		 11/13/2024
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.): 10.50M 10.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 151.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.24M 8.24M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 118.62M
Maximum Profit (Gold): $7,502.09M $13,028.59M n/a $5,526.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,502.09M $13,028.59M n/a $5,526.51M
Max Profit / Current MCap: 95.465 77.634 n/a -17.830
Max Profit Per Share (Gold): $18.12 $31.46 n/a $13.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.12 $31.46 n/a $13.35
Total Free Profit Per Share: $17.85 $30.90 n/a $13.05
FD MCap / Gold Eq.: $9.54 $20.38 n/a $10.84
FD MCap / Silver Eq.: $0.11 $0.20 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 0.37% 0.63% n/a 0.26%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults