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

Theta Gold Mines Ltd

www: www.thetagoldmines.com   email: info@thetagoldmines.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:TGM AUD

Description

Theta Gold Mines Ltd are a gold focused junior, near-term producer with one mine in development in South Africa. They have approximately 4.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$73.81M which is a rise of roughly 124% over the last twelve months. As of 05/25/2023 they have ~A$9M debt and ~A$1.68M cash. They have 623M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 05/25/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $33.00M $73.81M 05/25/2023 $40.81M
Total Assets: $13.03M $13.41M 05/25/2023 $0.38M
Total Liabilities: $9.77M $10.06M 05/25/2023 $0.28M
Current Assets: $1.63M $1.68M 05/25/2023 $0.05M
Current Liabilities: $5.86M $6.03M 05/25/2023 $0.17M
Total Debt: $8.47M $8.72M 05/25/2023 $0.25M
Cash: $1.63M $1.68M 05/25/2023 $0.05M
Enterprise Value: $39.84M $80.85M 07/24/1972 $41.01M
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: 05/25/2023 n/a
Misc 05/25/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 623,000,000 623,000,000 05/25/2023 0
Shares (FD): 734,000,000 734,000,000 05/25/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2024 05/25/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/25/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/25/2023 0
Initial CapEx (Outstanding): $100.00M
303.05% of MCap
$100.00M
135.48% of MCap
05/25/2023 $0.00M
Funding Option: n/a n/a 05/25/2023 n/a
Documentation: none PFS 05/25/2023 n/a
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
04/24/2023 0
Cash Flow Multiplier: 3 3 04/21/2023 0.00

Resource Data

GOLD 05/25/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 05/25/2023 0.00M
Measured & Indicated: 1.00M 1.00M 05/25/2023 0.00M
Inferred: 3.50M 3.50M 05/25/2023 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.45M 0.45M 05/25/2023 0.00M
Measured & Indicated: 0.81M 0.81M 05/25/2023 0.00M
Inferred: 1.58M 1.58M 05/25/2023 0.00M
Reserves & Resources: 2.39M 2.39M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/25/2023 $0.00
Extra Operating Cost: n/a n/a 05/25/2023 $0.00
G
R
A
D
E
Underground (Avg): 8.00 g/t 8.00 g/t 05/25/2023 n/a
Open Pit (Avg): n/a n/a 05/25/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/25/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 05/25/2023 0.00M
Annual Production: 90,000oz. 90,000oz. 05/25/2023 0oz.
Cash Cost: $950 $950 05/25/2023 $0
Extra Operating Cost: $500 $500 05/25/2023 $0
SILVER 05/25/2023
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 05/25/2023 0.00M
Measured & Indicated: n/a n/a 05/25/2023 0.00M
Inferred: n/a n/a 05/25/2023 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 05/25/2023 0.00M
Measured & Indicated: n/a n/a 05/25/2023 0.00M
Inferred: n/a n/a 05/25/2023 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 05/25/2023 $0.00
Extra Operating Cost: n/a n/a 05/25/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 05/25/2023 n/a
Open Pit (Avg): n/a n/a 05/25/2023 n/a
Recovery Rate: n/a n/a 05/25/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/25/2023 0.00M
Annual Production: n/a n/a 05/25/2023 n/a
Cash Cost: n/a n/a 05/25/2023 n/a
Extra Operating Cost: n/a n/a 05/25/2023 n/a

Property

Last Analysis Data  (05/25/2023)
Stage Name Owned Au Ag Cu Notes
Dev TGME 74% show
Several properties

6 million oz resource (they get 75%).

Existing mill

43 historical mines
Total Land Package Size (ha): 62,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev TGME 74% show
Several properties

6 million oz resource (they get 75%).

Existing mill

43 historical mines
Total Land Package Size (ha): 62,000  

Profitability (by resource)

Proven &
Probable
05/25/2023
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 -4.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.45M 0.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.03M
Maximum Profit (Gold): $221.18M $444.92M n/a $223.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $221.18M $444.92M n/a $223.74M
Max Profit / Current MCap: 6.703 6.028 n/a -0.675
Max Profit Per Share (Gold): $0.30 $0.61 n/a $0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $0.61 n/a $0.30
Total Free Profit Per Share: $0.23 $0.46 n/a $0.22
FD MCap / Gold Eq.: $73.33 $164.02 n/a $90.70
FD MCap / Silver Eq.: $0.86 $2.14 n/a $1.29
FD MCap / Per Metal
as % Spot Price:
3.78% 6.73% n/a 2.95%
Measured &
Indicated
05/25/2023
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.81M 0.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.25M
Maximum Profit (Gold): $398.12M $800.85M n/a $402.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $398.12M $800.85M n/a $402.73M
Max Profit / Current MCap: 12.065 10.850 n/a -1.215
Max Profit Per Share (Gold): $0.54 $1.09 n/a $0.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $1.09 n/a $0.55
Total Free Profit Per Share: $0.47 $0.94 n/a $0.47
FD MCap / Gold Eq.: $40.74 $91.12 n/a $50.39
FD MCap / Silver Eq.: $0.48 $1.19 n/a $0.71
FD MCap / Per Metal
as % Spot Price:
2.10% 3.74% n/a 1.64%

Reserves &
Resources
05/25/2023
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -40.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.39M 2.39M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -21.34M
Maximum Profit (Gold): $1,172.23M $2,358.05M n/a $1,185.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,172.23M $2,358.05M n/a $1,185.82M
Max Profit / Current MCap: 35.524 31.947 n/a -3.577
Max Profit Per Share (Gold): $1.60 $3.21 n/a $1.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.60 $3.21 n/a $1.62
Total Free Profit Per Share: $1.53 $3.06 n/a $1.53
FD MCap / Gold Eq.: $13.84 $30.95 n/a $17.11
FD MCap / Silver Eq.: $0.16 $0.40 n/a $0.24
FD MCap / Per Metal
as % Spot Price:
0.71% 1.27% n/a 0.56%

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.     ×