Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$66.58M which is a fall of roughly 11% over the last two months. As of 05/30/2024 they have ~A$9M debt and ~A$1.64M cash. They have 712M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$74.94M
$66.58M
05/30/2024
$-8.36M
Total Assets:
$13.24M
$13.11M
05/30/2024
$-0.12M
Total Liabilities:
$9.93M
$9.84M
05/30/2024
$-0.09M
Current Assets:
$1.65M
$1.64M
05/30/2024
$-0.02M
Current Liabilities:
$5.96M
$5.90M
05/30/2024
$-0.05M
Total Debt:
$8.60M
$8.52M
05/30/2024
$-0.08M
Cash:
$1.65M
$1.64M
05/30/2024
$-0.02M
Enterprise Value:
$81.89M
$73.46M
04/30/1972
$-8.43M
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:
05/30/2024
n/a
Misc
05/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
711,539,838
711,539,838
05/30/2024
0
Shares (FD):
781,000,000
781,000,000
05/30/2024
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
06/01/2025
05/30/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/30/2024
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/30/2024
0
Initial CapEx (Outstanding):
$107.00M142.78% of MCap
$107.00M160.71% of MCap
05/30/2024
$0.00M
Funding Option:
n/a
n/a
05/30/2024
n/a
Documentation:
none
FS
05/30/2024
n/a
Future MCap Modifier:
0.2Developer: Near-term Producer
0.2Developer: Near-term Producer
05/30/2024
0
Cash Flow Multiplier:
4
4
05/30/2024
0.00
Resource Data
GOLD
05/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.50M
0.50M
05/30/2024
0.00M
Measured & Indicated:
1.00M
1.00M
05/30/2024
0.00M
Inferred:
3.50M
3.50M
05/30/2024
0.00M
Reserves & Resources:
4.50M
4.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.44M
0.44M
05/30/2024
0.00M
Measured & Indicated:
0.78M
0.78M
05/30/2024
0.00M
Inferred:
1.52M
1.52M
05/30/2024
0.00M
Reserves & Resources:
2.31M
2.31M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/30/2024
$0.00
Extra Operating Cost:
n/a
n/a
05/30/2024
$0.00
Total:
$1,450
$1,450
05/30/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
05/30/2024
n/a
Open Pit (Avg):
n/a
n/a
05/25/2023
n/a
Recovery Rate:
(CG) 87.00%
(CG) 87.00%
05/30/2024
0.00%
F U T U R E
Proven & Probable:
2.50M
2.50M
05/30/2024
0.00M
Annual Production:
100,000oz.
100,000oz.
05/30/2024
0oz.
Cash Cost:
$950
$950
05/30/2024
$0
Extra Operating Cost:
$500
$500
05/30/2024
$0
SILVER
05/30/2024 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
05/30/2024
0.00M
Measured & Indicated:
n/a
n/a
05/30/2024
0.00M
Inferred:
n/a
n/a
05/30/2024
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
05/30/2024
0.00M
Measured & Indicated:
n/a
n/a
05/30/2024
0.00M
Inferred:
n/a
n/a
05/30/2024
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
05/30/2024
$0.00
Extra Operating Cost:
n/a
n/a
05/30/2024
$0.00
Total:
n/a
n/a
05/30/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/30/2024
n/a
Open Pit (Avg):
n/a
n/a
05/25/2023
n/a
Recovery Rate:
n/a
n/a
05/30/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/30/2024
0.00M
Annual Production:
n/a
n/a
05/30/2024
n/a
Cash Cost:
n/a
n/a
05/30/2024
n/a
Extra Operating Cost:
n/a
n/a
05/30/2024
n/a
Property
Last Analysis Data (05/30/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
South Africa , South Africa
TGME
74% (guess)
62,000
Both
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
South Africa , South Africa
TGME
74% (guess)
62,000
Both
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
05/30/2024 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.84M
P L A U S I B L E
Gold Eq. Oz.:
0.44M
0.44M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.21M
Maximum Profit (Gold):
$386.67M
$407.07M
n/a
$20.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$386.67M
$407.07M
n/a
$20.40M
Max Profit / Current MCap:
5.160
6.114
n/a
0.955
Max Profit Per Share (Gold):
$0.50
$0.52
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.50
$0.52
n/a
$0.03
Total Free Profit Per Share:
$0.35
$0.39
n/a
$0.04
FD MCap / Gold Eq.:
$172.28
$153.05
n/a
$-19.23
FD MCap / Silver Eq.:
$2.27
$1.79
n/a
$-0.48
FD MCap / Per Metal as % Spot Price:
7.37%
6.42%
n/a
-0.95%
Measured & Indicated
05/30/2024 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
9.68M
P L A U S I B L E
Gold Eq. Oz.:
0.78M
0.78M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.58M
Maximum Profit (Gold):
$696.01M
$732.73M
n/a
$36.72M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$696.01M
$732.73M
n/a
$36.72M
Max Profit / Current MCap:
9.287
11.006
n/a
1.718
Max Profit Per Share (Gold):
$0.89
$0.94
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.89
$0.94
n/a
$0.05
Total Free Profit Per Share:
$0.75
$0.81
n/a
$0.06
FD MCap / Gold Eq.:
$95.71
$85.03
n/a
$-10.68
FD MCap / Silver Eq.:
$1.26
$0.99
n/a
$-0.27
FD MCap / Per Metal as % Spot Price:
4.09%
3.56%
n/a
-0.53%
Reserves & Resources
05/30/2024 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.):
4.50M
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
43.55M
P L A U S I B L E
Gold Eq. Oz.:
2.31M
2.31M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
22.31M
Maximum Profit (Gold):
$2,049.36M
$2,157.49M
n/a
$108.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,049.36M
$2,157.49M
n/a
$108.13M
Max Profit / Current MCap:
27.346
32.406
n/a
5.059
Max Profit Per Share (Gold):
$2.62
$2.76
n/a
$0.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.62
$2.76
n/a
$0.14
Total Free Profit Per Share:
$2.48
$2.63
n/a
$0.15
FD MCap / Gold Eq.:
$32.51
$28.88
n/a
$-3.63
FD MCap / Silver Eq.:
$0.43
$0.34
n/a
$-0.09
FD MCap / Per Metal as % Spot Price:
1.39%
1.21%
n/a
-0.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6618
AUD 0.6557
07/27/2024
Spot Gold:
$2,338.90
$2,385.80
07/27/2024
$46.90
Spot Silver:
$30.83
$27.89
07/27/2024
$-2.94
Gold:Silver Ratio:
75.86
85.54
07/27/2024
9.68
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: