Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Click for TradingView chart
Symbol Data
Symbol
Currency
ASX:GMD
AUD
OTCMKTS:GSISF
USD
Description
Genesis Minerals Ltd are a gold focused mid-tier producer with three exploration properties in Australia. They have approximately 18Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~A$4458.08M which is a rise of roughly 48% over the last two months. As of 08/21/2025 they have ~A$67M debt and ~A$175.4M cash. They have 1,131M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
07/18/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,005.02M
$4,458.08M
07/18/2025
$1,453.06M
MCap (OS):
$2,877.79M
$4,269.34M
07/18/2025
$1,391.54M
Total Assets:
$874.05M
$900.36M
07/18/2025
$26.30M
Total Liabilities:
$170.93M
$176.07M
07/18/2025
$5.14M
Current Assets:
$176.11M
$181.41M
07/18/2025
$5.30M
Current Liabilities:
$32.37M
$33.35M
07/18/2025
$0.97M
Total Debt:
$0.00M
$66.69M
08/21/2025
$66.69M
Cash:
$176.11M
$175.40M
08/21/2025
$-0.70M
Debt (Net):
$-176.11M
$-108.71M
$67.40M
Enterprise Value:
$2,828.91M
$4,349.37M
10/29/2107
$1,520.46M
Cash Flow:
$349.07M
$407.81M
never
$58.74M
Cash Flow Multiple:
8.61
10.93
never
2.32
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/18/2025
n/a
Misc
07/18/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,131,000,000
1,131,000,000
07/18/2025
0
Shares (FD):
1,181,000,000
1,181,000,000
07/18/2025
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
Group:
Producer
Producer
never
n/a
Production ETA:
n/a
01/01/2023
07/18/2025
n/a
Production (Gold Eq Oz.):
(guess) 235,000
(guess) 275,000
08/21/2025
40,000
Production (Silver Eq Oz.) :
(guess) 20,594,360
(guess) 23,892,758
08/21/2025
3,298,398
Development Phase:
none
Producer (Multiple Mines)
08/21/2025
n/a
Optionality Play:
none
No
F U T U R E
% of Spot:
20Producer: Growth Potential
20Producer: Growth Potential
07/16/2024
0
Cash Flow Multiple:
18
18
06/06/2025
0.00
Resource Data
GOLD
07/18/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.90M
3.90M
07/18/2025
0.00M
Measured & Indicated:
12.00M
12.00M
07/18/2025
0.00M
Inferred:
6.00M
6.00M
07/18/2025
0.00M
Reserves & Resources:
18.00M
18.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.32M
3.32M
07/18/2025
0.00M
Measured & Indicated:
8.82M
8.82M
07/18/2025
0.00M
Inferred:
2.55M
2.55M
07/18/2025
0.00M
Reserves & Resources:
11.37M
11.37M
never
0.00M
C U R R E N T
Annual Production:
(guess) 235,000oz.
(guess) 275,000oz.
08/21/2025
40,000oz.
Cash Cost:
$1,200
$1,500
08/21/2025
$300.00
Extra Operating Cost:
$650
$700
08/21/2025
$50.00
Total:
$1,850
$2,200
08/21/2025
$350.00
Margin (Free Cash Flow):
$1,485 (45%)
$1,483 (40%)
$-2.45
MCap / Production (AuEq):
$12,787.31
$16,211.20
$3,423.89
EV / Production (AuEq):
$12,037.92
$15,815.89
$3,777.97
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
07/18/2025
n/a
Open Pit (Avg):
n/a
1.50 g/t
03/23/2024
1.50 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
08/21/2025
0.00%
F U T U R E
Proven & Probable:
12.00M
12.00M
07/18/2025
0.00M
Annual Production:
325,000oz.
325,000oz.
07/18/2025
0oz.
Cash Cost:
$1,250
$1,600
08/21/2025
$350
Extra Operating Cost:
$700
$750
08/21/2025
$50
SILVER
07/18/2025 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
07/18/2025
0.00M
Measured & Indicated:
n/a
n/a
07/18/2025
0.00M
Inferred:
n/a
n/a
07/18/2025
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
07/18/2025
0.00M
Measured & Indicated:
n/a
n/a
07/18/2025
0.00M
Inferred:
n/a
n/a
07/18/2025
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
07/18/2025
$0.00
Extra Operating Cost:
n/a
n/a
07/18/2025
$0.00
Total:
n/a
n/a
07/18/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
MCap / Production (AgEq):
$145.91
$186.59
$40.67
EV / Production (AgEq):
$137.36
$182.04
$44.67
G R A D E
Underground (Avg):
n/a
n/a
07/18/2025
n/a
Open Pit (Avg):
n/a
n/a
07/11/2023
n/a
Recovery Rate:
n/a
n/a
07/18/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/18/2025
0.00M
Annual Production:
n/a
n/a
07/18/2025
n/a
Cash Cost:
n/a
n/a
07/18/2025
n/a
Extra Operating Cost:
n/a
n/a
07/18/2025
n/a
Property
Last Analysis Data (07/18/2025)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Laverton - Redcliffe
Western Australia
100 (guess)
Open Pit
show
500,000 oz at 1.5 gpt
Drilling Size: 125,000 ha
Exp
Leonora Assets
Western Australia
100 (guess)
n/a
show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp
Ulysses
Western Australia
100 (guess)
Underground
show
1.6 million oz deposit (1.8 gpt)
Feasibility underway. Size: 1,500 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Laverton - Redcliffe
Western Australia
100 (guess)
Open Pit
show
500,000 oz at 1.5 gpt
Drilling Size: 125,000 ha
Exp
Leonora Assets
Western Australia
100 (guess)
n/a
show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp
Ulysses
Western Australia
100 (guess)
Underground
show
1.6 million oz deposit (1.8 gpt)
Feasibility underway. Size: 1,500 ha
Profitability (by resource)
Proven & Probable
07/18/2025 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.):
3.90M
3.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.94M
P L A U S I B L E
Gold Eq. Oz.:
3.32M
3.32M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.50M
Maximum Profit (Gold):
$4,924.13M
$4,916.01M
n/a
$-8.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,924.13M
$4,916.01M
n/a
$-8.12M
Max Profit / Current MCap:
1.639
1.103
n/a
-0.536
Max Profit Per Share (Gold):
$4.17
$4.16
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.17
$4.16
n/a
$-0.01
Total Free Profit Per Share:
$0.24
$0.00
n/a
$-0.24
FD MCap / Gold Eq.:
$906.49
$1,344.82
n/a
$438.33
FD MCap / Silver Eq.:
$10.34
$15.48
n/a
$5.13
FD MCap / Per Metal as % Spot Price:
27.18%
36.51%
n/a
9.34%
EV / Gold Eq.:
$853.37
$1,312.03
n/a
$458.66
EV / Silver Eq.:
$9.74
$15.10
n/a
$5.36
EV / Per Metal as % Spot Price:
25.59%
35.62%
n/a
10.04%
Measured & Indicated
07/18/2025 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.):
12.00M
12.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-9.03M
P L A U S I B L E
Gold Eq. Oz.:
8.82M
8.82M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-6.64M
Maximum Profit (Gold):
$13,105.77M
$13,084.16M
n/a
$-21.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$13,105.77M
$13,084.16M
n/a
$-21.62M
Max Profit / Current MCap:
4.361
2.935
n/a
-1.426
Max Profit Per Share (Gold):
$11.10
$11.08
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.10
$11.08
n/a
$-0.02
Total Free Profit Per Share:
$7.17
$5.42
n/a
$-1.75
FD MCap / Gold Eq.:
$340.59
$505.28
n/a
$164.69
FD MCap / Silver Eq.:
$3.89
$5.82
n/a
$1.93
FD MCap / Per Metal as % Spot Price:
10.21%
13.72%
n/a
3.51%
EV / Gold Eq.:
$320.63
$492.96
n/a
$172.33
EV / Silver Eq.:
$3.66
$5.67
n/a
$2.02
EV / Per Metal as % Spot Price:
9.61%
13.38%
n/a
3.77%
Reserves & Resources
07/18/2025 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.):
18.00M
18.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-13.55M
P L A U S I B L E
Gold Eq. Oz.:
11.37M
11.37M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.56M
Maximum Profit (Gold):
$16,893.57M
$16,865.70M
n/a
$-27.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$16,893.57M
$16,865.70M
n/a
$-27.86M
Max Profit / Current MCap:
5.622
3.783
n/a
-1.839
Max Profit Per Share (Gold):
$14.30
$14.28
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.30
$14.28
n/a
$-0.02
Total Free Profit Per Share:
$10.37
$8.62
n/a
$-1.75
FD MCap / Gold Eq.:
$264.22
$391.99
n/a
$127.76
FD MCap / Silver Eq.:
$3.02
$4.51
n/a
$1.50
FD MCap / Per Metal as % Spot Price:
7.92%
10.64%
n/a
2.72%
EV / Gold Eq.:
$248.74
$382.43
n/a
$133.69
EV / Silver Eq.:
$2.84
$4.40
n/a
$1.56
EV / Per Metal as % Spot Price:
7.46%
10.38%
n/a
2.93%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/18/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6474
AUD 0.6669
09/16/2025
Spot Gold:
$3,335.41
$3,682.96
09/16/2025
$347.55
Spot Silver:
$38.06
$42.39
09/16/2025
$4.33
Gold:Silver Ratio:
87.64
86.88
09/16/2025
-0.75
Spot Gold (Future):
$5,000.00
$5,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
50.00
50.00
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