Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:RXL
AUD
Description
Rox Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and two exploration properties. They have approximately 2.5Moz. 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$58.85M which is a rise of roughly 70% over the last ten months. As of 07/21/2022 they have no debt and ~A$45.63M cash. They have 224M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$34.52M
$58.85M
03/07/2023
Total Assets:
$14.47M
$13.69M
07/21/2022
Total Liabilities:
$2.07M
$1.96M
07/21/2022
Current Assets:
$4.82M
$4.56M
07/21/2022
Current Liabilities:
$0.21M
$0.20M
07/21/2022
Total Debt:
$0.00M
$0.00M
07/21/2022
Cash:
$48.24M
$45.63M
07/21/2022
Enterprise Value:
$-13.72M
$13.22M
06/02/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
07/21/2022
Misc
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
169,000,000
224,000,000
03/07/2023
Shares (FD):
189,000,000
244,000,000
03/07/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
07/21/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/21/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/21/2022
Initial CapEx (Outstanding):
n/a
n/a
07/21/2022
Funding Option:
n/a
n/a
07/21/2022
Documentation:
none
none
04/23/2023
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier:
5
3
04/23/2023
Resource Data
GOLD
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/21/2022
Measured & Indicated:
1.00M
1.00M
07/21/2022
Inferred:
1.50M
1.50M
07/21/2022
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/21/2022
Measured & Indicated:
0.68M
0.68M
07/21/2022
Inferred:
0.64M
0.64M
07/21/2022
Reserves & Resources:
1.32M
1.32M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/21/2022
Extra Operating Cost:
n/a
n/a
07/21/2022
Average Grade:
2.80 g/t
2.80 g/t
07/21/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/23/2023
F U T U R E
Proven & Probable:
1.50M
1.50M
07/21/2022
Annual Production:
70,000oz.
70,000oz.
07/21/2022
Cash Cost:
$850
$950
04/23/2023
Extra Operating Cost:
$500
$500
07/21/2022
SILVER
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/21/2022
Measured & Indicated:
n/a
n/a
07/21/2022
Inferred:
n/a
n/a
07/21/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/21/2022
Measured & Indicated:
n/a
n/a
07/21/2022
Inferred:
n/a
n/a
07/21/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/21/2022
Extra Operating Cost:
n/a
n/a
07/21/2022
Average Grade:
n/a
n/a
07/21/2022
Recovery Rate:
n/a
n/a
07/21/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/21/2022
Annual Production:
n/a
n/a
07/21/2022
Cash Cost:
n/a
n/a
07/21/2022
Extra Operating Cost:
n/a
n/a
07/21/2022
Property
Last Analysis Data (07/21/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Youanmi
70% (guess)
n/a
Both
show
500,000 oz OP at 1.6 gpt
1.5 million oz UG at 8 gpt
Exploration
Western Australia , Australia
Mt Eureka Gold
75% (guess)
n/a
n/a
show
Early exploration
Exploration
Western Australia , Australia
Mt Fisher
100% (guess)
85,000
n/a
show
Early Exploration
Total Land Package Size (ha):
85,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Youanmi
70% (guess)
n/a
Both
show
500,000 oz OP at 1.6 gpt
1.5 million oz UG at 8 gpt
Exploration
Western Australia , Australia
Mt Eureka Gold
75% (guess)
n/a
n/a
show
Early exploration
Exploration
Western Australia , Australia
Mt Fisher
100% (guess)
85,000
n/a
show
Early Exploration
Total Land Package Size (ha):
85,000
Profitability (by resource)
Proven & Probable
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.68M
0.68M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$331.84M
$345.10M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$331.84M
$345.10M
n/a
Max Profit / Current MCap:
9.614
5.864
n/a
Max Profit Per Share (Gold):
$1.76
$1.41
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.76
$1.41
n/a
Total Free Profit Per Share:
$1.49
$1.04
n/a
FD MCap / Gold Eq.:
$50.76
$86.54
n/a
FD MCap / Silver Eq.:
$0.60
$1.03
n/a
FD MCap / Per Metal as % Spot Price:
2.76%
4.42%
n/a
Reserves & Resources
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.32M
1.32M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$642.94M
$668.63M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$642.94M
$668.63M
n/a
Max Profit / Current MCap:
18.627
11.362
n/a
Max Profit Per Share (Gold):
$3.40
$2.74
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.40
$2.74
n/a
Total Free Profit Per Share:
$3.14
$2.37
n/a
FD MCap / Gold Eq.:
$26.20
$44.67
n/a
FD MCap / Silver Eq.:
$0.31
$0.53
n/a
FD MCap / Per Metal as % Spot Price:
1.43%
2.28%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6892
AUD 0.6518
05/30/2023
Spot Gold:
$1,838.00
$1,957.50
05/30/2023
Spot Silver:
$21.56
$23.20
05/30/2023
Gold:Silver Ratio:
85.25
84.38
05/30/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: