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:FFM
AUD
OTCMKTS:MNXMF
USD
Description
FireFly Metals Ltd are a gold focused junior, late stage developer with one mine in development in Canada and one exploration property. They have approximately 2.5Moz. of gold in the reserves and resources category They have a market capitalisation of ~A$255.52M which is a rise of roughly 55% over the last eleven months. As of 12/30/2023 they have no debt and ~A$15.54M cash. They have 361M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$165.23M
$255.52M
12/30/2023
Total Assets:
$17.72M
$16.84M
12/30/2023
Total Liabilities:
$0.48M
$0.45M
12/30/2023
Current Assets:
$16.35M
$15.54M
12/30/2023
Current Liabilities:
$0.34M
$0.32M
12/30/2023
Total Debt:
$0.00M
$0.00M
12/30/2023
Cash:
$16.35M
$15.54M
12/30/2023
Enterprise Value:
$148.88M
$239.97M
08/09/1977
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:
12/30/2023
Misc
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
360,760,906
360,760,906
12/30/2023
Shares (FD):
384,919,651
384,919,651
12/30/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
12/30/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/30/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/30/2023
Initial CapEx (Outstanding):
n/a
n/a
12/30/2023
Funding Option:
n/a
n/a
12/30/2023
Documentation:
none
none
12/30/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
12/24/2023
Cash Flow Multiplier:
5
5
12/24/2023
Resource Data
GOLD
12/30/2023 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
12/30/2023
Measured & Indicated:
n/a
n/a
12/30/2023
Inferred:
2.50M
2.50M
12/30/2023
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/30/2023
Measured & Indicated:
n/a
n/a
12/30/2023
Inferred:
1.13M
1.13M
12/30/2023
Reserves & Resources:
1.13M
1.13M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
12/30/2023
Extra Operating Cost:
n/a
n/a
12/30/2023
Total:
$1,500
$1,500
12/30/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
7.00 g/t
7.00 g/t
12/30/2023
Open Pit (Avg):
n/a
n/a
12/30/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/30/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
12/30/2023
Annual Production:
80,000oz.
80,000oz.
12/30/2023
Cash Cost:
$1,000
$1,000
12/30/2023
Extra Operating Cost:
$500
$500
12/30/2023
SILVER
12/30/2023 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
12/30/2023
Measured & Indicated:
n/a
n/a
12/30/2023
Inferred:
n/a
n/a
12/30/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/30/2023
Measured & Indicated:
n/a
n/a
12/30/2023
Inferred:
n/a
n/a
12/30/2023
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
12/30/2023
Extra Operating Cost:
n/a
n/a
12/30/2023
Total:
n/a
n/a
12/30/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
12/30/2023
Open Pit (Avg):
n/a
n/a
12/30/2023
Recovery Rate:
n/a
n/a
12/30/2023
F U T U R E
Proven & Probable:
n/a
n/a
12/30/2023
Annual Production:
n/a
n/a
12/30/2023
Cash Cost:
n/a
n/a
12/30/2023
Extra Operating Cost:
n/a
n/a
12/30/2023
Property
Last Analysis Data (12/30/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Pickle Crow
80% (guess)
32,000
Underground
show
80% ownership. JV with First Mining.
1.2 million oz at 8 gpt.
Drilling. No guidance yet for production.
Permitted.
Exploration
Newfoundland , Canada
Green Bay - Ming
100% (guess)
n/a
Open Pit
show
39M tons
1.8% CU
.4 gpt Au
800,000 tons of CU at 2%
Total Land Package Size (ha):
32,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Pickle Crow
80% (guess)
32,000
Underground
show
80% ownership. JV with First Mining.
1.2 million oz at 8 gpt.
Drilling. No guidance yet for production.
Permitted.
Exploration
Newfoundland , Canada
Green Bay - Ming
100% (guess)
n/a
Open Pit
show
39M tons
1.8% CU
.4 gpt Au
800,000 tons of CU at 2%
Total Land Package Size (ha):
32,000
Profitability (by resource)
Proven & Probable
12/30/2023 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
12/30/2023 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
Reserves & Resources
12/30/2023 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.:
1.13M
1.13M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$626.74M
$1,287.56M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$626.74M
$1,287.56M
n/a
Max Profit / Current MCap:
3.793
5.039
n/a
Max Profit Per Share (Gold):
$1.63
$3.35
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.63
$3.35
n/a
Total Free Profit Per Share:
$1.00
$2.32
n/a
FD MCap / Gold Eq.:
$146.87
$227.13
n/a
FD MCap / Silver Eq.:
$1.69
$2.66
n/a
FD MCap / Per Metal as % Spot Price:
7.14%
8.59%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6814
AUD 0.6476
12/03/2024
Spot Gold:
$2,057.10
$2,644.50
12/03/2024
Spot Silver:
$23.69
$30.95
12/03/2024
Gold:Silver Ratio:
86.83
85.44
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: