Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

FireFly Metals Ltd

www: fireflymetals.com.au   email: info@fireflymetals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:FFM AUD
OTCMKTS:MNXMF USD
TSE:FFM CAD

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$925.49M which is a fall of roughly 10% over the last two months. As of 12/23/2025 they have no debt and ~A$74.13M cash. They have 688M shares outstanding and trade on

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

General Details

Financial 12/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,026.18M $925.49M 12/23/2025 $-100.69M
MCap (OS): $960.93M $866.64M 12/23/2025 $-94.29M
Total Assets: $246.10M $259.88M 12/23/2025 $13.78M
Total Liabilities: $16.38M $17.30M 12/23/2025 $0.92M
Current Assets: $74.88M $79.07M 12/23/2025 $4.19M
Current Liabilities: $8.83M $9.32M 12/23/2025 $0.49M
Total Debt: $0.00M $0.00M 12/23/2025 $0.00M
Cash: $70.20M $74.13M 12/23/2025 $3.93M
Debt (Net): $-70.20M $-74.13M $-3.93M
Enterprise Value: $955.98M $851.36M $-104.62M
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: 12/23/2025 n/a
Misc 12/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 687,700,000 687,700,000 12/23/2025 0
Shares (FD): 734,400,000 734,400,000 12/23/2025 0
Insider Ownership: 10% 10% 12/23/2025 n/a
Dividend (Annual): n/a n/a 12/23/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a n/a 12/23/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Development Phase: none none 12/23/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 12/23/2025 0
Cash Flow Multiple: 4 4 12/23/2025 0.00

Resource Data

GOLD
(inc. Base Metals)
 12/23/2025
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 12/23/2025 0.00M
Measured & Indicated: n/a n/a 12/23/2025 0.00M
Inferred: 2.50M 2.50M 12/23/2025 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2025 0.00M
Measured & Indicated: n/a n/a 12/23/2025 0.00M
Inferred: 1.13M 1.13M 12/23/2025 0.00M
Reserves & Resources: 1.13M 1.13M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/23/2025 $0.00
Extra Operating Cost: n/a n/a 12/23/2025 $0.00
Total: $1,500 $1,500 12/23/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 12/23/2025 n/a
Open Pit (Avg): n/a n/a 12/23/2025 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/23/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/23/2025 0.00M
Annual Production: 80,000oz. 80,000oz. 12/23/2025 0oz.
Cash Cost: $1,000 $1,000 12/23/2025 $0
Extra Operating Cost: $500 $500 12/23/2025 $0
SILVER
(inc. Base Metals)
 12/23/2025
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 12/23/2025 0.00M
Measured & Indicated: n/a n/a 12/23/2025 0.00M
Inferred: n/a n/a 12/23/2025 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 12/23/2025 0.00M
Measured & Indicated: n/a n/a 12/23/2025 0.00M
Inferred: n/a n/a 12/23/2025 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 12/23/2025 $0.00
Extra Operating Cost: n/a n/a 12/23/2025 $0.00
Total: n/a n/a 12/23/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/23/2025 n/a
Open Pit (Avg): n/a n/a 12/23/2025 n/a
Recovery Rate: n/a n/a 12/23/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/23/2025 0.00M
Annual Production: n/a n/a 12/23/2025 n/a
Cash Cost: n/a n/a 12/23/2025 n/a
Extra Operating Cost: n/a n/a 12/23/2025 n/a

Property

Last Analysis Data  (12/23/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pickle Crow
80 show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.

Size: 32,000 ha
Exp Green Bay - Ming
100 show
60M tons = 1M lbs of copper.
1.7% CU
.3 gpt Au
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pickle Crow
80 show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.

Size: 32,000 ha
Exp Green Bay - Ming
100 show
60M tons = 1M lbs of copper.
1.7% CU
.3 gpt Au

Profitability (by resource)

Proven &
Probable		 12/23/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/23/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 12/23/2025
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.46M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 1.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.26M
Maximum Profit (Gold): $3,322.22M $3,794.20M n/a $471.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,322.22M $3,794.20M n/a $471.98M
Max Profit / Current MCap: 3.237 4.100 n/a 0.862
Max Profit Per Share (Gold): $4.52 $5.17 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.52 $5.17 n/a $0.64
Total Free Profit Per Share: $2.43 $3.38 n/a $0.95
FD MCap / Gold Eq.: $912.16 $822.66 n/a $-89.50
FD MCap / Silver Eq.: $14.52 $12.35 n/a $-2.17
FD MCap / Per Metal
as % Spot Price:		 20.48% 16.88% n/a -3.60%
EV / Gold Eq.: $849.76 $756.77 n/a $-93.00
EV / Silver Eq.: $13.53 $11.36 n/a $-2.17
EV / Per Metal
as % Spot Price:		 19.08% 15.53% n/a -3.55%

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.     ×