Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:AMI
AUD
OTCMKTS:AUMTF
USD
Description
Aurelia Metals Ltd are a gold focused mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 110koz. of gold per year. They have approximately 1.5Moz. 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$236.8M which is a fall of roughly 38% over the last eight months. As of 12/21/2021 they have ~A$17M debt and ~A$15.27M cash. They have 1,237M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/21/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$384.06M
$236.80M
12/21/2021
$-147.26M
Total Assets:
$462.43M
$451.01M
12/21/2021
$-11.42M
Total Liabilities:
$167.19M
$163.06M
12/21/2021
$-4.13M
Current Assets:
$56.91M
$55.51M
12/21/2021
$-1.41M
Current Liabilities:
$56.91M
$55.51M
12/21/2021
$-1.41M
Total Debt:
$17.07M
$16.65M
12/21/2021
$-0.42M
Cash:
$15.65M
$15.27M
12/21/2021
$-0.39M
Enterprise Value:
$385.48M
$238.19M
07/19/1977
$-147.29M
Cash Flow:
$30.12M
$33.73M
never
$3.60M
Cash Flow Multiple:
12.75
7.02
never
-5.73
Net Debt to Cash Flow Ratio:
0.05
0.04
never
-0.01
Finance within 1 year:
12/21/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/21/2021
0.00%
Misc
12/21/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,237,000,000
1,237,000,000
12/21/2021
0
Shares (FD):
1,241,000,000
1,241,000,000
12/21/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/21/2021
n/a
Production (Gold Eq Oz.):
(guess) 110,000
(guess) 110,000
12/21/2021
0
Production (Silver Eq Oz.) :
(guess) 8,807,868
(guess) 9,377,551
12/21/2021
569,683
Initial CapEx (Outstanding):
n/a
n/a
12/21/2021
n/a
Funding Option:
n/a
n/a
12/21/2021
n/a
Documentation:
none
PRODUCER
12/21/2021
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
12/21/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.25M
0.25M
12/21/2021
0.00M
Measured & Indicated:
1.00M
1.00M
12/21/2021
0.00M
Inferred:
0.50M
0.50M
12/21/2021
0.00M
Reserves & Resources:
1.50M
1.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.21M
0.21M
12/21/2021
0.00M
Measured & Indicated:
0.72M
0.72M
12/21/2021
0.00M
Inferred:
0.21M
0.21M
12/21/2021
0.00M
Reserves & Resources:
0.94M
0.94M
never
0.00M
C U R R E N T
Annual Production:
(guess) 110,000oz.
(guess) 110,000oz.
12/21/2021
0oz.
Cash Cost:
$900
$900
12/21/2021
$0.00
Extra Operating Cost:
$500
$500
12/21/2021
$0.00
Average Grade:
1.50 g/t
1.50 g/t
12/21/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/21/2021
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
12/21/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
12/21/2021
0oz.
Cash Cost:
$900
$900
12/21/2021
$0
Extra Operating Cost:
$500
$500
12/21/2021
$0
SILVER
12/21/2021 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
12/21/2021
0.00M
Measured & Indicated:
n/a
n/a
12/21/2021
0.00M
Inferred:
n/a
n/a
12/21/2021
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
12/21/2021
0.00M
Measured & Indicated:
n/a
n/a
12/21/2021
0.00M
Inferred:
n/a
n/a
12/21/2021
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
12/21/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/21/2021
$0.00
Average Grade:
n/a
n/a
12/21/2021
n/a
Recovery Rate:
n/a
n/a
12/21/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/21/2021
0.00M
Annual Production:
n/a
n/a
12/21/2021
n/a
Cash Cost:
n/a
n/a
12/21/2021
n/a
Extra Operating Cost:
n/a
n/a
12/21/2021
n/a
Property
Last Analysis Data (12/21/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Profitability (by resource)
Proven & Probable
12/21/2021 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.):
0.25M
0.25M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.29M
P L A U S I B L E
Gold Eq. Oz.:
0.21M
0.21M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.10M
Maximum Profit (Gold):
$116.38M
$130.31M
n/a
$13.92M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$116.38M
$130.31M
n/a
$13.92M
Max Profit / Current MCap:
0.303
0.550
n/a
0.247
Max Profit Per Share (Gold):
$0.09
$0.11
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.11
n/a
$0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,807.32
$1,114.35
n/a
$-692.98
FD Mkt. Cap / Silver Eq.:
$22.57
$13.07
n/a
$-9.50
FD Mkt. Cap / Per Metal as % Spot Price:
100.90%
60.63%
n/a
-40.27%
Measured & Indicated
12/21/2021 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
5.18M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.74M
Maximum Profit (Gold):
$395.70M
$443.04M
n/a
$47.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$395.70M
$443.04M
n/a
$47.34M
Max Profit / Current MCap:
1.030
1.871
n/a
0.841
Max Profit Per Share (Gold):
$0.32
$0.36
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.32
$0.36
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.08
n/a
$0.08
FD Mkt. Cap / Gold Eq.:
$531.57
$327.75
n/a
$-203.82
FD Mkt. Cap / Silver Eq.:
$6.64
$3.84
n/a
$-2.79
FD Mkt. Cap / Per Metal as % Spot Price:
29.68%
17.83%
n/a
-11.84%
Reserves & Resources
12/21/2021 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.77M
P L A U S I B L E
Gold Eq. Oz.:
0.94M
0.94M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.84M
Maximum Profit (Gold):
$512.08M
$573.34M
n/a
$61.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$512.08M
$573.34M
n/a
$61.26M
Max Profit / Current MCap:
1.333
2.421
n/a
1.088
Max Profit Per Share (Gold):
$0.41
$0.46
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.46
n/a
$0.05
Total Free Profit Per Share:
$0.00
$0.19
n/a
$0.19
FD Mkt. Cap / Gold Eq.:
$410.75
$253.26
n/a
$-157.49
FD Mkt. Cap / Silver Eq.:
$5.13
$2.97
n/a
$-2.16
FD Mkt. Cap / Per Metal as % Spot Price:
22.93%
13.78%
n/a
-9.15%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/21/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7114
AUD 0.6939
08/19/2022
Spot Gold:
$1,791.20
$1,838.00
08/19/2022
$46.80
Spot Silver:
$22.37
$21.56
08/19/2022
$-0.81
Gold:Silver Ratio:
80.07
85.25
08/19/2022
5.18
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: