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
NYSEAMERICAN:GPL
USD
TSE:GPR
CAD
Description
Great Panther Mining are a gold focused junior explorer with three producing mines in Brazil and Mexico, two mines in development in Mexico and Peru and exploration properties. Currently they produce roughly 90koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9.08M which is a fall of roughly 93% over the last nineteen months. As of 11/10/2021 they have ~C$41M debt and ~C$37.51M cash. They have 47M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$122.10M
$9.08M
07/25/2022
Total Assets:
$217.12M
$202.53M
11/10/2021
Total Liabilities:
$165.65M
$154.52M
11/10/2021
Current Assets:
$80.41M
$75.01M
11/10/2021
Current Liabilities:
$98.11M
$91.51M
11/10/2021
Total Debt:
$44.23M
$41.26M
11/10/2021
Cash:
$40.21M
$37.51M
11/10/2021
Enterprise Value:
$126.12M
$12.83M
05/29/1970
Cash Flow:
$-22.83M
$14.47M
never
Cash Flow Multiple:
0.00
0.63
never
Net Debt to Cash Flow Ratio:
n/a
0.26
never
Finance within 1 year:
11/10/2021
Misc
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
368,000,000
47,116,417
07/25/2022
Shares (FD):
468,000,000
47,800,000
07/25/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
11/10/2021
Production (Gold Eq Oz.):
(guess) 116,553
(guess) 90,000
06/30/2022
Production (Silver Eq Oz.) :
(guess) 8,778,825
(guess) 7,271,199
06/30/2022
Initial CapEx (Outstanding):
n/a
n/a
11/10/2021
Funding Option:
n/a
n/a
11/10/2021
Documentation:
none
none
03/06/2023
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
Resource Data
GOLD
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.65M
0.75M
04/14/2022
Measured & Indicated:
1.10M
1.50M
04/14/2022
Inferred:
1.00M
0.50M
04/14/2022
Reserves & Resources:
2.10M
2.00M
never
P L A U S I B L E
Proven & Probable:
0.59M
0.68M
04/14/2022
Measured & Indicated:
0.91M
1.22M
04/14/2022
Inferred:
0.45M
0.23M
04/14/2022
Reserves & Resources:
1.36M
1.44M
never
C U R R E N T
Annual Production:
(guess) 90,000oz.
(guess) 90,000oz.
06/30/2022
Cash Cost:
$1,700
$1,100
01/19/2022
Extra Operating Cost:
$500
$700
01/19/2022
Average Grade:
1.00 g/t
1.00 g/t
11/10/2021
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/25/2022
F U T U R E
Proven & Probable:
1.50M
2.00M
04/14/2022
Annual Production:
120,000oz.
100,000oz.
06/30/2022
Cash Cost:
$950
$950
11/10/2021
Extra Operating Cost:
$450
$450
11/10/2021
SILVER
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
10.00M
n/a
04/14/2022
Measured & Indicated:
16.00M
n/a
04/14/2022
Inferred:
15.00M
n/a
04/14/2022
Reserves & Resources:
31.00M
n/a
never
P L A U S I B L E
Proven & Probable:
8.50M
n/a
04/14/2022
Measured & Indicated:
12.58M
n/a
04/14/2022
Inferred:
6.38M
n/a
04/14/2022
Reserves & Resources:
18.96M
n/a
never
C U R R E N T
Annual Production:
(guess) 2,000,000oz.
n/a
Cash Cost:
$14.00
n/a
04/14/2022
Extra Operating Cost:
$6.00
n/a
04/14/2022
Average Grade:
170.00 g/t
n/a
04/14/2022
Recovery Rate:
(CG) 85.00%
n/a
04/14/2022
F U T U R E
Proven & Probable:
20.00M
n/a
04/14/2022
Annual Production:
2,000,000oz.
n/a
04/14/2022
Cash Cost:
$12.00
n/a
04/14/2022
Extra Operating Cost:
$7.00
n/a
04/14/2022
Property
Last Analysis Data (11/10/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Lake Mackay
100%
n/a
n/a
n/a
Exploration
Melbourne , Australia
Reedy Creek
100%
n/a
n/a
n/a
Exploration
Wa , Australia
Tropicana East
100%
n/a
n/a
show
New discovery. Early exploration.
Exploration
Wa , Australia
West Musgrave
100%
n/a
n/a
n/a
Production
Amapa , Brazil
Tucano
100%
250,000
Open Pit
show
Large property, large resource (3.5 million oz) and growing.
Exploration
Amapa , Brazil
Tartaruga
100%
n/a
n/a
n/a
Exploration
Amapa , Brazil
Tucano-Iron
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Argosy
100%
1,000
n/a
show
Past producing high grade mine (100,000 oz)
Production
Leon , Mexico
Guanajuato
100%
n/a
n/a
n/a
Production
Topia , Mexico
Topia
100%
n/a
n/a
n/a
Development
Mexico
Guadalupe
100% (guess)
6,000
Both
show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.
PEA completed.
Paid $8 million. Still owe most of it to get the property with 100% ownership.
Exploration
Mexico , Mexico
El Horcon
100% (guess)
6,700
Underground
show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exploration
Caborca, Sonora , Mexico
Plomo
100% (guess)
4,000
n/a
show
Early exploration
Exploration
Guanajuato , Mexico
San Ignacio
100%
n/a
n/a
n/a
Development
Peru , Peru
Coricancha
100% (guess)
3,700
Underground
show
100 million oz of silver equivalent (including silver)
Production in 2018.
Total Land Package Size (ha):
271,400
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Lake Mackay
100%
n/a
n/a
n/a
Exploration
Melbourne , Australia
Reedy Creek
100%
n/a
n/a
n/a
Exploration
Wa , Australia
Tropicana East
100%
n/a
n/a
show
New discovery. Early exploration.
Exploration
Wa , Australia
West Musgrave
100%
n/a
n/a
n/a
Production
Amapa , Brazil
Tucano
100%
250,000
Open Pit
show
Large property, large resource (3.5 million oz) and growing.
Exploration
Amapa , Brazil
Tartaruga
100%
n/a
n/a
n/a
Exploration
Amapa , Brazil
Tucano-Iron
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Argosy
100%
1,000
n/a
show
Past producing high grade mine (100,000 oz)
Production
Leon , Mexico
Guanajuato
100%
n/a
n/a
n/a
Production
Topia , Mexico
Topia
100%
n/a
n/a
n/a
Development
Mexico
Guadalupe
100% (guess)
6,000
Both
show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.
PEA completed.
Paid $8 million. Still owe most of it to get the property with 100% ownership.
Exploration
Mexico , Mexico
El Horcon
100% (guess)
6,700
Underground
show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exploration
Caborca, Sonora , Mexico
Plomo
100% (guess)
4,000
n/a
show
Early exploration
Exploration
Guanajuato , Mexico
San Ignacio
100%
n/a
n/a
n/a
Development
Peru , Peru
Coricancha
100% (guess)
3,700
Underground
show
100 million oz of silver equivalent (including silver)
Production in 2018.
Total Land Package Size (ha):
271,400
Profitability (by resource)
Proven & Probable
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
83.04%
100.00%
n/a
Percentage Silver:
16.96%
n/a
n/a
Total (Gold Eq. Oz.):
0.78M
0.75M
n/a
Total (Silver Eq. Oz.):
58.96M
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.70M
0.68M
n/a
Silver Eq. Oz.:
52.56M
n/a
n/a
Maximum Profit (Gold):
$-207.03M
$108.54M
n/a
Maximum Profit (Silver):
$38.34M
n/a
n/a
Total Maximum Profit:
$-168.70M
$108.54M
n/a
Max Profit / Current MCap:
n/a
11.951
n/a
Max Profit Per Share (Gold):
$-0.44
$2.27
n/a
Max Profit Per Share (Silver):
$0.08
n/a
n/a
Total Max Profit Per Share:
$-0.36
$2.27
n/a
Total Free Profit Per Share:
$0.00
$2.08
n/a
FD MCap / Gold Eq.:
$174.97
$13.45
n/a
FD MCap / Silver Eq.:
$2.32
$0.17
n/a
FD MCap / Per Metal as % Spot Price:
9.48%
0.69%
n/a
Measured & Indicated
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
83.81%
100.00%
n/a
Percentage Silver:
16.19%
n/a
n/a
Total (Gold Eq. Oz.):
1.31M
1.50M
n/a
Total (Silver Eq. Oz.):
98.85M
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.08M
1.22M
n/a
Silver Eq. Oz.:
81.05M
n/a
n/a
Maximum Profit (Gold):
$-321.70M
$195.37M
n/a
Maximum Profit (Silver):
$56.74M
n/a
n/a
Total Maximum Profit:
$-264.96M
$195.37M
n/a
Max Profit / Current MCap:
n/a
21.512
n/a
Max Profit Per Share (Gold):
$-0.69
$4.09
n/a
Max Profit Per Share (Silver):
$0.12
n/a
n/a
Total Max Profit Per Share:
$-0.57
$4.09
n/a
Total Free Profit Per Share:
$0.00
$3.90
n/a
FD MCap / Gold Eq.:
$113.47
$7.47
n/a
FD MCap / Silver Eq.:
$1.51
$0.09
n/a
FD MCap / Per Metal as % Spot Price:
6.15%
0.38%
n/a
Reserves & Resources
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
83.61%
100.00%
n/a
Percentage Silver:
16.39%
n/a
n/a
Total (Gold Eq. Oz.):
2.51M
2.00M
n/a
Total (Silver Eq. Oz.):
189.17M
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.61M
1.44M
n/a
Silver Eq. Oz.:
121.32M
n/a
n/a
Maximum Profit (Gold):
$-480.95M
$231.55M
n/a
Maximum Profit (Silver):
$85.49M
n/a
n/a
Total Maximum Profit:
$-395.46M
$231.55M
n/a
Max Profit / Current MCap:
n/a
25.496
n/a
Max Profit Per Share (Gold):
$-1.03
$4.84
n/a
Max Profit Per Share (Silver):
$0.18
n/a
n/a
Total Max Profit Per Share:
$-0.85
$4.84
n/a
Total Free Profit Per Share:
$0.00
$4.65
n/a
FD MCap / Gold Eq.:
$75.81
$6.31
n/a
FD MCap / Silver Eq.:
$1.01
$0.08
n/a
FD MCap / Per Metal as % Spot Price:
4.11%
0.32%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/10/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.8041
CAD 0.7501
06/10/2023
Spot Gold:
$1,846.10
$1,960.80
06/10/2023
Spot Silver:
$24.51
$24.27
06/10/2023
Gold:Silver Ratio:
75.32
80.79
06/10/2023
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: