Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:GPR
CAD
NYSEAMERICAN:GPL
USD
Description
Great Panther Mining are a gold focused mid-tier producer 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 fifteen months. As of 11/10/2021 they have ~C$41M debt and ~C$37.4M 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
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$122.10M
$9.08M
07/25/2022
$-113.02M
Total Assets:
$217.12M
$201.95M
11/10/2021
$-15.17M
Total Liabilities:
$165.65M
$154.08M
11/10/2021
$-11.58M
Current Assets:
$80.41M
$74.80M
11/10/2021
$-5.62M
Current Liabilities:
$98.11M
$91.25M
11/10/2021
$-6.86M
Total Debt:
$44.23M
$41.14M
11/10/2021
$-3.09M
Cash:
$40.21M
$37.40M
11/10/2021
$-2.81M
Enterprise Value:
$126.12M
$12.82M
05/29/1970
$-113.30M
Cash Flow:
$-15.98M
$7.91M
never
$23.89M
Cash Flow Multiple:
0.00
1.15
never
1.15
Net Debt to Cash Flow Ratio:
n/a
0.47
never
0.47
Finance within 1 year:
11/10/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/10/2021
0.00%
Misc
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
368,000,000
47,116,417
07/25/2022
-320,883,583
Shares (FD):
468,000,000
47,800,000
07/25/2022
-420,200,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
11/10/2021
n/a
Production (Gold Eq Oz.):
(guess) 116,553
(guess) 90,000
06/30/2022
-26,553
Production (Silver Eq Oz.) :
(guess) 8,778,825
(guess) 7,389,979
06/30/2022
-1,388,846
Initial CapEx (Outstanding):
n/a
n/a
11/10/2021
n/a
Funding Option:
n/a
n/a
11/10/2021
n/a
Documentation:
none
PRODUCER
07/25/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.65M
0.75M
04/14/2022
0.10M
Measured & Indicated:
1.10M
1.50M
04/14/2022
0.40M
Inferred:
1.00M
0.50M
04/14/2022
-0.50M
Reserves & Resources:
2.10M
2.00M
never
-0.10M
P L A U S I B L E
Proven & Probable:
0.59M
0.68M
04/14/2022
0.09M
Measured & Indicated:
0.91M
1.22M
04/14/2022
0.31M
Inferred:
0.45M
0.23M
04/14/2022
-0.23M
Reserves & Resources:
1.36M
1.44M
never
0.08M
C U R R E N T
Annual Production:
(guess) 90,000oz.
(guess) 90,000oz.
06/30/2022
0oz.
Cash Cost:
$1,700
$1,100
01/19/2022
$-600.00
Extra Operating Cost:
$500
$700
01/19/2022
$200.00
Average Grade:
1.00 g/t
1.00 g/t
11/10/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/25/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
2.00M
04/14/2022
0.50M
Annual Production:
120,000oz.
100,000oz.
06/30/2022
-20,000oz.
Cash Cost:
$950
$950
11/10/2021
$0
Extra Operating Cost:
$450
$450
11/10/2021
$0
SILVER
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
n/a
04/14/2022
0.00M
Measured & Indicated:
16.00M
n/a
04/14/2022
0.00M
Inferred:
15.00M
n/a
04/14/2022
0.00M
Reserves & Resources:
31.00M
n/a
never
-31.00M
P L A U S I B L E
Proven & Probable:
8.50M
n/a
04/14/2022
-8.50M
Measured & Indicated:
12.58M
n/a
04/14/2022
-12.58M
Inferred:
6.38M
n/a
04/14/2022
-6.38M
Reserves & Resources:
18.96M
n/a
never
-18.96M
C U R R E N T
Annual Production:
(guess) 2,000,000oz.
n/a
0oz.
Cash Cost:
$14.00
n/a
04/14/2022
$0.00
Extra Operating Cost:
$6.00
n/a
04/14/2022
$0.00
Average Grade:
170.00 g/t
n/a
04/14/2022
n/a
Recovery Rate:
(CG) 85.00%
n/a
04/14/2022
-10.00%
F U T U R E
Proven & Probable:
20.00M
n/a
04/14/2022
0.00M
Annual Production:
2,000,000oz.
n/a
04/14/2022
n/a
Cash Cost:
$12.00
n/a
04/14/2022
$0.00
Extra Operating Cost:
$7.00
n/a
04/14/2022
n/a
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
Change
Item
Value
Value
Updated
Value
Percentage Gold:
83.04%
100.00%
n/a
16.96%
Percentage Silver:
16.96%
n/a
n/a
-16.96%
Total (Gold Eq. Oz.):
0.78M
0.75M
n/a
-0.03M
Total (Silver Eq. Oz.):
58.96M
n/a
n/a
2.62M
P L A U S I B L E
Gold Eq. Oz.:
0.70M
0.68M
n/a
-0.02M
Silver Eq. Oz.:
52.56M
n/a
n/a
2.86M
Maximum Profit (Gold):
$-72.46M
$88.95M
n/a
$161.41M
Maximum Profit (Silver):
$40.25M
n/a
n/a
$-40.25M
Total Maximum Profit:
$-32.21M
$88.95M
n/a
$121.16M
Max Profit / Current MCap:
n/a
9.794
n/a
10.058
Max Profit Per Share (Gold):
$-0.15
$1.86
n/a
$2.02
Max Profit Per Share (Silver):
$0.09
n/a
n/a
$-0.09
Total Max Profit Per Share:
$-0.07
$1.86
n/a
$1.93
Total Free Profit Per Share:
$0.00
$1.67
n/a
$1.67
FD Mkt. Cap / Gold Eq.:
$174.97
$13.45
n/a
$-161.51
FD Mkt. Cap / Silver Eq.:
$2.32
$0.16
n/a
$-2.16
FD Mkt. Cap / Per Metal as % Spot Price:
9.48%
0.70%
n/a
-8.78%
Measured & Indicated
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
83.81%
100.00%
n/a
16.19%
Percentage Silver:
16.19%
n/a
n/a
-16.19%
Total (Gold Eq. Oz.):
1.31M
1.50M
n/a
0.19M
Total (Silver Eq. Oz.):
98.85M
n/a
n/a
24.31M
P L A U S I B L E
Gold Eq. Oz.:
1.08M
1.22M
n/a
0.14M
Silver Eq. Oz.:
81.05M
n/a
n/a
18.72M
Maximum Profit (Gold):
$-112.59M
$160.11M
n/a
$272.70M
Maximum Profit (Silver):
$59.57M
n/a
n/a
$-59.57M
Total Maximum Profit:
$-53.02M
$160.11M
n/a
$213.13M
Max Profit / Current MCap:
n/a
17.629
n/a
18.063
Max Profit Per Share (Gold):
$-0.24
$3.35
n/a
$3.59
Max Profit Per Share (Silver):
$0.13
n/a
n/a
$-0.13
Total Max Profit Per Share:
$-0.11
$3.35
n/a
$3.46
Total Free Profit Per Share:
$0.00
$3.16
n/a
$3.16
FD Mkt. Cap / Gold Eq.:
$113.47
$7.47
n/a
$-106.00
FD Mkt. Cap / Silver Eq.:
$1.51
$0.09
n/a
$-1.42
FD Mkt. Cap / Per Metal as % Spot Price:
6.15%
0.39%
n/a
-5.76%
Reserves & Resources
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
83.61%
100.00%
n/a
16.39%
Percentage Silver:
16.39%
n/a
n/a
-16.39%
Total (Gold Eq. Oz.):
2.51M
2.00M
n/a
-0.51M
Total (Silver Eq. Oz.):
189.17M
n/a
n/a
-24.95M
P L A U S I B L E
Gold Eq. Oz.:
1.61M
1.44M
n/a
-0.17M
Silver Eq. Oz.:
121.32M
n/a
n/a
-3.08M
Maximum Profit (Gold):
$-168.33M
$189.76M
n/a
$358.09M
Maximum Profit (Silver):
$89.76M
n/a
n/a
$-89.76M
Total Maximum Profit:
$-78.57M
$189.76M
n/a
$268.33M
Max Profit / Current MCap:
n/a
20.894
n/a
21.537
Max Profit Per Share (Gold):
$-0.36
$3.97
n/a
$4.33
Max Profit Per Share (Silver):
$0.19
n/a
n/a
$-0.19
Total Max Profit Per Share:
$-0.17
$3.97
n/a
$4.14
Total Free Profit Per Share:
$0.00
$3.78
n/a
$3.78
FD Mkt. Cap / Gold Eq.:
$75.81
$6.31
n/a
$-69.50
FD Mkt. Cap / Silver Eq.:
$1.01
$0.08
n/a
$-0.93
FD Mkt. Cap / Per Metal as % Spot Price:
4.11%
0.33%
n/a
-3.78%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/10/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.8041
CAD 0.7480
02/01/2023
Spot Gold:
$1,846.10
$1,925.50
02/01/2023
$79.40
Spot Silver:
$24.51
$23.45
02/01/2023
$-1.06
Gold:Silver Ratio:
75.32
82.11
02/01/2023
6.79
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: