Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Great Panther Mining

www: www.greatpanther.com   email: fgrant@greatpanther.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:GPL USD
TSE:GPR CAD

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 110koz. 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$86.04M which is a fall of roughly 30% over the last six months. As of 11/10/2021 they have ~C$43M debt and ~C$38.97M cash. They have 455M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 11/10/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $122.10M $86.04M 11/29/2021 $-36.06M
Total Assets: $217.12M $210.42M 11/10/2021 $-6.70M
Total Liabilities: $165.65M $160.55M 11/10/2021 $-5.11M
Current Assets: $80.41M $77.93M 11/10/2021 $-2.48M
Current Liabilities: $98.11M $95.08M 11/10/2021 $-3.03M
Total Debt: $44.23M $42.86M 11/10/2021 $-1.36M
Cash: $40.21M $38.97M 11/10/2021 $-1.24M
Enterprise Value: $126.12M $89.94M 11/06/1972 $-36.19M
Cash Flow: $-15.98M $1.41M never $17.39M
Cash Flow Multiple: 0.00 61.06 never 61.06
Net Debt to
Cash Flow Ratio:
n/a 2.77 never 2.77
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: 368,000,000 455,000,000 11/29/2021 87,000,000
Shares (FD): 468,000,000 478,000,000 11/29/2021 10,000,000
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) 
110,000
04/14/2022 -6,553
Production (Silver Eq Oz.): (guess) 
8,778,825
(guess) 
9,229,949
04/14/2022 451,124
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 04/14/2022 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) 
110,000oz.
04/14/2022 20,000oz.
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% 04/14/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 2.00M 04/14/2022 0.50M
Annual Production: 120,000oz. 120,000oz. 11/10/2021 0oz.
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 3.97M
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 4.08M
Maximum Profit (Gold): $-72.46M $12.97M n/a $85.43M
Maximum Profit (Silver): $40.25M n/a n/a $-40.25M
Total Maximum Profit: $-32.21M $12.97M n/a $45.18M
Max Profit / Current MCap: n/a 0.151 n/a 0.415
Max Profit Per Share (Gold): $-0.15 $0.03 n/a $0.18
Max Profit Per Share (Silver): $0.09 n/a n/a $-0.09
Total Max Profit Per Share: $-0.07 $0.03 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $174.97 $127.47 n/a $-47.50
FD Mkt. Cap / Silver Eq.: $2.32 $1.52 n/a $-0.80
FD Mkt. Cap / Per Metal
as % Spot Price:
9.48% 7.01% n/a -2.47%
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 27.01M
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 20.90M
Maximum Profit (Gold): $-112.59M $23.35M n/a $135.94M
Maximum Profit (Silver): $59.57M n/a n/a $-59.57M
Total Maximum Profit: $-53.02M $23.35M n/a $76.37M
Max Profit / Current MCap: n/a 0.271 n/a 0.706
Max Profit Per Share (Gold): $-0.24 $0.05 n/a $0.29
Max Profit Per Share (Silver): $0.13 n/a n/a $-0.13
Total Max Profit Per Share: $-0.11 $0.05 n/a $0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $113.47 $70.81 n/a $-42.66
FD Mkt. Cap / Silver Eq.: $1.51 $0.84 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
6.15% 3.89% n/a -2.25%

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 -21.36M
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 -0.49M
Maximum Profit (Gold): $-168.33M $27.67M n/a $196.00M
Maximum Profit (Silver): $89.76M n/a n/a $-89.76M
Total Maximum Profit: $-78.57M $27.67M n/a $106.24M
Max Profit / Current MCap: n/a 0.322 n/a 0.965
Max Profit Per Share (Gold): $-0.36 $0.06 n/a $0.42
Max Profit Per Share (Silver): $0.19 n/a n/a $-0.19
Total Max Profit Per Share: $-0.17 $0.06 n/a $0.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $75.81 $59.75 n/a $-16.06
FD Mkt. Cap / Silver Eq.: $1.01 $0.71 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
4.11% 3.29% n/a -0.82%

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.     ×