Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:AYA
CAD
OTCMKTS:AYASF
USD
Description
Aya Gold & Silver Inc are a silver focused junior, emerging mid-tier producer with one mine in development in Morocco and two exploration properties. They have approximately 125Moz. of silver in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~C$946.36M which is a fall of roughly 2% over the last seven months. As of 05/08/2023 they have ~C$74M debt and ~C$52.23M cash. They have 116M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$968.43M
$946.36M
08/15/2023
$-22.07M
Total Assets:
$116.11M
$114.03M
05/08/2023
$-2.09M
Total Liabilities:
$95.14M
$93.43M
05/08/2023
$-1.71M
Current Assets:
$48.69M
$52.23M
11/15/2023
$3.54M
Current Liabilities:
$15.73M
$15.45M
05/08/2023
$-0.28M
Total Debt:
$74.91M
$73.57M
05/08/2023
$-1.35M
Cash:
$83.90M
$52.23M
11/15/2023
$-31.67M
Enterprise Value:
$959.44M
$967.69M
08/31/2000
$8.25M
Cash Flow:
$7.67M
$10.82M
never
$3.15M
Cash Flow Multiple:
126.31
87.46
never
-38.85
Net Debt to Cash Flow Ratio:
n/a
1.97
never
1.97
Finance within 1 year:
05/08/2023
n/a
Misc
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
116,000,000
116,000,000
05/08/2023
0
Shares (FD):
126,000,000
128,000,000
08/15/2023
2,000,000
Insider Ownership:
n/a
55%
11/19/2023
55%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
05/08/2023
n/a
Production (Gold Eq Oz.):
(guess) 21,474
(guess) 23,320
11/15/2023
1,846
Production (Silver Eq Oz.) :
(guess) 1,700,000
(guess) 2,000,000
11/15/2023
300,000
Initial CapEx (Outstanding):
$3.50M0.36% of MCap
$3.50M0.37% of MCap
05/08/2023
$0.00M
Funding Option:
n/a
n/a
05/08/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
10
10
04/13/2023
0.00
Resource Data
GOLD
05/08/2023 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
05/08/2023
0.00M
Measured & Indicated:
n/a
n/a
05/08/2023
0.00M
Inferred:
n/a
n/a
05/08/2023
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
05/08/2023
0.00M
Measured & Indicated:
n/a
n/a
05/08/2023
0.00M
Inferred:
n/a
n/a
05/08/2023
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
05/08/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/08/2023
$0.00
Average Grade:
n/a
n/a
05/08/2023
n/a
Recovery Rate:
n/a
n/a
05/08/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/08/2023
0.00M
Annual Production:
n/a
n/a
05/08/2023
n/a
Cash Cost:
n/a
n/a
05/08/2023
n/a
Extra Operating Cost:
n/a
n/a
05/08/2023
n/a
SILVER
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
70.00M
70.00M
05/08/2023
0.00M
Measured & Indicated:
100.00M
100.00M
05/08/2023
0.00M
Inferred:
25.00M
25.00M
05/08/2023
0.00M
Reserves & Resources:
125.00M
125.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
59.50M
59.50M
05/08/2023
0.00M
Measured & Indicated:
79.90M
79.90M
05/08/2023
0.00M
Inferred:
10.63M
10.63M
05/08/2023
0.00M
Reserves & Resources:
90.53M
90.53M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 2,000,000oz.
11/15/2023
300,000oz.
Cash Cost:
$14.00
$11.00
08/11/2023
$-3.00
Extra Operating Cost:
$7.00
$7.00
05/08/2023
$0.00
Average Grade:
300.00 g/t
300.00 g/t
05/08/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
150.00M
150.00M
05/08/2023
0.00M
Annual Production:
10,000,000oz.
10,000,000oz.
05/08/2023
0oz.
Cash Cost:
$12.00
$12.00
05/08/2023
$0.00
Extra Operating Cost:
$10.00
$10.00
05/08/2023
$0.00
Property
Last Analysis Data (05/08/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
100% (guess)
9,600
Open Pit
show
Production scheduled at 8 million oz per year in 2024
Exploration
Africa , Morocco
Boumadine
100%
n/a
n/a
show
Early exploration.
25 million oz.
Plus lead, zinc, and gold offsets.
Past producing mine.
Exploration
Marrakech , Morocco
Imiter
100%
n/a
n/a
n/a
Total Land Package Size (ha):
9,600
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
100% (guess)
9,600
Open Pit
show
Production scheduled at 8 million oz per year in 2024
Exploration
Africa , Morocco
Boumadine
100%
n/a
n/a
show
Early exploration.
25 million oz.
Plus lead, zinc, and gold offsets.
Past producing mine.
Exploration
Marrakech , Morocco
Imiter
100%
n/a
n/a
n/a
Total Land Package Size (ha):
9,600
Profitability (by resource)
Proven & Probable
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.07M
Total (Silver Eq. Oz.):
70.00M
70.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.06M
Silver Eq. Oz.:
59.50M
59.50M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$268.35M
$321.90M
n/a
$53.55M
Total Maximum Profit:
$268.35M
$321.90M
n/a
$53.55M
Max Profit / Current MCap:
0.277
0.340
n/a
0.063
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.13
$2.51
n/a
$0.39
Total Max Profit Per Share:
$2.13
$2.51
n/a
$0.39
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,288.50
$1,364.07
n/a
$75.57
FD MCap / Silver Eq.:
$16.28
$15.91
n/a
$-0.37
FD MCap / Per Metal as % Spot Price:
63.80%
67.94%
n/a
4.14%
Measured & Indicated
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.10M
Total (Silver Eq. Oz.):
100.00M
100.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.08M
Silver Eq. Oz.:
79.90M
79.90M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$360.35M
$432.26M
n/a
$71.91M
Total Maximum Profit:
$360.35M
$432.26M
n/a
$71.91M
Max Profit / Current MCap:
0.372
0.457
n/a
0.085
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.86
$3.38
n/a
$0.52
Total Max Profit Per Share:
$2.86
$3.38
n/a
$0.52
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$959.52
$1,015.80
n/a
$56.28
FD MCap / Silver Eq.:
$12.12
$11.84
n/a
$-0.28
FD MCap / Per Metal as % Spot Price:
47.51%
50.60%
n/a
3.08%
Reserves & Resources
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.12M
Total (Silver Eq. Oz.):
125.00M
125.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.09M
Silver Eq. Oz.:
90.53M
90.53M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$408.27M
$489.74M
n/a
$81.47M
Total Maximum Profit:
$408.27M
$489.74M
n/a
$81.47M
Max Profit / Current MCap:
0.422
0.517
n/a
0.096
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$3.24
$3.83
n/a
$0.59
Total Max Profit Per Share:
$3.24
$3.83
n/a
$0.59
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$846.90
$896.57
n/a
$49.67
FD MCap / Silver Eq.:
$10.70
$10.45
n/a
$-0.24
FD MCap / Per Metal as % Spot Price:
41.94%
44.66%
n/a
2.72%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7491
CAD 0.7357
12/08/2023
Spot Gold:
$2,019.50
$2,007.70
12/08/2023
$-11.80
Spot Silver:
$25.51
$23.41
12/08/2023
$-2.10
Gold:Silver Ratio:
79.17
85.76
12/08/2023
6.60
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: