Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Ten Sixty Four Ltd

www: www.x64.gold   email: admin@x64.gold
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:X64 AUD
OTCMKTS:MDSMF USD

Description

Ten Sixty Four Ltd are a gold focused mid-tier producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 80koz. of gold per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$86.94M which is a fall of roughly 11% over the last ten months. As of 07/27/2022 they have ~$2M debt and ~$65M cash. They have 228M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 07/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $97.45M $86.94M 07/27/2022
Total Assets: $222.00M $200.00M 05/11/2023
Total Liabilities: $28.00M $28.00M 07/27/2021
Current Assets: $100.00M $80.00M 05/11/2023
Current Liabilities: $21.00M $21.00M 07/27/2021
Total Debt: $2.00M $2.00M 07/27/2022
Cash: $80.00M $65.00M 05/11/2023
Enterprise Value: $19.45M $23.94M 10/04/1970
Cash Flow: $17.86M $20.60M never
Cash Flow Multiple: 5.46 4.22 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/27/2021
Misc 07/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 228,000,000 228,000,000 07/27/2022
Shares (FD): 234,000,000 234,000,000 07/27/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 07/27/2021
Production (Gold Eq Oz.): (guess) 
95,000		 (guess) 
80,000		 05/11/2023
Production (Silver Eq Oz.): (guess) 
8,098,794		 (guess) 
6,750,000		 05/11/2023
Initial CapEx (Outstanding): n/a n/a 07/27/2021
Funding Option: n/a n/a 07/27/2021
Documentation: none PRODUCER 05/11/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 6 04/21/2023

Resource Data

GOLD 07/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 07/27/2021
Measured & Indicated: 0.80M 0.80M 07/27/2021
Inferred: 0.20M 0.20M 07/27/2021
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 07/27/2021
Measured & Indicated: 0.64M 0.64M 07/27/2021
Inferred: 0.09M 0.09M 07/27/2021
Reserves & Resources: 0.73M 0.73M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
95,000oz.		 (guess) 
80,000oz.		 05/11/2023
Cash Cost: $1,000 $1,100 05/11/2023
Extra Operating Cost: $650 $600 05/11/2023
Average Grade: 6.00 g/t 6.00 g/t 07/27/2021
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/11/2023
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 07/27/2021
Annual Production: 80,000oz. 80,000oz. 07/27/2021
Cash Cost: $1,000 $1,100 05/11/2023
Extra Operating Cost: $600 $600 07/27/2021
SILVER 07/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/27/2021
Measured & Indicated: n/a n/a 07/27/2021
Inferred: n/a n/a 07/27/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/27/2021
Measured & Indicated: n/a n/a 07/27/2021
Inferred: n/a n/a 07/27/2021
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/27/2021
Extra Operating Cost: n/a n/a 07/27/2021
Average Grade: n/a n/a 07/27/2021
Recovery Rate: n/a n/a 07/27/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/27/2021
Annual Production: n/a n/a 07/27/2021
Cash Cost: n/a n/a 07/27/2021
Extra Operating Cost: n/a n/a 07/27/2021

Property

Last Analysis Data  (07/27/2022)
Stage Name Owned Au Ag Cu Notes
Prod Co-O 100% show
100,000 oz of production at low cash costs.
Exp Anoling 100% n/a
Exp Bananghilig 100% n/a
Exp Barobo Corridor 100% n/a
Exp Co-O copper 100% n/a
Exp Gamuton 100% n/a
Exp Kamarangan 100% n/a
Exp Lasang 100% n/a
Exp Lingig 100% n/a
Exp Saugon 50% n/a
Exp Saugon copper 100% n/a
Exp Trento 100% n/a
Exp Usa 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Co-O 100% show
100,000 oz of production at low cash costs.
Exp Anoling 100% n/a
Exp Bananghilig 100% n/a
Exp Barobo Corridor 100% n/a
Exp Co-O copper 100% n/a
Exp Gamuton 100% n/a
Exp Kamarangan 100% n/a
Exp Lasang 100% n/a
Exp Lingig 100% n/a
Exp Saugon 50% n/a
Exp Saugon copper 100% n/a
Exp Trento 100% n/a
Exp Usa 100% n/a

Profitability (by resource)

Proven &
Probable		 07/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $59.22M $81.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $59.22M $81.11M n/a
Max Profit / Current MCap: 0.608 0.933 n/a
Max Profit Per Share (Gold): $0.25 $0.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.25 $0.35 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $309.38 $276.00 n/a
FD MCap / Silver Eq.: $3.63 $3.27 n/a
FD MCap / Per Metal
as % Spot Price:		 16.83% 14.10% n/a
Measured &
Indicated		 07/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $120.13M $164.54M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $120.13M $164.54M n/a
Max Profit / Current MCap: 1.233 1.893 n/a
Max Profit Per Share (Gold): $0.51 $0.70 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.51 $0.70 n/a
Total Free Profit Per Share: $0.00 $0.13 n/a
FD MCap / Gold Eq.: $152.51 $136.06 n/a
FD MCap / Silver Eq.: $1.79 $1.61 n/a
FD MCap / Per Metal
as % Spot Price:		 8.30% 6.95% n/a

Reserves &
Resources		 07/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.73M 0.73M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $137.05M $187.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $137.05M $187.72M n/a
Max Profit / Current MCap: 1.406 2.159 n/a
Max Profit Per Share (Gold): $0.59 $0.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.59 $0.80 n/a
Total Free Profit Per Share: $0.00 $0.23 n/a
FD MCap / Gold Eq.: $133.68 $119.26 n/a
FD MCap / Silver Eq.: $1.57 $1.41 n/a
FD MCap / Per Metal
as % Spot Price:		 7.27% 6.09% n/a

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.     ×