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: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:X64 AUD
OTCMKTS:MDSMF USD

Description

Ten Sixty Four Ltd are a gold focused junior near-term producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 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 ~$84.99M which is a fall of roughly 5% over the last two months. As of 07/28/2023 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 07/28/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $89.14M $84.99M 07/28/2023 $-4.15M
Total Assets: $200.00M $200.00M 07/28/2023 $0.00M
Total Liabilities: $28.00M $28.00M 07/28/2023 $0.00M
Current Assets: $80.00M $80.00M 07/28/2023 $0.00M
Current Liabilities: $21.00M $21.00M 07/28/2023 $0.00M
Total Debt: $2.00M $2.00M 07/28/2023 $0.00M
Cash: $65.00M $65.00M 07/28/2023 $0.00M
Enterprise Value: $26.14M $21.99M 09/12/1970 $-4.15M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/28/2023 n/a
Misc 07/28/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 228,000,000 228,000,000 07/28/2023 0
Shares (FD): 234,000,000 234,000,000 07/28/2023 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 07/28/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/28/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/28/2023 0
Initial CapEx (Outstanding): n/a n/a 07/28/2023 n/a
Funding Option: n/a n/a 07/28/2023 n/a
Documentation: none FS 07/28/2023 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 07/28/2023 0
Cash Flow Multiplier: 6 6 04/21/2023 0.00

Resource Data

GOLD 07/28/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 07/28/2023 0.00M
Measured & Indicated: 0.80M 0.80M 07/28/2023 0.00M
Inferred: 0.20M 0.20M 07/28/2023 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 07/28/2023 0.00M
Measured & Indicated: 0.64M 0.64M 07/28/2023 0.00M
Inferred: 0.09M 0.09M 07/28/2023 0.00M
Reserves & Resources: 0.73M 0.73M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/28/2023 $0.00
Extra Operating Cost: n/a n/a 07/28/2023 $0.00
Average Grade: 6.00 g/t 6.00 g/t 07/28/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/28/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 07/28/2023 0.00M
Annual Production: 75,000oz. 75,000oz. 07/28/2023 0oz.
Cash Cost: $1,100 $1,100 07/28/2023 $0
Extra Operating Cost: $600 $600 07/28/2023 $0
SILVER 07/28/2023
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 07/28/2023 0.00M
Measured & Indicated: n/a n/a 07/28/2023 0.00M
Inferred: n/a n/a 07/28/2023 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 07/28/2023 0.00M
Measured & Indicated: n/a n/a 07/28/2023 0.00M
Inferred: n/a n/a 07/28/2023 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 07/28/2023 $0.00
Extra Operating Cost: n/a n/a 07/28/2023 $0.00
Average Grade: n/a n/a 07/28/2023 n/a
Recovery Rate: n/a n/a 07/28/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/28/2023 0.00M
Annual Production: n/a n/a 07/28/2023 n/a
Cash Cost: n/a n/a 07/28/2023 n/a
Extra Operating Cost: n/a n/a 07/28/2023 n/a

Property

Last Analysis Data  (07/28/2023)
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		 07/28/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.83M
Maximum Profit (Gold): $81.49M $55.57M n/a $-25.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $81.49M $55.57M n/a $-25.92M
Max Profit / Current MCap: 0.914 0.654 n/a -0.260
Max Profit Per Share (Gold): $0.35 $0.24 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.24 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $282.98 $269.81 n/a $-13.17
FD MCap / Silver Eq.: $3.51 $3.24 n/a $-0.27
FD MCap / Per Metal
as % Spot Price:		 14.45% 14.38% n/a -0.07%
Measured &
Indicated		 07/28/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.69M
Maximum Profit (Gold): $165.31M $112.72M n/a $-52.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $165.31M $112.72M n/a $-52.59M
Max Profit / Current MCap: 1.855 1.326 n/a -0.528
Max Profit Per Share (Gold): $0.71 $0.48 n/a $-0.22
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.71 $0.48 n/a $-0.22
Total Free Profit Per Share: $0.14 $0.00 n/a $-0.14
FD MCap / Gold Eq.: $139.50 $133.01 n/a $-6.49
FD MCap / Silver Eq.: $1.73 $1.60 n/a $-0.13
FD MCap / Per Metal
as % Spot Price:		 7.12% 7.09% n/a -0.03%

Reserves &
Resources		 07/28/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.73M 0.73M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.93M
Maximum Profit (Gold): $188.59M $128.60M n/a $-60.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $188.59M $128.60M n/a $-60.00M
Max Profit / Current MCap: 2.116 1.513 n/a -0.603
Max Profit Per Share (Gold): $0.81 $0.55 n/a $-0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.81 $0.55 n/a $-0.26
Total Free Profit Per Share: $0.24 $0.00 n/a $-0.24
FD MCap / Gold Eq.: $122.28 $116.59 n/a $-5.69
FD MCap / Silver Eq.: $1.52 $1.40 n/a $-0.12
FD MCap / Per Metal
as % Spot Price:		 6.24% 6.21% n/a -0.03%

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.     ×