Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.15Producer: Average
0.15Producer: 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
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Philippines
Co-O
100%
n/a
show
100,000 oz of production at low cash costs.
Exploration
Philippines
Anoling
100%
n/a
n/a
Exploration
Philippines
Bananghilig
100%
n/a
n/a
Exploration
Philippines
Barobo Corridor
100%
n/a
n/a
Exploration
Philippines
Co-O copper
100%
n/a
n/a
Exploration
Philippines
Gamuton
100%
n/a
n/a
Exploration
Philippines
Kamarangan
100%
n/a
n/a
Exploration
Philippines
Lasang
100%
n/a
n/a
Exploration
Surigao Del Sur Province , Philippines
Lingig
100%
n/a
n/a
Exploration
Philippines
Saugon
50%
n/a
n/a
Exploration
Philippines
Saugon copper
100%
n/a
n/a
Exploration
Philippines
Trento
100%
n/a
n/a
Exploration
Philippines
Usa
100%
n/a
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Philippines
Co-O
100%
n/a
show
100,000 oz of production at low cash costs.
Exploration
Philippines
Anoling
100%
n/a
n/a
Exploration
Philippines
Bananghilig
100%
n/a
n/a
Exploration
Philippines
Barobo Corridor
100%
n/a
n/a
Exploration
Philippines
Co-O copper
100%
n/a
n/a
Exploration
Philippines
Gamuton
100%
n/a
n/a
Exploration
Philippines
Kamarangan
100%
n/a
n/a
Exploration
Philippines
Lasang
100%
n/a
n/a
Exploration
Surigao Del Sur Province , Philippines
Lingig
100%
n/a
n/a
Exploration
Philippines
Saugon
50%
n/a
n/a
Exploration
Philippines
Saugon copper
100%
n/a
n/a
Exploration
Philippines
Trento
100%
n/a
n/a
Exploration
Philippines
Usa
100%
n/a
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)
Defaults
Defaults
07/27/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
05/30/2023
Spot Gold:
$1,838.00
$1,957.50
05/30/2023
Spot Silver:
$21.56
$23.20
05/30/2023
Gold:Silver Ratio:
85.25
84.38
05/30/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: