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 ~$89.87M which is a rise of roughly 1% over the last twelve 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 $89.87M 07/28/2023 $0.73M
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 $26.87M 11/07/1970 $0.73M
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
Dividend (Annual): 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 12/28/2023 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
Total: $1,700 $1,700 07/28/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): 6.00 g/t 6.00 g/t 07/28/2023 n/a
Open Pit (Avg): n/a n/a 07/28/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/28/2023 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
Total: n/a n/a 07/28/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/28/2023 n/a
Open Pit (Avg): 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 -0.53M
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 -0.48M
Maximum Profit (Gold): $81.49M $232.44M n/a $150.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $81.49M $232.44M n/a $150.95M
Max Profit / Current MCap: 0.914 2.586 n/a 1.672
Max Profit Per Share (Gold): $0.35 $0.99 n/a $0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.99 n/a $0.65
Total Free Profit Per Share: $0.00 $0.42 n/a $0.42
FD MCap / Gold Eq.: $282.98 $285.31 n/a $2.33
FD MCap / Silver Eq.: $3.51 $3.61 n/a $0.10
FD MCap / Per Metal
as % Spot Price:
14.45% 11.70% n/a -2.74%
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 -1.21M
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 -0.97M
Maximum Profit (Gold): $165.31M $471.52M n/a $306.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $165.31M $471.52M n/a $306.21M
Max Profit / Current MCap: 1.855 5.247 n/a 3.392
Max Profit Per Share (Gold): $0.71 $2.02 n/a $1.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.71 $2.02 n/a $1.31
Total Free Profit Per Share: $0.14 $1.45 n/a $1.31
FD MCap / Gold Eq.: $139.50 $140.64 n/a $1.15
FD MCap / Silver Eq.: $1.73 $1.78 n/a $0.05
FD MCap / Per Metal
as % Spot Price:
7.12% 5.77% n/a -1.35%

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 -1.51M
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 -1.10M
Maximum Profit (Gold): $188.59M $537.93M n/a $349.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $188.59M $537.93M n/a $349.34M
Max Profit / Current MCap: 2.116 5.986 n/a 3.870
Max Profit Per Share (Gold): $0.81 $2.30 n/a $1.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.81 $2.30 n/a $1.49
Total Free Profit Per Share: $0.24 $1.73 n/a $1.49
FD MCap / Gold Eq.: $122.28 $123.28 n/a $1.01
FD MCap / Silver Eq.: $1.52 $1.56 n/a $0.04
FD MCap / Per Metal
as % Spot Price:
6.24% 5.06% n/a -1.19%

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.     ×