Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:ATLYF
USD
CVE:ATLY
CAD
Description
Luca Mining are a gold focused junior, small producer with three exploration properties in Mexico. They have approximately 1.7Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$8.91M which is a fall of roughly 88% over the last twelve months. As of 04/09/2022 they have ~C$28M debt and ~C$2.92M cash. They have 35M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$77.27M
$8.91M
12/20/2022
$-68.37M
Total Assets:
$64.35M
$59.12M
04/09/2022
$-5.22M
Total Liabilities:
$32.57M
$29.93M
04/09/2022
$-2.64M
Current Assets:
$22.24M
$20.44M
04/09/2022
$-1.81M
Current Liabilities:
$27.01M
$24.82M
04/09/2022
$-2.19M
Total Debt:
$30.19M
$27.74M
04/09/2022
$-2.45M
Cash:
$3.18M
$2.92M
04/09/2022
$-0.26M
Enterprise Value:
$104.29M
$33.73M
01/26/1971
$-70.56M
Cash Flow:
$25.06M
$26.91M
never
$1.85M
Cash Flow Multiple:
3.08
0.33
never
-2.75
Net Debt to Cash Flow Ratio:
1.08
0.92
never
-0.16
Finance within 1 year:
04/09/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/09/2022
0.00%
Misc
04/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
263,000,000
34,868,053
12/20/2022
-228,131,947
Shares (FD):
274,000,000
34,868,053
12/20/2022
-239,131,947
Insider Ownership:
n/a
40%
03/18/2023
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
06/01/2020
04/09/2022
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
04/09/2022
0
Production (Silver Eq Oz.) :
(guess) 4,717,367
(guess) 5,190,874
04/09/2022
473,507
Initial CapEx (Outstanding):
$37.00M47.88% of Mkt.Cap
$37.00M415.36% of Mkt.Cap
04/09/2022
$0.00M
Funding Option:
n/a
n/a
04/09/2022
n/a
Documentation:
none
PRODUCER
03/18/2023
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.75M
0.75M
04/09/2022
0.00M
Measured & Indicated:
1.50M
1.50M
04/09/2022
0.00M
Inferred:
0.20M
0.20M
04/09/2022
0.00M
Reserves & Resources:
1.70M
1.70M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.60M
0.60M
04/09/2022
0.00M
Measured & Indicated:
1.08M
1.08M
04/09/2022
0.00M
Inferred:
0.08M
0.08M
04/09/2022
0.00M
Reserves & Resources:
1.16M
1.16M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
04/09/2022
0oz.
Cash Cost:
$900
$900
04/09/2022
$0.00
Extra Operating Cost:
$450
$450
04/09/2022
$0.00
Average Grade:
1.80 g/t
1.80 g/t
04/09/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
03/18/2023
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
04/09/2022
0.00M
Annual Production:
70,000oz.
70,000oz.
04/09/2022
0oz.
Cash Cost:
$900
$900
04/09/2022
$0
Extra Operating Cost:
$450
$450
04/09/2022
$0
SILVER
04/09/2022 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
04/09/2022
0.00M
Measured & Indicated:
n/a
n/a
04/09/2022
0.00M
Inferred:
n/a
n/a
04/09/2022
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
04/09/2022
0.00M
Measured & Indicated:
n/a
n/a
04/09/2022
0.00M
Inferred:
n/a
n/a
04/09/2022
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
04/09/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/09/2022
$0.00
Average Grade:
n/a
n/a
04/09/2022
n/a
Recovery Rate:
n/a
n/a
04/09/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/09/2022
0.00M
Annual Production:
n/a
n/a
04/09/2022
n/a
Cash Cost:
n/a
n/a
04/09/2022
n/a
Extra Operating Cost:
n/a
n/a
04/09/2022
n/a
Property
Last Analysis Data (04/09/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Campo Morado
100% (guess)
n/a
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Exploration
San Ignacio , Mexico
Jocuixtita
100% (guess)
4,000
n/a
show
Early drilling.
Exploration
Guanacevi , Mexico
Tahuehueto
100%
7,500
Both
show
Pre-feasibility study completed.
Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha):
11,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Campo Morado
100% (guess)
n/a
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Exploration
San Ignacio , Mexico
Jocuixtita
100% (guess)
4,000
n/a
show
Early drilling.
Exploration
Guanacevi , Mexico
Tahuehueto
100%
7,500
Both
show
Pre-feasibility study completed.
Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha):
11,500
Profitability (by resource)
Proven & Probable
04/09/2022 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.):
0.75M
0.75M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.92M
P L A U S I B L E
Gold Eq. Oz.:
0.60M
0.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.74M
Maximum Profit (Gold):
$250.61M
$269.09M
n/a
$18.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$250.61M
$269.09M
n/a
$18.48M
Max Profit / Current MCap:
3.243
30.208
n/a
26.965
Max Profit Per Share (Gold):
$0.91
$7.72
n/a
$6.80
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.91
$7.72
n/a
$6.80
Total Free Profit Per Share:
$0.56
$7.37
n/a
$6.81
FD Mkt. Cap / Gold Eq.:
$128.79
$14.85
n/a
$-113.94
FD Mkt. Cap / Silver Eq.:
$1.64
$0.17
n/a
$-1.47
FD Mkt. Cap / Per Metal as % Spot Price:
6.62%
0.75%
n/a
-5.87%
Measured & Indicated
04/09/2022 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.84M
P L A U S I B L E
Gold Eq. Oz.:
1.08M
1.08M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
8.52M
Maximum Profit (Gold):
$451.11M
$484.37M
n/a
$33.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$451.11M
$484.37M
n/a
$33.26M
Max Profit / Current MCap:
5.838
54.375
n/a
48.537
Max Profit Per Share (Gold):
$1.65
$13.89
n/a
$12.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.65
$13.89
n/a
$12.25
Total Free Profit Per Share:
$1.29
$13.54
n/a
$12.25
FD Mkt. Cap / Gold Eq.:
$71.55
$8.25
n/a
$-63.30
FD Mkt. Cap / Silver Eq.:
$0.91
$0.10
n/a
$-0.81
FD Mkt. Cap / Per Metal as % Spot Price:
3.68%
0.41%
n/a
-3.26%
Reserves & Resources
04/09/2022 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.):
1.70M
1.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.42M
P L A U S I B L E
Gold Eq. Oz.:
1.16M
1.16M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.15M
Maximum Profit (Gold):
$484.52M
$520.25M
n/a
$35.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$484.52M
$520.25M
n/a
$35.73M
Max Profit / Current MCap:
6.270
58.402
n/a
52.132
Max Profit Per Share (Gold):
$1.77
$14.92
n/a
$13.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.77
$14.92
n/a
$13.15
Total Free Profit Per Share:
$1.41
$14.57
n/a
$13.16
FD Mkt. Cap / Gold Eq.:
$66.62
$7.68
n/a
$-58.94
FD Mkt. Cap / Silver Eq.:
$0.85
$0.09
n/a
$-0.76
FD Mkt. Cap / Per Metal as % Spot Price:
3.42%
0.39%
n/a
-3.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7944
CAD 0.7299
03/23/2023
Spot Gold:
$1,946.70
$1,990.70
03/23/2023
$44.00
Spot Silver:
$24.76
$23.01
03/23/2023
$-1.75
Gold:Silver Ratio:
78.62
86.51
03/23/2023
7.89
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: