Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:FML
AUD
Description
Focus Minerals Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and one mine in development in Australia. Currently they produce roughly 25koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$36.07M which is a rise of roughly 15% over the last two months. As of 12/05/2024 they have ~$66M debt and ~$6.54M cash. They have 287M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
12/05/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$31.39M
$36.07M
12/05/2024
$4.68M
Total Assets:
$251.00M
$251.00M
12/05/2024
$0.00M
Total Liabilities:
$184.00M
$184.00M
12/05/2024
$0.00M
Current Assets:
$20.00M
$20.00M
12/05/2024
$0.00M
Current Liabilities:
$77.00M
$77.00M
12/05/2024
$0.00M
Total Debt:
$66.00M
$66.00M
12/05/2024
$0.00M
Cash:
$6.54M
$6.54M
12/05/2024
$0.00M
Enterprise Value:
$90.85M
$95.53M
01/10/1973
$4.68M
Cash Flow:
$19.42M
$25.36M
never
$5.94M
Cash Flow Multiple:
1.62
1.42
never
-0.19
Net Debt to Cash Flow Ratio:
3.06
2.35
never
-0.72
Finance within 1 year:
12/05/2024
n/a
Misc
12/05/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
287,000,000
287,000,000
12/05/2024
0
Shares (FD):
287,000,000
287,000,000
12/05/2024
0
Insider Ownership:
n/a
49%
12/05/2024
49%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
12/05/2024
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
12/05/2024
0
Production (Silver Eq Oz.) :
(guess) 2,115,657
(guess) 2,218,934
12/05/2024
103,277
Initial CapEx (Outstanding):
n/a
n/a
12/05/2024
n/a
Funding Option:
n/a
n/a
12/05/2024
n/a
Documentation:
none
PRODUCER
12/05/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
07/23/2023
0
Cash Flow Multiplier:
5
5
07/23/2023
0.00
Resource Data
GOLD
12/05/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.00M
1.00M
12/05/2024
0.00M
Measured & Indicated:
3.00M
3.00M
12/05/2024
0.00M
Inferred:
3.00M
3.00M
12/05/2024
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
12/05/2024
0.00M
Measured & Indicated:
2.34M
2.34M
12/05/2024
0.00M
Inferred:
1.35M
1.35M
12/05/2024
0.00M
Reserves & Resources:
3.69M
3.69M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
12/05/2024
0oz.
Cash Cost:
$1,300
$1,300
12/05/2024
$0.00
Extra Operating Cost:
$550
$550
12/05/2024
$0.00
Total:
$1,850
$1,850
12/05/2024
$0.00
Margin (Free Cash Flow):
$777 (30%)
$1,014 (35%)
$237.40
G R A D E
Underground (Avg):
3.00 g/t
3.00 g/t
12/05/2024
n/a
Open Pit (Avg):
n/a
1.50 g/t
03/24/2024
1.50 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/05/2024
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
12/05/2024
0.00M
Annual Production:
100,000oz.
100,000oz.
12/05/2024
0oz.
Cash Cost:
$1,200
$1,200
12/05/2024
$0
Extra Operating Cost:
$550
$550
12/05/2024
$0
SILVER
12/05/2024 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
12/05/2024
0.00M
Measured & Indicated:
n/a
n/a
12/05/2024
0.00M
Inferred:
n/a
n/a
12/05/2024
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
12/05/2024
0.00M
Measured & Indicated:
n/a
n/a
12/05/2024
0.00M
Inferred:
n/a
n/a
12/05/2024
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
12/05/2024
$0.00
Extra Operating Cost:
n/a
n/a
12/05/2024
$0.00
Total:
n/a
n/a
12/05/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/05/2024
n/a
Open Pit (Avg):
n/a
n/a
07/23/2023
n/a
Recovery Rate:
n/a
n/a
12/05/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/05/2024
0.00M
Annual Production:
n/a
n/a
12/05/2024
n/a
Cash Cost:
n/a
n/a
12/05/2024
n/a
Extra Operating Cost:
n/a
n/a
12/05/2024
n/a
Property
Last Analysis Data (12/05/2024)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Development
Coolgardie , Australia
Coolgardie
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Development
Coolgardie , Australia
Coolgardie
100%
n/a
Profitability (by resource)
Proven & Probable
12/05/2024 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
4.13M
P L A U S I B L E
Gold Eq. Oz.:
0.90M
0.90M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.72M
Maximum Profit (Gold):
$699.12M
$912.78M
n/a
$213.66M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$699.12M
$912.78M
n/a
$213.66M
Max Profit / Current MCap:
22.269
25.306
n/a
3.037
Max Profit Per Share (Gold):
$2.44
$3.18
n/a
$0.74
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.44
$3.18
n/a
$0.74
Total Free Profit Per Share:
$2.27
$2.98
n/a
$0.71
FD MCap / Gold Eq.:
$34.88
$40.08
n/a
$5.20
FD MCap / Silver Eq.:
$0.41
$0.45
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
1.33%
1.40%
n/a
0.07%
Measured & Indicated
12/05/2024 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
12.39M
P L A U S I B L E
Gold Eq. Oz.:
2.34M
2.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.67M
Maximum Profit (Gold):
$1,817.71M
$2,373.23M
n/a
$555.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,817.71M
$2,373.23M
n/a
$555.52M
Max Profit / Current MCap:
57.899
65.795
n/a
7.896
Max Profit Per Share (Gold):
$6.33
$8.27
n/a
$1.94
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.33
$8.27
n/a
$1.94
Total Free Profit Per Share:
$6.16
$8.07
n/a
$1.91
FD MCap / Gold Eq.:
$13.42
$15.41
n/a
$2.00
FD MCap / Silver Eq.:
$0.16
$0.17
n/a
$0.02
FD MCap / Per Metal as % Spot Price:
0.51%
0.54%
n/a
0.03%
Reserves & Resources
12/05/2024 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
24.79M
P L A U S I B L E
Gold Eq. Oz.:
3.69M
3.69M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
15.24M
Maximum Profit (Gold):
$2,866.39M
$3,742.40M
n/a
$876.01M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,866.39M
$3,742.40M
n/a
$876.01M
Max Profit / Current MCap:
91.302
103.753
n/a
12.451
Max Profit Per Share (Gold):
$9.99
$13.04
n/a
$3.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.99
$13.04
n/a
$3.05
Total Free Profit Per Share:
$9.82
$12.84
n/a
$3.02
FD MCap / Gold Eq.:
$8.51
$9.78
n/a
$1.27
FD MCap / Silver Eq.:
$0.10
$0.11
n/a
$0.01
FD MCap / Per Metal as % Spot Price:
0.32%
0.34%
n/a
0.02%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/05/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/07/2025
Spot Gold:
$2,626.80
$2,864.20
02/07/2025
$237.40
Spot Silver:
$31.04
$32.27
02/07/2025
$1.23
Gold:Silver Ratio:
84.63
88.76
02/07/2025
4.13
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: