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:FML
AUD
Description
Focus Minerals Ltd are a gold focused junior, late stage development company with five producing mines in Australia, one mine in development in Australia and two exploration properties. Currently they produce roughly 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 ~$35.13M which is a rise of roughly 31% over the last ten months. As of 07/25/2022 they have ~$14M debt and ~$18M cash. They have 287M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/25/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$26.80M
$35.13M
07/25/2022
Total Assets:
$105.00M
$105.00M
07/25/2022
Total Liabilities:
$35.00M
$35.00M
07/25/2022
Current Assets:
$19.00M
$19.00M
07/25/2022
Current Liabilities:
$1.00M
$1.00M
07/25/2022
Total Debt:
$14.00M
$14.00M
07/25/2022
Cash:
$18.00M
$18.00M
07/25/2022
Enterprise Value:
$22.80M
$31.13M
12/27/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
07/25/2022
Misc
07/25/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
287,000,000
287,000,000
07/25/2022
Shares (FD):
287,000,000
287,000,000
07/25/2022
Insider Ownership:
n/a
49%
04/15/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
07/25/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/25/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/25/2022
Initial CapEx (Outstanding):
n/a
n/a
07/25/2022
Funding Option:
n/a
n/a
07/25/2022
Documentation:
none
PFS
04/15/2023
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier:
5
6
04/15/2023
Resource Data
GOLD
07/25/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
1.00M
1.00M
07/25/2022
Measured & Indicated:
3.00M
3.00M
07/25/2022
Inferred:
3.00M
3.00M
07/25/2022
Reserves & Resources:
6.00M
6.00M
never
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
07/25/2022
Measured & Indicated:
2.34M
2.34M
07/25/2022
Inferred:
1.35M
1.35M
07/25/2022
Reserves & Resources:
3.69M
3.69M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/25/2022
Extra Operating Cost:
n/a
n/a
07/25/2022
Average Grade:
1.80 g/t
1.80 g/t
07/25/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/15/2023
F U T U R E
Proven & Probable:
3.00M
3.00M
07/25/2022
Annual Production:
150,000oz.
150,000oz.
07/25/2022
Cash Cost:
$900
$1,000
04/15/2023
Extra Operating Cost:
$450
$500
04/15/2023
SILVER
07/25/2022 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
07/25/2022
Measured & Indicated:
n/a
n/a
07/25/2022
Inferred:
n/a
n/a
07/25/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/25/2022
Measured & Indicated:
n/a
n/a
07/25/2022
Inferred:
n/a
n/a
07/25/2022
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
07/25/2022
Extra Operating Cost:
n/a
n/a
07/25/2022
Average Grade:
n/a
n/a
07/25/2022
Recovery Rate:
n/a
n/a
07/25/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/25/2022
Annual Production:
n/a
n/a
07/25/2022
Cash Cost:
n/a
n/a
07/25/2022
Extra Operating Cost:
n/a
n/a
07/25/2022
Property
Last Analysis Data (07/25/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Production
Widgiemooltha , Australia
The Mount
100%
n/a
Production
Coolgardie , Australia
Tindals surface
100%
n/a
Production
Coolgardie , Australia
Tindals underground
100%
n/a
Production
Coolgardie , Australia
Tree Mile Hill
100%
n/a
Development
Coolgardie , Australia
Greater Coolgardie
100%
n/a
Exploration
Coolgardie , Australia
Nepean
100%
n/a
Exploration
Kambalda , Australia
Treasure Island
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Kalgoorlie , Australia
Laverton
100%
n/a
Production
Widgiemooltha , Australia
The Mount
100%
n/a
Production
Coolgardie , Australia
Tindals surface
100%
n/a
Production
Coolgardie , Australia
Tindals underground
100%
n/a
Production
Coolgardie , Australia
Tree Mile Hill
100%
n/a
Development
Coolgardie , Australia
Greater Coolgardie
100%
n/a
Exploration
Coolgardie , Australia
Nepean
100%
n/a
Exploration
Kambalda , Australia
Treasure Island
100%
n/a
Profitability (by resource)
Proven & Probable
07/25/2022 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.:
0.90M
0.90M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$439.20M
$402.57M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$439.20M
$402.57M
n/a
Max Profit / Current MCap:
16.388
11.460
n/a
Max Profit Per Share (Gold):
$1.53
$1.40
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.53
$1.40
n/a
Total Free Profit Per Share:
$1.40
$1.22
n/a
FD MCap / Gold Eq.:
$29.78
$39.03
n/a
FD MCap / Silver Eq.:
$0.35
$0.47
n/a
FD MCap / Per Metal as % Spot Price:
1.62%
2.00%
n/a
Measured & Indicated
07/25/2022 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.):
3.00M
3.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.34M
2.34M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,141.92M
$1,046.68M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,141.92M
$1,046.68M
n/a
Max Profit / Current MCap:
42.610
29.796
n/a
Max Profit Per Share (Gold):
$3.98
$3.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.98
$3.65
n/a
Total Free Profit Per Share:
$3.84
$3.46
n/a
FD MCap / Gold Eq.:
$11.45
$15.01
n/a
FD MCap / Silver Eq.:
$0.13
$0.18
n/a
FD MCap / Per Metal as % Spot Price:
0.62%
0.77%
n/a
Reserves & Resources
07/25/2022 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.):
6.00M
6.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.69M
3.69M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,800.72M
$1,650.54M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,800.72M
$1,650.54M
n/a
Max Profit / Current MCap:
67.193
46.986
n/a
Max Profit Per Share (Gold):
$6.27
$5.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.27
$5.75
n/a
Total Free Profit Per Share:
$6.14
$5.57
n/a
FD MCap / Gold Eq.:
$7.26
$9.52
n/a
FD MCap / Silver Eq.:
$0.09
$0.12
n/a
FD MCap / Per Metal as % Spot Price:
0.40%
0.49%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/25/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
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: