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:KSN
AUD
Description
Kingston Resources Ltd are a gold focused junior, small producer with two exploration properties in Australia and Papua New Guinea. They have approximately 4.2Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$50.49M which is a rise of roughly 54% over the last seven months. As of 04/16/2024 they have ~C$7M debt and ~C$4.88M cash. They have 634M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$32.84M
$50.49M
04/16/2024
$17.65M
Total Assets:
$67.39M
$66.79M
04/16/2024
$-0.60M
Total Liabilities:
$21.74M
$21.55M
04/16/2024
$-0.19M
Current Assets:
$8.41M
$8.33M
04/16/2024
$-0.07M
Current Liabilities:
$9.42M
$9.34M
04/16/2024
$-0.08M
Total Debt:
$7.25M
$7.18M
04/16/2024
$-0.06M
Cash:
$4.93M
$4.88M
04/16/2024
$-0.04M
Enterprise Value:
$35.15M
$52.78M
09/03/1971
$17.63M
Cash Flow:
$14.75M
$20.06M
never
$5.30M
Cash Flow Multiple:
2.23
2.52
never
0.29
Net Debt to Cash Flow Ratio:
0.16
0.11
never
-0.04
Finance within 1 year:
04/16/2024
n/a
Misc
04/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
633,694,267
633,694,267
04/16/2024
0
Shares (FD):
731,000,000
731,000,000
04/16/2024
0
Insider Ownership:
n/a
40%
04/16/2024
40%
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
04/16/2024
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/16/2024
0
Production (Silver Eq Oz.) :
(guess) 1,268,719
(guess) 1,266,348
04/16/2024
-2,371
Initial CapEx (Outstanding):
$225.00M685.23% of MCap
$225.00M445.67% of MCap
04/16/2024
$0.00M
Funding Option:
n/a
n/a
04/16/2024
n/a
Documentation:
none
PRODUCER
04/16/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
0
Cash Flow Multiplier:
3
3
04/16/2024
0.00
Resource Data
GOLD
04/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.30M
1.30M
04/16/2024
0.00M
Measured & Indicated:
2.70M
2.70M
04/16/2024
0.00M
Inferred:
1.50M
1.50M
04/16/2024
0.00M
Reserves & Resources:
4.20M
4.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.11M
1.11M
04/16/2024
0.00M
Measured & Indicated:
2.06M
2.06M
04/16/2024
0.00M
Inferred:
0.64M
0.64M
04/16/2024
0.00M
Reserves & Resources:
2.69M
2.69M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/16/2024
0oz.
Cash Cost:
$900
$900
04/16/2024
$0.00
Extra Operating Cost:
$500
$500
04/16/2024
$0.00
Total:
$1,400
$1,400
04/16/2024
$0.00
Margin (Free Cash Flow):
$984 (41%)
$1,337 (49%)
$353.50
G R A D E
Underground (Avg):
1.25 g/t
1.25 g/t
04/16/2024
n/a
Open Pit (Avg):
n/a
1.10 g/t
03/25/2024
1.10 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/16/2024
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
04/16/2024
0.00M
Annual Production:
120,000oz.
120,000oz.
04/16/2024
0oz.
Cash Cost:
$1,100
$1,100
04/16/2024
$0
Extra Operating Cost:
$500
$500
04/16/2024
$0
SILVER
04/16/2024 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
04/16/2024
0.00M
Measured & Indicated:
n/a
n/a
04/16/2024
0.00M
Inferred:
n/a
n/a
04/16/2024
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
04/16/2024
0.00M
Measured & Indicated:
n/a
n/a
04/16/2024
0.00M
Inferred:
n/a
n/a
04/16/2024
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
04/16/2024
$0.00
Extra Operating Cost:
n/a
n/a
04/16/2024
$0.00
Total:
n/a
n/a
04/16/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
04/16/2024
n/a
Open Pit (Avg):
n/a
n/a
04/05/2023
n/a
Recovery Rate:
n/a
n/a
04/16/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/16/2024
0.00M
Annual Production:
n/a
n/a
04/16/2024
n/a
Cash Cost:
n/a
n/a
04/16/2024
n/a
Extra Operating Cost:
n/a
n/a
04/16/2024
n/a
Property
Last Analysis Data (04/16/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Profitability (by resource)
Proven & Probable
04/16/2024 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.):
1.30M
1.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.21M
P L A U S I B L E
Gold Eq. Oz.:
1.11M
1.11M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.17M
Maximum Profit (Gold):
$1,086.77M
$1,477.39M
n/a
$390.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,086.77M
$1,477.39M
n/a
$390.62M
Max Profit / Current MCap:
33.097
29.264
n/a
-3.833
Max Profit Per Share (Gold):
$1.49
$2.02
n/a
$0.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.49
$2.02
n/a
$0.53
Total Free Profit Per Share:
$1.42
$1.92
n/a
$0.50
FD MCap / Gold Eq.:
$29.72
$45.69
n/a
$15.97
FD MCap / Silver Eq.:
$0.35
$0.54
n/a
$0.19
FD MCap / Per Metal as % Spot Price:
1.25%
1.67%
n/a
0.42%
Measured & Indicated
04/16/2024 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.):
2.70M
2.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.43M
P L A U S I B L E
Gold Eq. Oz.:
2.06M
2.06M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.33M
Maximum Profit (Gold):
$2,023.06M
$2,750.21M
n/a
$727.15M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,023.06M
$2,750.21M
n/a
$727.15M
Max Profit / Current MCap:
61.611
54.475
n/a
-7.136
Max Profit Per Share (Gold):
$2.77
$3.76
n/a
$0.99
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.77
$3.76
n/a
$0.99
Total Free Profit Per Share:
$2.70
$3.66
n/a
$0.96
FD MCap / Gold Eq.:
$15.96
$24.54
n/a
$8.58
FD MCap / Silver Eq.:
$0.19
$0.29
n/a
$0.10
FD MCap / Per Metal as % Spot Price:
0.67%
0.90%
n/a
0.23%
Reserves & Resources
04/16/2024 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.):
4.20M
4.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.66M
P L A U S I B L E
Gold Eq. Oz.:
2.69M
2.69M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.43M
Maximum Profit (Gold):
$2,650.04M
$3,602.55M
n/a
$952.51M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,650.04M
$3,602.55M
n/a
$952.51M
Max Profit / Current MCap:
80.706
71.358
n/a
-9.347
Max Profit Per Share (Gold):
$3.63
$4.93
n/a
$1.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.63
$4.93
n/a
$1.30
Total Free Profit Per Share:
$3.56
$4.82
n/a
$1.27
FD MCap / Gold Eq.:
$12.19
$18.74
n/a
$6.55
FD MCap / Silver Eq.:
$0.14
$0.22
n/a
$0.08
FD MCap / Per Metal as % Spot Price:
0.51%
0.68%
n/a
0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7246
CAD 0.7182
11/02/2024
Spot Gold:
$2,383.50
$2,737.00
11/02/2024
$353.50
Spot Silver:
$28.18
$32.42
11/02/2024
$4.24
Gold:Silver Ratio:
84.58
84.42
11/02/2024
-0.16
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
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: