Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

AXMIN Inc

www: www.axmininc.com   email: info@axmininc.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:AXM CAD
OTCMKTS:AXMIF USD

Description

AXMIN Inc are a gold focused junior, late stage developer with one mine in development in Central African Rep. and one exploration property. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$1.71M which is a fall of roughly 64% over the last months. As of 07/21/2023 they have ~$0M debt and ~$0.02M cash. They have 150M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4.78M $1.71M 07/21/2023
Total Assets: $0.14M $0.14M 11/19/2023
Total Liabilities: $0.77M $0.77M 07/21/2023
Current Assets: $0.03M $0.03M 07/21/2023
Current Liabilities: $0.72M $0.72M 07/21/2023
Total Debt: $0.06M $0.06M 07/21/2023
Cash: $0.02M $0.02M 07/21/2023
Enterprise Value: $4.82M $1.75M 01/21/1970
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: 07/21/2023
Misc 07/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 149,687,000 149,687,000 07/21/2023
Shares (FD): 157,287,000 157,287,000 07/21/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2023 07/21/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/21/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/21/2023
Initial CapEx (Outstanding): $250.00M
5229.07% of MCap		 $250.00M
14642.26% of MCap 		07/21/2023
Funding Option: n/a n/a 07/21/2023
Documentation: none PFS 11/19/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 8 8 04/12/2023

Resource Data

GOLD 07/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.50M 1.50M 07/21/2023
Measured & Indicated: 2.00M 2.00M 07/21/2023
Inferred: 1.00M 1.00M 07/21/2023
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.35M 1.35M 07/21/2023
Measured & Indicated: 1.71M 1.71M 07/21/2023
Inferred: 0.45M 0.45M 07/21/2023
Reserves & Resources: 2.16M 2.16M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/21/2023
Extra Operating Cost: n/a n/a 07/21/2023
Total: $1,000 $1,000 07/21/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 2.00 g/t n/a 07/21/2023
Open Pit (Avg): n/a 2.00 g/t 07/21/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 07/21/2023
Annual Production: 160,000oz. 160,000oz. 07/21/2023
Cash Cost: $600 $600 07/21/2023
Extra Operating Cost: $400 $400 07/21/2023
SILVER 07/21/2023
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 07/21/2023
Measured & Indicated: n/a n/a 07/21/2023
Inferred: n/a n/a 07/21/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/21/2023
Measured & Indicated: n/a n/a 07/21/2023
Inferred: n/a n/a 07/21/2023
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 07/21/2023
Extra Operating Cost: n/a n/a 07/21/2023
Total: n/a n/a 07/21/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/21/2023
Open Pit (Avg): n/a n/a 07/21/2023
Recovery Rate: n/a n/a 07/21/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/21/2023
Annual Production: n/a n/a 07/21/2023
Cash Cost: n/a n/a 07/21/2023
Extra Operating Cost: n/a n/a 07/21/2023

Property

Last Analysis Data  (07/21/2023)
Stage Name Owned Au Ag Cu Notes
Dev Passendro 100% show
Currently on hold due to rebels in the area.

3 Million oz deposit at 2 gpt.

250 million capex.

32% IRR at $1,000 gold.
Exp Senegal Permits 20% n/a
Total Land Package Size (ha): 10,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Passendro 100% show
Currently on hold due to rebels in the area.

3 Million oz deposit at 2 gpt.

250 million capex.

32% IRR at $1,000 gold.
Exp Senegal Permits 20% n/a
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable		 07/21/2023
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.35M 1.35M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,296.95M $3,022.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,296.95M $3,022.52M n/a
Max Profit / Current MCap: 271.273 1,770.258 n/a
Max Profit Per Share (Gold): $8.25 $19.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.25 $19.22 n/a
Total Free Profit Per Share: $8.21 $19.20 n/a
FD MCap / Gold Eq.: $3.54 $1.26 n/a
FD MCap / Silver Eq.: $0.04 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 0.18% 0.04% n/a
Measured &
Indicated		 07/21/2023
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.71M 1.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,642.80M $3,828.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,642.80M $3,828.52M n/a
Max Profit / Current MCap: 343.612 2,242.327 n/a
Max Profit Per Share (Gold): $10.44 $24.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.44 $24.34 n/a
Total Free Profit Per Share: $10.40 $24.33 n/a
FD MCap / Gold Eq.: $2.80 $1.00 n/a
FD MCap / Silver Eq.: $0.04 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 0.14% 0.03% n/a

Reserves &
Resources		 07/21/2023
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.: 2.16M 2.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,075.11M $4,836.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,075.11M $4,836.02M n/a
Max Profit / Current MCap: 434.036 2,832.413 n/a
Max Profit Per Share (Gold): $13.19 $30.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.19 $30.75 n/a
Total Free Profit Per Share: $13.15 $30.73 n/a
FD MCap / Gold Eq.: $2.21 $0.79 n/a
FD MCap / Silver Eq.: $0.03 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 0.11% 0.02% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults