Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:TSG
GBX
Description
Trans-Siberian Gold Plc are a gold focused junior, small producer with one producing mine in Russia and one exploration property. Currently they produce roughly 40koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$130.18M which is a rise of roughly 130% over the last eleven months. As of 03/14/2020 they have ~$27M debt and ~$17M cash. They have 87M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$56.71M
$130.18M
03/14/2020
$73.47M
Total Assets:
$128.00M
$128.00M
03/14/2020
$0.00M
Total Liabilities:
$51.00M
$51.00M
03/14/2020
$0.00M
Current Assets:
$34.00M
$34.00M
03/14/2020
$0.00M
Current Liabilities:
$25.00M
$25.00M
03/14/2020
$0.00M
Total Debt:
$27.00M
$27.00M
03/14/2020
$0.00M
Cash:
$17.00M
$17.00M
03/14/2020
$0.00M
Enterprise Value:
$66.71M
$140.18M
06/11/1974
$73.47M
Cash Flow:
$9.24M
$18.34M
never
$9.10M
Cash Flow Multiple:
6.14
7.10
never
0.96
Net Debt to Cash Flow Ratio:
1.08
0.55
never
-0.54
Finance within 1 year:
03/14/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/14/2020
0.00%
Misc
03/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
87,158,000
87,158,000
03/14/2020
0
Shares (FD):
87,158,000
87,158,000
03/14/2020
0
Insider Ownership:
n/a
60%
03/14/2020
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
03/14/2020
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 40,000
03/14/2020
0
Production (Silver Eq Oz.) :
(guess) 4,166,372
(guess) 2,919,119
03/14/2020
-1,247,253
Initial CapEx (Outstanding):
n/a
n/a
03/14/2020
n/a
Funding Option:
n/a
n/a
03/14/2020
n/a
Documentation:
none
PRODUCER
03/14/2020
n/a
Value Adjustment:
-20%
-20%
never
0%
Resource Data
GOLD
03/14/2020 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
03/14/2020
0.00M
Measured & Indicated:
0.50M
0.50M
03/14/2020
0.00M
Inferred:
5.00M
5.00M
03/14/2020
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/14/2020
0.00M
Measured & Indicated:
0.38M
0.38M
03/14/2020
0.00M
Inferred:
2.38M
2.38M
03/14/2020
0.00M
Reserves & Resources:
2.76M
2.76M
never
0.00M
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 40,000oz.
03/14/2020
0oz.
Cash Cost:
$800
$800
03/14/2020
$0.00
Extra Operating Cost:
$400
$400
03/14/2020
$0.00
Average Grade:
6.00 g/t
6.00 g/t
03/14/2020
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
03/14/2020
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
03/14/2020
0.00M
Annual Production:
40,000oz.
40,000oz.
03/14/2020
0oz.
Cash Cost:
$800
$800
03/14/2020
$0
Extra Operating Cost:
$400
$400
03/14/2020
$0
SILVER
03/14/2020 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
03/14/2020
0.00M
Measured & Indicated:
n/a
n/a
03/14/2020
0.00M
Inferred:
n/a
n/a
03/14/2020
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
03/14/2020
0.00M
Measured & Indicated:
n/a
n/a
03/14/2020
0.00M
Inferred:
n/a
n/a
03/14/2020
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
03/14/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/14/2020
$0.00
Average Grade:
n/a
n/a
03/14/2020
n/a
Recovery Rate:
n/a
n/a
03/14/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/14/2020
0.00M
Annual Production:
n/a
n/a
03/14/2020
n/a
Cash Cost:
n/a
n/a
03/14/2020
n/a
Extra Operating Cost:
n/a
n/a
03/14/2020
n/a
Property
Last Analysis Data (03/14/2020)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Russia , Russia
Asacha
100% (guess)
Underground
show
800,000 oz resource.
35,000 oz annual production.
$600 cash costs.
Exploration
Russia , Russia
Rodnikova
100% (guess)
n/a
show
1 million oz deposit.
There second mine.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Russia , Russia
Asacha
100% (guess)
Underground
show
800,000 oz resource.
35,000 oz annual production.
$600 cash costs.
Exploration
Russia , Russia
Rodnikova
100% (guess)
n/a
show
1 million oz deposit.
There second mine.
Profitability (by resource)
Proven & Probable
03/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
03/14/2020 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-15.59M
P L A U S I B L E
Gold Eq. Oz.:
0.38M
0.38M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-11.85M
Maximum Profit (Gold):
$70.25M
$139.41M
n/a
$69.16M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$70.25M
$139.41M
n/a
$69.16M
Max Profit / Current MCap:
1.239
1.071
n/a
-0.168
Max Profit Per Share (Gold):
$0.81
$1.60
n/a
$0.79
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.81
$1.60
n/a
$0.79
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$149.24
$342.58
n/a
$193.34
FD Mkt. Cap / Silver Eq.:
$1.43
$4.69
n/a
$3.26
FD Mkt. Cap / Per Metal as % Spot Price:
9.75%
18.47%
n/a
8.71%
Reserves & Resources
03/14/2020 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-171.50M
P L A U S I B L E
Gold Eq. Oz.:
2.76M
2.76M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-85.90M
Maximum Profit (Gold):
$509.28M
$1,010.69M
n/a
$501.41M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$509.28M
$1,010.69M
n/a
$501.41M
Max Profit / Current MCap:
8.980
7.764
n/a
-1.216
Max Profit Per Share (Gold):
$5.84
$11.60
n/a
$5.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.84
$11.60
n/a
$5.75
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$20.58
$47.25
n/a
$26.67
FD Mkt. Cap / Silver Eq.:
$0.20
$0.65
n/a
$0.45
FD Mkt. Cap / Per Metal as % Spot Price:
1.35%
2.55%
n/a
1.20%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/26/2021
Spot Gold:
$1,530.10
$1,855.10
01/26/2021
$325.00
Spot Silver:
$14.69
$25.42
01/26/2021
$10.73
Gold:Silver Ratio:
104.16
72.98
01/26/2021
-31.18
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: