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

Xtract Resources Plc

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

Symbol Data

Symbol Currency
LON:XTR GBX

Description

Xtract Resources Plc are a junior, project generator looking for gold with three exploration properties in Australia and Mozambique. They have a market capitalisation of ~£17.64M which is a fall of roughly 20% over the last six months. As of 12/07/2022 they have no debt and ~£1.5M cash. They have 850M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 12/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $22.12M $17.64M 12/07/2022
Total Assets: $26.70M $27.52M 12/07/2022
Total Liabilities: $1.88M $1.94M 12/07/2022
Current Assets: $3.64M $3.75M 12/07/2022
Current Liabilities: $1.76M $1.81M 12/07/2022
Total Debt: $0.00M $0.00M 12/07/2022
Cash: $1.46M $1.50M 12/07/2022
Enterprise Value: $20.66M $16.14M 07/06/1970
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: 12/07/2022
Misc 12/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 850,000,000 850,000,000 12/07/2022
Shares (FD): 925,000,000 925,000,000 12/07/2022
Insider Ownership: n/a 40% 12/07/2022
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 12/07/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/07/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/07/2022
Initial CapEx (Outstanding): $44.00M
198.94% of MCap		 $44.00M
249.38% of MCap 		12/07/2022
Funding Option: n/a n/a 12/07/2022
Documentation: none FS 12/07/2022
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none never

Resource Data

GOLD 12/07/2022
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 12/07/2022
Measured & Indicated: n/a n/a 12/07/2022
Inferred: n/a n/a 12/07/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/07/2022
Measured & Indicated: n/a n/a 12/07/2022
Inferred: n/a n/a 12/07/2022
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 12/07/2022
Extra Operating Cost: n/a n/a 12/07/2022
Average Grade: n/a n/a 12/07/2022
Recovery Rate: n/a n/a 12/07/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2022
Annual Production: n/a n/a 12/07/2022
Cash Cost: n/a n/a 12/07/2022
Extra Operating Cost: n/a n/a 12/07/2022
SILVER 12/07/2022
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 12/07/2022
Measured & Indicated: n/a n/a 12/07/2022
Inferred: n/a n/a 12/07/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/07/2022
Measured & Indicated: n/a n/a 12/07/2022
Inferred: n/a n/a 12/07/2022
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 12/07/2022
Extra Operating Cost: n/a n/a 12/07/2022
Average Grade: n/a n/a 12/07/2022
Recovery Rate: n/a n/a 12/07/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2022
Annual Production: n/a n/a 12/07/2022
Cash Cost: n/a n/a 12/07/2022
Extra Operating Cost: n/a n/a 12/07/2022

Property

Last Analysis Data  (12/07/2022)
Stage Name Owned Au Ag Cu Notes
Exp Bushranger 100% show
Appears to be a mine.

74 million ton deposit.
Exp Manica 23% show
PEA: 30,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Exp Manica Gold Project 100% show
• Extraction Method – Conventional Open Pit
• Life of Mine – 7 years
• Total Ore Tonnes Processed – 3.3 Mt (42 ktmp)
• Total Ounces Produced – 215 koz ( ̴ 31 kozpm)
• Recovered Grade – 2.62 g/t
• Gold Price – US$1,262 per oz Project Payback – 2 years
• IRR – 41.1 %
• NPV – US$42 million (@8.4% discount rate)
• Capex Expenditure – US$43.68 million
• Direct Cash Cost – US$556/oz
• All inclusive sustainable cost (breakeven) – US$862/oz
Total Land Package Size (ha): 5,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Bushranger 100% show
Appears to be a mine.

74 million ton deposit.
Exp Manica 23% show
PEA: 30,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Exp Manica Gold Project 100% show
• Extraction Method – Conventional Open Pit
• Life of Mine – 7 years
• Total Ore Tonnes Processed – 3.3 Mt (42 ktmp)
• Total Ounces Produced – 215 koz ( ̴ 31 kozpm)
• Recovered Grade – 2.62 g/t
• Gold Price – US$1,262 per oz Project Payback – 2 years
• IRR – 41.1 %
• NPV – US$42 million (@8.4% discount rate)
• Capex Expenditure – US$43.68 million
• Direct Cash Cost – US$556/oz
• All inclusive sustainable cost (breakeven) – US$862/oz
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable		 12/07/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/07/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 12/07/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×