Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Xtract Resources Plc
www: www.xtractresources.com     email: info@xtractresources.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:XTR GBX

Description

Xtract Resources Plc are a gold focused junior, late stage development company with one exploration property in Mozambique. They have approximately 1Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~£4.9M which is a fall of roughly 42% over the last fifteen months. As of 05/12/2018 they have no debt and ~£0.61M cash. They have 350M 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 05/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $8.44M $4.90M 05/12/2018 $-3.54M
Total Assets: $10.35M $9.24M 05/12/2018 $-1.10M
Total Liabilities: $8.17M $7.30M 05/12/2018 $-0.87M
Current Assets: $0.68M $0.61M 05/12/2018 $-0.07M
Current Liabilities: $5.58M $4.99M 05/12/2018 $-0.60M
Total Debt: $0.00M $0.00M 05/12/2018 $0.00M
Cash: $0.68M $0.61M 05/12/2018 $-0.07M
Enterprise Value: $7.75M $4.29M 02/19/1970 $-3.47M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/12/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/12/2018 0.00%
Misc 05/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 350,000,000 350,000,000 05/12/2018 0
Shares (FD): 350,000,000 350,000,000 05/12/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/12/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/12/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/12/2018 0
Initial CapEx (Outstanding): $44.00M
521.59% of Mkt.Cap
$44.00M
898.7% of Mkt.Cap
05/12/2018 $0.00M
Funding Option: n/a n/a 05/12/2018 n/a
Documentation: none FS 05/12/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/12/2018
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 05/12/2018 0.00M
Measured & Indicated: 0.60M 0.60M 05/12/2018 0.00M
Inferred: 0.40M 0.40M 05/12/2018 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/12/2018 0.00M
Measured & Indicated: 0.43M 0.43M 05/12/2018 0.00M
Inferred: 0.18M 0.18M 05/12/2018 0.00M
Reserves & Resources: 0.61M 0.61M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/12/2018 $0.00
Extra Operating Cost: n/a n/a 05/12/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 05/12/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 05/12/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 05/12/2018 0oz.
Cash Cost: $700 $700 05/12/2018 $0
Extra Operating Cost: $350 $350 05/12/2018 $0
SILVER 05/12/2018
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 05/12/2018 0.00M
Measured & Indicated: n/a n/a 05/12/2018 0.00M
Inferred: n/a n/a 05/12/2018 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 05/12/2018 0.00M
Measured & Indicated: n/a n/a 05/12/2018 0.00M
Inferred: n/a n/a 05/12/2018 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 05/12/2018 $0.00
Extra Operating Cost: n/a n/a 05/12/2018 $0.00
Average Grade: n/a n/a 05/12/2018 n/a
Recovery Rate: n/a n/a 05/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/12/2018 0.00M
Annual Production: n/a n/a 05/12/2018 n/a
Cash Cost: n/a n/a 05/12/2018 n/a
Extra Operating Cost: n/a n/a 05/12/2018 n/a

Property

Last Analysis Data  (05/12/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration East Africa, Mozambique Fair Bride 94% (guess) Open Pit show
PEA: 45,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration East Africa, Mozambique Fair Bride 94% (guess) Open Pit show
PEA: 45,000 oz per year at $650 per oz cash costs.

Currently permitting.

Production possible in 2018.

Profitability (by resource)

Proven &
Probable
05/12/2018
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
05/12/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.69M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.09M
Maximum Profit (Gold): $80.95M $137.71M n/a $56.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $80.95M $137.71M n/a $56.76M
Max Profit / Current MCap: 9.596 28.128 n/a 18.532
Max Profit Per Share (Gold): $0.23 $0.39 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.23 $0.39 n/a $0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.53 $11.33 n/a $-8.19
FD Mkt. Cap / Silver Eq.: $0.25 $0.13 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
1.48% 0.75% n/a -0.73%

Reserves &
Resources
05/12/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.80M
Maximum Profit (Gold): $114.68M $195.09M n/a $80.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $114.68M $195.09M n/a $80.41M
Max Profit / Current MCap: 13.595 39.848 n/a 26.253
Max Profit Per Share (Gold): $0.33 $0.56 n/a $0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.33 $0.56 n/a $0.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $13.78 $8.00 n/a $-5.78
FD Mkt. Cap / Silver Eq.: $0.17 $0.09 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.05% 0.53% n/a -0.51%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.