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 ~£11.24M which is a fall of roughly 49% over the last twelve months. As of 12/07/2022 they have no debt and ~£1.51M 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 $11.24M 12/07/2022
Total Assets: $26.70M $27.67M 12/07/2022
Total Liabilities: $1.88M $1.95M 12/07/2022
Current Assets: $3.64M $3.77M 12/07/2022
Current Liabilities: $1.76M $1.82M 12/07/2022
Total Debt: $0.00M $0.00M 12/07/2022
Cash: $1.46M $1.51M 12/07/2022
Enterprise Value: $20.66M $9.73M 04/23/1970
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
391.48% 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.     ×