Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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

Symbol Data

Symbol Currency
LON:XTR GBX

Description

Xtract Resources Plc are a junior, project generator looking for gold with one mine in development in Morocco and five exploration properties. They have a market capitalisation of ~£20.05M which is a rise of roughly 12% over the last one months. As of 01/25/2026 they have ~£0M debt and ~£3.92M cash. They have 1,190M 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 01/25/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $17.89M $20.05M 01/25/2026 $2.15M
MCap (OS): $13.73M $15.39M 01/25/2026 $1.65M
Total Assets: $23.79M $23.44M 01/25/2026 $-0.35M
Total Liabilities: $1.29M $1.27M 01/25/2026 $-0.02M
Current Assets: $4.74M $4.67M 01/25/2026 $-0.07M
Current Liabilities: $1.12M $1.11M 01/25/2026 $-0.02M
Total Debt: $0.27M $0.27M 01/25/2026 $0.00M
Cash: $3.98M $3.92M 01/25/2026 $-0.06M
Debt (Net): $-3.71M $-3.65M $0.05M
Enterprise Value: $14.18M $16.39M $2.21M
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: 01/25/2026 n/a
Misc 01/25/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,189,708,447 1,189,708,447 01/25/2026 0
Shares (FD): 1,550,000,000 1,550,000,000 01/25/2026 0
Insider Ownership: 40% 40% 01/25/2026 n/a
Dividend (Annual): n/a n/a 01/25/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Explorer Explorer never n/a
Production ETA: n/a 01/01/2020 01/25/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2026
Development Phase: FS Released FS Released 01/25/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 01/25/2026 0
Cash Flow Multiple: none none 01/25/2026 0.00

Resource Data

GOLD 01/25/2026
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 01/25/2026 0.00M
Measured & Indicated: n/a n/a 01/25/2026 0.00M
Inferred: n/a n/a 01/25/2026 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 01/25/2026 0.00M
Measured & Indicated: n/a n/a 01/25/2026 0.00M
Inferred: n/a n/a 01/25/2026 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 01/25/2026 $0.00
Extra Operating Cost: n/a n/a 01/25/2026 $0.00
Total: n/a n/a 01/25/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/25/2026 n/a
Open Pit (Avg): n/a n/a 01/25/2026 n/a
Recovery Rate: n/a n/a 01/25/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/25/2026 0.00M
Annual Production: n/a n/a 01/25/2026 n/a
Cash Cost: n/a n/a 01/25/2026 n/a
Extra Operating Cost: n/a n/a 01/25/2026 n/a
SILVER 01/25/2026
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 01/25/2026 0.00M
Measured & Indicated: n/a n/a 01/25/2026 0.00M
Inferred: n/a n/a 01/25/2026 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 01/25/2026 0.00M
Measured & Indicated: n/a n/a 01/25/2026 0.00M
Inferred: n/a n/a 01/25/2026 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 01/25/2026 $0.00
Extra Operating Cost: n/a n/a 01/25/2026 $0.00
Total: n/a n/a 01/25/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/25/2026 n/a
Open Pit (Avg): n/a n/a 01/25/2026 n/a
Recovery Rate: n/a n/a 01/25/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/25/2026 0.00M
Annual Production: n/a n/a 01/25/2026 n/a
Cash Cost: n/a n/a 01/25/2026 n/a
Extra Operating Cost: n/a n/a 01/25/2026 n/a

Property

Last Analysis Data  (01/25/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bushranger
100 55.00 50.00 44.00 show
consists of two low gade deposits:

Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)

Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)

Size: 5,000 ha
Exp Chilibwe
100 show
Xtract has a 25% interest in exchange for providing technical management and helping to secure funding
Dev Wildstone
100 show
80% JV on a past producing antimony project that they are looking to bring back into production
Exp Kakuyu
100 show
JV with 60% interestand acting as mining contractor to provide feed for nearby plants
Exp Silverking
100 show
70 % interest in a JV on past producing mine that they are looking to bring back into production
Exp Western Foreland
100 show
65% JV on a large Kamoa style copper project being compared to Ivanhoe's project that is 100km away in the DRC

Size: 173,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bushranger
100 55.00 50.00 44.00 show
consists of two low gade deposits:

Ascot prospect: 87Mt @ 0.22% CuEq (0.15% Cu @ 0.09 g/t au)

Racecourse prospect: 512Mt @ 0.22% CuEq (0.18% Cu @ 0.05 g/t)

Size: 5,000 ha
Exp Chilibwe
100 show
Xtract has a 25% interest in exchange for providing technical management and helping to secure funding
Dev Wildstone
100 show
80% JV on a past producing antimony project that they are looking to bring back into production
Exp Kakuyu
100 show
JV with 60% interestand acting as mining contractor to provide feed for nearby plants
Exp Silverking
100 show
70 % interest in a JV on past producing mine that they are looking to bring back into production
Exp Western Foreland
100 show
65% JV on a large Kamoa style copper project being compared to Ivanhoe's project that is 100km away in the DRC

Size: 173,500 ha

Profitability (by resource)

Proven &
Probable		 01/25/2026
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 01/25/2026
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 01/25/2026
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

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.     ×