Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$44.00M198.94% of MCap
$44.00M391.48% of MCap
12/07/2022
Funding Option:
n/a
n/a
12/07/2022
Documentation:
none
FS
12/07/2022
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Bushranger
100% (guess)
5,000
n/a
show
Appears to be a mine.
74 million ton deposit.
Exploration
East Africa , Mozambique
Manica
23% (guess)
n/a
Open Pit
show
PEA: 30,000 oz per year at $650 per oz cash costs.
Currently permitting.
Production possible in 2018.
Exploration
Mozambique
Manica Gold Project
100% (guess)
n/a
Open Pit
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Bushranger
100% (guess)
5,000
n/a
show
Appears to be a mine.
74 million ton deposit.
Exploration
East Africa , Mozambique
Manica
23% (guess)
n/a
Open Pit
show
PEA: 30,000 oz per year at $650 per oz cash costs.
Currently permitting.
Production possible in 2018.
Exploration
Mozambique
Manica Gold Project
100% (guess)
n/a
Open Pit
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)
Defaults
Defaults
12/07/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
GBP 1.2137
GBP 1.2578
12/08/2023
Spot Gold:
$1,783.00
$2,002.40
12/08/2023
Spot Silver:
$22.69
$23.20
12/08/2023
Gold:Silver Ratio:
78.58
86.31
12/08/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: