Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:GCY
AUD
Description
Gascoyne Resources Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Australia and one exploration property. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$23.14M which is a fall of roughly 38% over the last months. As of 04/28/2019 they have ~A$62M debt and ~A$7.03M cash. They have 53M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/28/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$37.16M
$23.14M
10/18/2020
$-14.02M
Total Assets:
$148.45M
$164.71M
04/28/2019
$16.27M
Total Liabilities:
$83.72M
$92.90M
04/28/2019
$9.17M
Current Assets:
$20.40M
$22.64M
04/28/2019
$2.24M
Current Liabilities:
$41.51M
$46.06M
04/28/2019
$4.55M
Total Debt:
$56.28M
$62.45M
04/28/2019
$6.17M
Cash:
$6.33M
$7.03M
04/28/2019
$0.69M
Enterprise Value:
$87.11M
$78.57M
06/28/1972
$-8.55M
Cash Flow:
$-0.50M
$14.63M
never
$15.13M
Cash Flow Multiple:
0.00
1.58
never
1.58
Net Debt to Cash Flow Ratio:
n/a
3.79
never
3.79
Finance within 1 year:
Yes
Yes
04/28/2019
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/28/2019
0.00%
Misc
04/28/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,067,000,000
53,350,000
10/18/2020
-1,013,650,000
Shares (FD):
1,078,000,000
53,900,000
10/18/2020
-1,024,100,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2018
04/28/2019
n/a
Production (Gold Eq Oz.):
(guess) 50,000
(guess) 50,000
04/28/2019
0
Production (Silver Eq Oz.) :
(guess) 4,257,616
(guess) 3,283,830
04/28/2019
-973,786
Initial CapEx (Outstanding):
$70.00M188.36% of Mkt.Cap
$70.00M302.48% of Mkt.Cap
04/28/2019
$0.00M
Funding Option:
n/a
n/a
04/28/2019
n/a
Documentation:
none
PRODUCER
02/12/2020
n/a
Value Adjustment:
10%
10%
never
0%
Resource Data
GOLD
04/28/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
04/28/2019
0.00M
Measured & Indicated:
1.00M
1.00M
04/28/2019
0.00M
Inferred:
1.00M
1.00M
04/28/2019
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.51M
0.51M
04/28/2019
0.00M
Measured & Indicated:
0.78M
0.78M
04/28/2019
0.00M
Inferred:
0.43M
0.43M
04/28/2019
0.00M
Reserves & Resources:
1.21M
1.21M
never
0.00M
C U R R E N T
Annual Production:
(guess) 50,000oz.
(guess) 50,000oz.
04/28/2019
0oz.
Cash Cost:
$900
$900
04/28/2019
$0.00
Extra Operating Cost:
$400
$400
04/28/2019
$0.00
Average Grade:
1.30 g/t
1.30 g/t
04/28/2019
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
02/12/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
04/28/2019
0.00M
Annual Production:
100,000oz.
100,000oz.
04/28/2019
0oz.
Cash Cost:
$800
$800
04/28/2019
$0
Extra Operating Cost:
$400
$400
04/28/2019
$0
SILVER
04/28/2019 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
04/28/2019
0.00M
Measured & Indicated:
n/a
n/a
04/28/2019
0.00M
Inferred:
n/a
n/a
04/28/2019
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
04/28/2019
0.00M
Measured & Indicated:
n/a
n/a
04/28/2019
0.00M
Inferred:
n/a
n/a
04/28/2019
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
04/28/2019
$0.00
Extra Operating Cost:
n/a
n/a
04/28/2019
$0.00
Average Grade:
n/a
n/a
04/28/2019
n/a
Recovery Rate:
n/a
n/a
04/28/2019
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/28/2019
0.00M
Annual Production:
n/a
n/a
04/28/2019
n/a
Cash Cost:
n/a
n/a
04/28/2019
n/a
Extra Operating Cost:
n/a
n/a
04/28/2019
n/a
Property
Last Analysis Data (04/28/2019)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Total Land Package Size (ha):
100,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Total Land Package Size (ha):
100,000
Profitability (by resource)
Proven & Probable
04/28/2019 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
-11.69M
P L A U S I B L E
Gold Eq. Oz.:
0.51M
0.51M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.93M
Maximum Profit (Gold):
$-4.56M
$164.19M
n/a
$168.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-4.56M
$164.19M
n/a
$168.75M
Max Profit / Current MCap:
n/a
7.095
n/a
7.218
Max Profit Per Share (Gold):
$0.00
$3.05
n/a
$3.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.00
$3.05
n/a
$3.05
Total Free Profit Per Share:
$0.00
$2.50
n/a
$2.50
FD Mkt. Cap / Gold Eq.:
$72.87
$45.38
n/a
$-27.49
FD Mkt. Cap / Silver Eq.:
$0.86
$0.69
n/a
$-0.16
FD Mkt. Cap / Per Metal as % Spot Price:
5.67%
2.64%
n/a
-3.03%
Measured & Indicated
04/28/2019 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
-19.48M
P L A U S I B L E
Gold Eq. Oz.:
0.78M
0.78M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-15.23M
Maximum Profit (Gold):
$-7.00M
$251.75M
n/a
$258.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-7.00M
$251.75M
n/a
$258.75M
Max Profit / Current MCap:
n/a
10.879
n/a
11.067
Max Profit Per Share (Gold):
$-0.01
$4.67
n/a
$4.68
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.01
$4.67
n/a
$4.68
Total Free Profit Per Share:
$0.00
$4.12
n/a
$4.12
FD Mkt. Cap / Gold Eq.:
$47.52
$29.59
n/a
$-17.93
FD Mkt. Cap / Silver Eq.:
$0.56
$0.45
n/a
$-0.11
FD Mkt. Cap / Per Metal as % Spot Price:
3.70%
1.72%
n/a
-1.97%
Reserves & Resources
04/28/2019 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-38.95M
P L A U S I B L E
Gold Eq. Oz.:
1.21M
1.21M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-23.51M
Maximum Profit (Gold):
$-10.80M
$388.58M
n/a
$399.38M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-10.80M
$388.58M
n/a
$399.38M
Max Profit / Current MCap:
n/a
16.791
n/a
17.082
Max Profit Per Share (Gold):
$-0.01
$7.21
n/a
$7.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.01
$7.21
n/a
$7.22
Total Free Profit Per Share:
$0.00
$6.66
n/a
$6.66
FD Mkt. Cap / Gold Eq.:
$30.79
$19.17
n/a
$-11.62
FD Mkt. Cap / Silver Eq.:
$0.36
$0.29
n/a
$-0.07
FD Mkt. Cap / Per Metal as % Spot Price:
2.39%
1.12%
n/a
-1.28%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/28/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7035
AUD 0.7806
03/04/2021
Spot Gold:
$1,285.80
$1,718.10
03/04/2021
$432.30
Spot Silver:
$15.10
$26.16
03/04/2021
$11.06
Gold:Silver Ratio:
85.15
65.68
03/04/2021
-19.48
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: