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
ASX:AAU
AUD
OTCMKTS:ANTMF
USD
Description
Antilles Gold Ltd are a gold and silver focused junior, small producer with one producing mine in Dominican Republic and three exploration properties. Currently they produce roughly 10koz. of gold per year. They have approximately 0.91Moz. of gold and 9Moz. of silver in the reserves and resources category of which 0.65Moz. of gold and 6Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3.54M which is a fall of roughly 83% over the last eleven months. As of 12/30/2023 they have ~$1M debt and ~$3.85M cash. They have 855M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$21.44M
$3.54M
12/30/2023
Total Assets:
$29.50M
$29.50M
12/30/2023
Total Liabilities:
$15.50M
$15.50M
12/30/2023
Current Assets:
$3.90M
$3.90M
12/30/2023
Current Liabilities:
$6.30M
$6.30M
12/30/2023
Total Debt:
$0.50M
$0.50M
12/30/2023
Cash:
$3.85M
$3.85M
12/30/2023
Enterprise Value:
$18.09M
$0.19M
01/03/1970
Cash Flow:
$8.57M
$14.46M
never
Cash Flow Multiple:
2.50
0.25
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
12/30/2023
Misc
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
855,384,493
855,384,493
12/30/2023
Shares (FD):
1,368,210,530
1,368,210,530
12/30/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
12/30/2023
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 10,000
12/30/2023
Production (Silver Eq Oz.) :
(guess) 868,341
(guess) 854,472
12/30/2023
Initial CapEx (Outstanding):
n/a
n/a
12/30/2023
Funding Option:
n/a
n/a
12/30/2023
Documentation:
none
PRODUCER
08/27/2024
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
3
3
04/21/2023
Resource Data
GOLD
12/30/2023 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
12/30/2023
Measured & Indicated:
0.65M
0.65M
12/30/2023
Inferred:
0.26M
0.26M
12/30/2023
Reserves & Resources:
0.91M
0.91M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/30/2023
Measured & Indicated:
0.39M
0.39M
12/30/2023
Inferred:
0.10M
0.10M
12/30/2023
Reserves & Resources:
0.49M
0.49M
never
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 10,000oz.
12/30/2023
Cash Cost:
$800
$800
12/30/2023
Extra Operating Cost:
$400
$400
12/30/2023
Total:
$1,200
$1,200
12/30/2023
Margin (Free Cash Flow):
$857 (42%)
$1,446 (55%)
G R A D E
Underground (Avg):
2.80 g/t
2.80 g/t
12/30/2023
Open Pit (Avg):
n/a
n/a
12/30/2023
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
08/27/2024
F U T U R E
Proven & Probable:
0.50M
0.50M
12/30/2023
Annual Production:
20,000oz.
20,000oz.
12/30/2023
Cash Cost:
$800
$800
12/30/2023
Extra Operating Cost:
$400
$400
12/30/2023
SILVER
12/30/2023 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
12/30/2023
Measured & Indicated:
6.00M
6.00M
12/30/2023
Inferred:
3.00M
3.00M
12/30/2023
Reserves & Resources:
9.00M
9.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/30/2023
Measured & Indicated:
3.60M
3.60M
12/30/2023
Inferred:
1.13M
1.13M
12/30/2023
Reserves & Resources:
4.73M
4.73M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
$10.00
$10.00
12/30/2023
Extra Operating Cost:
$6.00
$6.00
12/30/2023
Total:
$16.00
$16.00
12/30/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
30.00 g/t
30.00 g/t
12/30/2023
Open Pit (Avg):
n/a
n/a
12/30/2023
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
12/30/2023
F U T U R E
Proven & Probable:
0.00M
0.00M
12/30/2023
Annual Production:
n/a
n/a
12/30/2023
Cash Cost:
n/a
n/a
12/30/2023
Extra Operating Cost:
n/a
n/a
12/30/2023
Property
Last Analysis Data (12/30/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Cuba , Canada
Sierra Maestra
100% (guess)
53,700
n/a
show
copper-gold-molybdenum zones that display large surficial footprints of hydrothermal alteration associated with potentially large porphyry systems, and multiple zones where secondary copper mineralization is evident, both in outcrop and in historic underground mines.
Exploration
Cuba
El Pilar
100% (guess)
n/a
n/a
n/a
Exploration
Cuba
La Demajagua
49% (guess)
n/a
n/a
show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Production
Dominican Republic , Dominican Republic
Las Lagunas
100% (guess)
n/a
n/a
show
100,000 oz tailing deposit.
2 more years or production at 45,000 oz year,
But they have a dispute with the Cuban Government.
Total Land Package Size (ha):
53,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Cuba
El Pilar
100% (guess)
n/a
n/a
n/a
Exploration
Cuba
La Demajagua
49% (guess)
n/a
n/a
show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Exploration
Cuba
Sierra Maestra
100% (guess)
53,700
n/a
show
copper-gold-molybdenum zones that display large surficial footprints of hydrothermal alteration associated with potentially large porphyry systems, and multiple zones where secondary copper mineralization is evident, both in outcrop and in historic underground mines.
Production
Dominican Republic , Dominican Republic
Las Lagunas
100% (guess)
n/a
n/a
show
100,000 oz tailing deposit.
2 more years or production at 45,000 oz year,
But they have a dispute with the Cuban Government.
Total Land Package Size (ha):
53,700
Profitability (by resource)
Proven & Probable
12/30/2023 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
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
90.39%
90.25%
n/a
Percentage Silver:
9.61%
9.75%
n/a
Total (Gold Eq. Oz.):
0.72M
0.72M
n/a
Total (Silver Eq. Oz.):
62.44M
61.54M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.43M
0.43M
n/a
Silver Eq. Oz.:
37.47M
36.92M
n/a
Maximum Profit (Gold):
$334.27M
$564.06M
n/a
Maximum Profit (Silver):
$27.68M
$53.89M
n/a
Total Maximum Profit:
$361.95M
$617.95M
n/a
Max Profit / Current MCap:
16.881
174.347
n/a
Max Profit Per Share (Gold):
$0.24
$0.41
n/a
Max Profit Per Share (Silver):
$0.02
$0.04
n/a
Total Max Profit Per Share:
$0.26
$0.45
n/a
Total Free Profit Per Share:
$0.24
$0.45
n/a
FD MCap / Gold Eq.:
$49.70
$8.20
n/a
FD MCap / Silver Eq.:
$0.57
$0.10
n/a
FD MCap / Per Metal as % Spot Price:
2.42%
0.31%
n/a
Reserves & Resources
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
89.77%
89.63%
n/a
Percentage Silver:
10.23%
10.37%
n/a
Total (Gold Eq. Oz.):
1.01M
1.02M
n/a
Total (Silver Eq. Oz.):
88.02M
86.76M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
Silver Eq. Oz.:
47.06M
46.38M
n/a
Maximum Profit (Gold):
$417.84M
$705.07M
n/a
Maximum Profit (Silver):
$36.34M
$70.73M
n/a
Total Maximum Profit:
$454.17M
$775.80M
n/a
Max Profit / Current MCap:
21.182
218.885
n/a
Max Profit Per Share (Gold):
$0.31
$0.52
n/a
Max Profit Per Share (Silver):
$0.03
$0.05
n/a
Total Max Profit Per Share:
$0.33
$0.57
n/a
Total Free Profit Per Share:
$0.31
$0.56
n/a
FD MCap / Gold Eq.:
$39.57
$6.53
n/a
FD MCap / Silver Eq.:
$0.46
$0.08
n/a
FD MCap / Per Metal as % Spot Price:
1.92%
0.25%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/30/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/03/2024
Spot Gold:
$2,057.10
$2,646.30
12/03/2024
Spot Silver:
$23.69
$30.97
12/03/2024
Gold:Silver Ratio:
86.83
85.45
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: