Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:AAU
AUD
OTCMKTS:ANTMF
USD
Description
Antilles Gold Ltd are a gold focused junior, small producer with one producing mine in Dominican Republic and one exploration property. Currently they produce roughly 10koz. of gold per year. They have approximately 0.6Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~$16M which is a rise of roughly 45% over the last eight months. As of 12/24/2021 they have no debt and ~$6.1M cash. They have 358M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$11.01M
$16.00M
04/24/2022
$4.98M
Total Assets:
$11.20M
$11.20M
12/24/2021
$0.00M
Total Liabilities:
$2.90M
$2.90M
12/24/2021
$0.00M
Current Assets:
$6.30M
$6.30M
12/24/2021
$0.00M
Current Liabilities:
$2.90M
$2.90M
12/24/2021
$0.00M
Total Debt:
$0.00M
$0.00M
12/24/2021
$0.00M
Cash:
$6.10M
$6.10M
12/24/2021
$0.00M
Enterprise Value:
$4.91M
$9.90M
04/25/1970
$4.98M
Cash Flow:
$4.26M
$4.47M
never
$0.20M
Cash Flow Multiple:
2.58
3.58
never
1.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/24/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/24/2021
0.00%
Misc
12/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
195,141,000
358,000,000
04/24/2022
162,859,000
Shares (FD):
195,141,000
442,000,000
04/24/2022
246,859,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/24/2021
n/a
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 10,000
12/24/2021
0
Production (Silver Eq Oz.) :
(guess) 791,251
(guess) 852,505
12/24/2021
61,254
Initial CapEx (Outstanding):
n/a
n/a
12/24/2021
n/a
Funding Option:
n/a
n/a
12/24/2021
n/a
Documentation:
none
PRODUCER
04/24/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/24/2021 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
12/24/2021
0.00M
Measured & Indicated:
0.10M
0.10M
12/24/2021
0.00M
Inferred:
n/a
0.50M
12/24/2021
0.50M
Reserves & Resources:
0.10M
0.60M
never
0.50M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/24/2021
0.00M
Measured & Indicated:
0.06M
0.06M
12/24/2021
0.00M
Inferred:
n/a
0.19M
12/24/2021
0.19M
Reserves & Resources:
0.06M
0.25M
never
0.19M
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 10,000oz.
12/24/2021
0oz.
Cash Cost:
$800
$800
12/24/2021
$0.00
Extra Operating Cost:
$400
$400
12/24/2021
$0.00
Average Grade:
5.00 g/t
5.00 g/t
12/24/2021
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
04/24/2022
0.00%
F U T U R E
Proven & Probable:
0.10M
0.50M
04/24/2022
0.40M
Annual Production:
5,000oz.
20,000oz.
04/24/2022
15,000oz.
Cash Cost:
$800
$800
12/24/2021
$0
Extra Operating Cost:
$400
$400
12/24/2021
$0
SILVER
12/24/2021 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
12/24/2021
0.00M
Measured & Indicated:
n/a
n/a
12/24/2021
0.00M
Inferred:
n/a
n/a
12/24/2021
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
12/24/2021
0.00M
Measured & Indicated:
n/a
n/a
12/24/2021
0.00M
Inferred:
n/a
n/a
12/24/2021
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
12/24/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/24/2021
$0.00
Average Grade:
n/a
n/a
12/24/2021
n/a
Recovery Rate:
n/a
n/a
12/24/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/24/2021
0.00M
Annual Production:
n/a
n/a
12/24/2021
n/a
Cash Cost:
n/a
n/a
12/24/2021
n/a
Extra Operating Cost:
n/a
n/a
12/24/2021
n/a
Property
Last Analysis Data (12/24/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Cuba
La Demajagua
49% (guess)
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
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.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Cuba
La Demajagua
49% (guess)
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
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.
Profitability (by resource)
Proven & Probable
12/24/2021 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 Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/24/2021 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.):
0.10M
0.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.61M
P L A U S I B L E
Gold Eq. Oz.:
0.06M
0.06M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.37M
Maximum Profit (Gold):
$25.57M
$26.80M
n/a
$1.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$25.57M
$26.80M
n/a
$1.23M
Max Profit / Current MCap:
2.322
1.675
n/a
-0.647
Max Profit Per Share (Gold):
$0.13
$0.06
n/a
$-0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.13
$0.06
n/a
$-0.07
Total Free Profit Per Share:
$0.05
$0.01
n/a
$-0.04
FD Mkt. Cap / Gold Eq.:
$183.53
$266.59
n/a
$83.06
FD Mkt. Cap / Silver Eq.:
$2.32
$3.13
n/a
$0.81
FD Mkt. Cap / Per Metal as % Spot Price:
10.15%
14.50%
n/a
4.36%
Reserves & Resources
12/24/2021 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.):
0.10M
0.60M
n/a
0.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
43.24M
P L A U S I B L E
Gold Eq. Oz.:
0.06M
0.25M
n/a
0.19M
Silver Eq. Oz.:
n/a
n/a
n/a
16.35M
Maximum Profit (Gold):
$25.57M
$110.53M
n/a
$84.96M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$25.57M
$110.53M
n/a
$84.96M
Max Profit / Current MCap:
2.322
6.910
n/a
4.588
Max Profit Per Share (Gold):
$0.13
$0.25
n/a
$0.12
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.13
$0.25
n/a
$0.12
Total Free Profit Per Share:
$0.05
$0.20
n/a
$0.15
FD Mkt. Cap / Gold Eq.:
$183.53
$64.63
n/a
$-118.90
FD Mkt. Cap / Silver Eq.:
$2.32
$0.76
n/a
$-1.56
FD Mkt. Cap / Per Metal as % Spot Price:
10.15%
3.52%
n/a
-6.63%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/24/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
08/10/2022
Spot Gold:
$1,808.80
$1,838.00
08/10/2022
$29.20
Spot Silver:
$22.86
$21.56
08/10/2022
$-1.30
Gold:Silver Ratio:
79.13
85.25
08/10/2022
6.13
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: