Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Antilles Gold Ltd

www: antillesgold.net   email: admin@antillesgold.net
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

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 ~$3.68M which is a fall of roughly 83% over the last nine 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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/30/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $21.44M $3.68M 12/30/2023 $-17.76M
Total Assets: $29.50M $29.50M 12/30/2023 $0.00M
Total Liabilities: $15.50M $15.50M 12/30/2023 $0.00M
Current Assets: $3.90M $3.90M 12/30/2023 $0.00M
Current Liabilities: $6.30M $6.30M 12/30/2023 $0.00M
Total Debt: $0.50M $0.50M 12/30/2023 $0.00M
Cash: $3.85M $3.85M 12/30/2023 $0.00M
Enterprise Value: $18.09M $0.33M 01/04/1970 $-17.76M
Cash Flow: $8.57M $13.82M never $5.25M
Cash Flow Multiple: 2.50 0.27 never -2.24
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/30/2023 n/a
Misc 12/30/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 855,384,493 855,384,493 12/30/2023 0
Shares (FD): 1,368,210,530 1,368,210,530 12/30/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/30/2023 n/a
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
10,000		 12/30/2023 0
Production (Silver Eq Oz.): (guess) 
868,341		 (guess) 
834,615		 12/30/2023 -33,726
Initial CapEx (Outstanding): n/a n/a 12/30/2023 n/a
Funding Option: n/a n/a 12/30/2023 n/a
Documentation: none PRODUCER 08/27/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/21/2023 0.00

Resource Data

GOLD 12/30/2023
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 12/30/2023 0.00M
Measured & Indicated: 0.65M 0.65M 12/30/2023 0.00M
Inferred: 0.26M 0.26M 12/30/2023 0.00M
Reserves & Resources: 0.91M 0.91M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023 0.00M
Measured & Indicated: 0.39M 0.39M 12/30/2023 0.00M
Inferred: 0.10M 0.10M 12/30/2023 0.00M
Reserves & Resources: 0.49M 0.49M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
10,000oz.		 12/30/2023 0oz.
Cash Cost: $800 $800 12/30/2023 $0.00
Extra Operating Cost: $400 $400 12/30/2023 $0.00
Total: $1,200 $1,200 12/30/2023 $0.00
Margin (Free Cash Flow): $857 (42%) $1,382 (54%) $525.20
G
R
A
D
E		 Underground (Avg): 2.80 g/t 2.80 g/t 12/30/2023 n/a
Open Pit (Avg): n/a n/a 12/30/2023 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 08/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 12/30/2023 0.00M
Annual Production: 20,000oz. 20,000oz. 12/30/2023 0oz.
Cash Cost: $800 $800 12/30/2023 $0
Extra Operating Cost: $400 $400 12/30/2023 $0
SILVER 12/30/2023
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 12/30/2023 0.00M
Measured & Indicated: 6.00M 6.00M 12/30/2023 0.00M
Inferred: 3.00M 3.00M 12/30/2023 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/30/2023 0.00M
Measured & Indicated: 3.60M 3.60M 12/30/2023 0.00M
Inferred: 1.13M 1.13M 12/30/2023 0.00M
Reserves & Resources: 4.73M 4.73M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $10.00 $10.00 12/30/2023 $0.00
Extra Operating Cost: $6.00 $6.00 12/30/2023 $0.00
Total: $16.00 $16.00 12/30/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 30.00 g/t 30.00 g/t 12/30/2023 n/a
Open Pit (Avg): n/a n/a 12/30/2023 n/a
Recovery Rate: (guess)  75.00% (guess)  75.00% 12/30/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.00M 0.00M 12/30/2023 0.00M
Annual Production: n/a n/a 12/30/2023 n/a
Cash Cost: n/a n/a 12/30/2023 n/a
Extra Operating Cost: n/a n/a 12/30/2023 n/a

Property

Last Analysis Data  (12/30/2023)
Stage Name Owned Au Ag Cu Notes
Exp Sierra Maestra 100% 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.
Exp El Pilar 100% n/a
Exp La Demajagua 49% show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Prod Las Lagunas 100% 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 Name Owned Au Ag Cu Notes
Exp El Pilar 100% n/a
Exp La Demajagua 49% show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Exp Sierra Maestra 100% 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.
Prod Las Lagunas 100% 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
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%
Measured &
Indicated		 12/30/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 90.39% 90.04% n/a -0.35%
Percentage Silver: 9.61% 9.96% n/a 0.35%
Total (Gold Eq. Oz.): 0.72M 0.72M n/a 0.00M
Total (Silver Eq. Oz.): 62.44M 60.25M n/a -2.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: 37.47M 36.15M n/a -1.32M
Maximum Profit (Gold): $334.27M $539.10M n/a $204.83M
Maximum Profit (Silver): $27.68M $53.78M n/a $26.10M
Total Maximum Profit: $361.95M $592.88M n/a $230.93M
Max Profit / Current MCap: 16.881 161.014 n/a 144.133
Max Profit Per Share (Gold): $0.24 $0.39 n/a $0.15
Max Profit Per Share (Silver): $0.02 $0.04 n/a $0.02
Total Max Profit Per Share: $0.26 $0.43 n/a $0.17
Total Free Profit Per Share: $0.24 $0.43 n/a $0.19
FD MCap / Gold Eq.: $49.70 $8.50 n/a $-41.19
FD MCap / Silver Eq.: $0.57 $0.10 n/a $-0.47
FD MCap / Per Metal
as % Spot Price:		 2.42% 0.33% n/a -2.09%

Reserves &
Resources		 12/30/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 89.77% 89.41% n/a -0.36%
Percentage Silver: 10.23% 10.59% n/a 0.36%
Total (Gold Eq. Oz.): 1.01M 1.02M n/a 0.00M
Total (Silver Eq. Oz.): 88.02M 84.95M n/a -3.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: 47.06M 45.41M n/a -1.64M
Maximum Profit (Gold): $417.84M $673.87M n/a $256.04M
Maximum Profit (Silver): $36.34M $70.59M n/a $34.26M
Total Maximum Profit: $454.17M $744.46M n/a $290.29M
Max Profit / Current MCap: 21.182 202.181 n/a 180.999
Max Profit Per Share (Gold): $0.31 $0.49 n/a $0.19
Max Profit Per Share (Silver): $0.03 $0.05 n/a $0.03
Total Max Profit Per Share: $0.33 $0.54 n/a $0.21
Total Free Profit Per Share: $0.31 $0.54 n/a $0.23
FD MCap / Gold Eq.: $39.57 $6.77 n/a $-32.80
FD MCap / Silver Eq.: $0.46 $0.08 n/a $-0.37
FD MCap / Per Metal
as % Spot Price:		 1.92% 0.26% n/a -1.66%

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.     ×