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 two 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 ~$7.57M which is a fall of roughly 26% over the last eleven months. As of 12/31/2022 they have no debt and ~$2.8M cash. They have 412M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/31/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$10.26M
$7.57M
12/31/2022
Total Assets:
$30.40M
$30.40M
12/31/2022
Total Liabilities:
$8.90M
$8.90M
12/31/2022
Current Assets:
$3.00M
$3.00M
12/31/2022
Current Liabilities:
$6.90M
$6.90M
12/31/2022
Total Debt:
$0.00M
$0.00M
12/31/2022
Cash:
$2.80M
$2.80M
12/31/2022
Enterprise Value:
$7.46M
$4.77M
02/24/1970
Cash Flow:
$6.24M
$8.05M
never
Cash Flow Multiple:
1.64
0.94
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
12/31/2022
Misc
12/31/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
412,190,000
412,190,000
12/31/2022
Shares (FD):
521,221,000
521,221,000
12/31/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
12/31/2022
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 10,000
12/31/2022
Production (Silver Eq Oz.) :
(guess) 760,951
(guess) 872,660
12/31/2022
Initial CapEx (Outstanding):
n/a
n/a
12/31/2022
Funding Option:
n/a
n/a
12/31/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
3
04/21/2023
Resource Data
GOLD
12/31/2022 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
12/31/2022
Measured & Indicated:
0.65M
0.65M
12/31/2022
Inferred:
0.26M
0.26M
12/31/2022
Reserves & Resources:
0.91M
0.91M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/31/2022
Measured & Indicated:
0.39M
0.39M
12/31/2022
Inferred:
0.10M
0.10M
12/31/2022
Reserves & Resources:
0.49M
0.49M
never
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 10,000oz.
12/31/2022
Cash Cost:
$800
$800
12/31/2022
Extra Operating Cost:
$400
$400
12/31/2022
Average Grade:
2.80 g/t
2.80 g/t
12/31/2022
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
04/21/2023
F U T U R E
Proven & Probable:
0.50M
0.50M
12/31/2022
Annual Production:
20,000oz.
20,000oz.
12/31/2022
Cash Cost:
$800
$800
12/31/2022
Extra Operating Cost:
$400
$400
12/31/2022
SILVER
12/31/2022 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
12/31/2022
Measured & Indicated:
6.00M
6.00M
12/31/2022
Inferred:
3.00M
3.00M
12/31/2022
Reserves & Resources:
9.00M
9.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/31/2022
Measured & Indicated:
3.60M
3.60M
12/31/2022
Inferred:
1.13M
1.13M
12/31/2022
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
12/31/2022
Extra Operating Cost:
$6.00
$6.00
12/31/2022
Average Grade:
30.00 g/t
30.00 g/t
12/31/2022
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
12/31/2022
F U T U R E
Proven & Probable:
0.00M
0.00M
12/31/2022
Annual Production:
n/a
n/a
12/31/2022
Cash Cost:
n/a
n/a
12/31/2022
Extra Operating Cost:
n/a
n/a
12/31/2022
Property
Last Analysis Data (12/31/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Cuba
El Pilar
100% (guess)
n/a
n/a
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
El Pilar
100% (guess)
n/a
n/a
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
12/31/2022 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
12/31/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
89.18%
90.43%
n/a
Percentage Silver:
10.82%
9.57%
n/a
Total (Gold Eq. Oz.):
0.73M
0.72M
n/a
Total (Silver Eq. Oz.):
55.46M
62.72M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.44M
0.43M
n/a
Silver Eq. Oz.:
33.28M
37.63M
n/a
Maximum Profit (Gold):
$243.36M
$313.76M
n/a
Maximum Profit (Silver):
$28.69M
$25.09M
n/a
Total Maximum Profit:
$272.05M
$338.85M
n/a
Max Profit / Current MCap:
26.511
44.773
n/a
Max Profit Per Share (Gold):
$0.47
$0.60
n/a
Max Profit Per Share (Silver):
$0.06
$0.05
n/a
Total Max Profit Per Share:
$0.52
$0.65
n/a
Total Free Profit Per Share:
$0.49
$0.63
n/a
FD MCap / Gold Eq.:
$23.47
$17.55
n/a
FD MCap / Silver Eq.:
$0.31
$0.20
n/a
FD MCap / Per Metal as % Spot Price:
1.29%
0.88%
n/a
Reserves & Resources
12/31/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
88.50%
89.82%
n/a
Percentage Silver:
11.50%
10.18%
n/a
Total (Gold Eq. Oz.):
1.03M
1.01M
n/a
Total (Silver Eq. Oz.):
78.25M
88.41M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.55M
0.54M
n/a
Silver Eq. Oz.:
41.82M
47.27M
n/a
Maximum Profit (Gold):
$304.20M
$392.19M
n/a
Maximum Profit (Silver):
$37.66M
$32.93M
n/a
Total Maximum Profit:
$341.86M
$425.13M
n/a
Max Profit / Current MCap:
33.314
56.173
n/a
Max Profit Per Share (Gold):
$0.58
$0.75
n/a
Max Profit Per Share (Silver):
$0.07
$0.06
n/a
Total Max Profit Per Share:
$0.66
$0.82
n/a
Total Free Profit Per Share:
$0.63
$0.79
n/a
FD MCap / Gold Eq.:
$18.67
$13.97
n/a
FD MCap / Silver Eq.:
$0.25
$0.16
n/a
FD MCap / Per Metal as % Spot Price:
1.02%
0.70%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/31/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/10/2023
Spot Gold:
$1,824.00
$2,004.50
12/10/2023
Spot Silver:
$23.97
$22.97
12/10/2023
Gold:Silver Ratio:
76.10
87.27
12/10/2023
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: