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
Calculated using the site's default values.  Re-calculate using:

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.

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

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: 0.15
Producer: Average
 0.15
Producer: 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 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.
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.
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.
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.

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)

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.     ×