Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:KNTNF
USD
TSE:KNT
CAD
Description
K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 125koz. of gold per year. They have approximately 5.9Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$1603.7M which is a rise of roughly 25% over the last seven months. As of 01/26/2022 they have no debt and ~$55M cash. They have 228M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,286.20M
$1,603.70M
07/06/2022
$317.50M
Total Assets:
$125.00M
$125.00M
01/26/2022
$0.00M
Total Liabilities:
$31.00M
$31.00M
01/26/2022
$0.00M
Current Assets:
$55.00M
$55.00M
01/26/2022
$0.00M
Current Liabilities:
$21.00M
$21.00M
01/26/2022
$0.00M
Total Debt:
$0.00M
$0.00M
01/26/2022
$0.00M
Cash:
$55.00M
$55.00M
01/26/2022
$0.00M
Enterprise Value:
$1,231.20M
$1,548.70M
01/28/2019
$317.50M
Cash Flow:
$54.17M
$55.83M
never
$1.65M
Cash Flow Multiple:
23.74
28.73
never
4.98
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/26/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/26/2022
0.00%
Misc
01/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
222,000,000
228,000,000
07/06/2022
6,000,000
Shares (FD):
237,000,000
243,000,000
07/06/2022
6,000,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2017
01/26/2022
n/a
Production (Gold Eq Oz.):
(guess) 125,000
(guess) 125,000
01/26/2022
0
Production (Silver Eq Oz.) :
(guess) 9,680,183
(guess) 10,656,308
01/26/2022
976,125
Initial CapEx (Outstanding):
n/a
n/a
01/26/2022
n/a
Funding Option:
n/a
n/a
01/26/2022
n/a
Documentation:
none
PRODUCER
07/06/2022
n/a
Value Adjustment:
125%
100%
never
-25%
Resource Data
GOLD
01/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.00M
2.00M
02/23/2022
1.00M
Measured & Indicated:
1.30M
2.00M
02/23/2022
0.70M
Inferred:
3.90M
3.90M
02/23/2022
0.00M
Reserves & Resources:
5.20M
5.90M
never
0.70M
P L A U S I B L E
Proven & Probable:
0.93M
1.86M
02/23/2022
0.93M
Measured & Indicated:
1.15M
1.86M
02/23/2022
0.71M
Inferred:
1.81M
1.81M
02/23/2022
0.00M
Reserves & Resources:
2.97M
3.67M
never
0.71M
C U R R E N T
Annual Production:
(guess) 125,000oz.
(guess) 125,000oz.
01/26/2022
0oz.
Cash Cost:
$750
$750
01/26/2022
$0.00
Extra Operating Cost:
$450
$450
01/26/2022
$0.00
Average Grade:
9.00 g/t
9.00 g/t
01/26/2022
n/a
Recovery Rate:
(CG) 93.00%
(CG) 93.00%
07/06/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
01/26/2022
0.00M
Annual Production:
330,000oz.
350,000oz.
02/23/2022
20,000oz.
Cash Cost:
$700
$750
02/23/2022
$50
Extra Operating Cost:
$450
$450
01/26/2022
$0
SILVER
01/26/2022 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
01/26/2022
0.00M
Measured & Indicated:
n/a
n/a
01/26/2022
0.00M
Inferred:
n/a
n/a
01/26/2022
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
01/26/2022
0.00M
Measured & Indicated:
n/a
n/a
01/26/2022
0.00M
Inferred:
n/a
n/a
01/26/2022
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
01/26/2022
$0.00
Extra Operating Cost:
n/a
n/a
01/26/2022
$0.00
Average Grade:
n/a
n/a
01/26/2022
n/a
Recovery Rate:
n/a
n/a
01/26/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/26/2022
0.00M
Annual Production:
n/a
n/a
01/26/2022
n/a
Cash Cost:
n/a
n/a
01/26/2022
n/a
Extra Operating Cost:
n/a
n/a
01/26/2022
n/a
Property
Last Analysis Data (01/26/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Papua New Guinea , Papua New Guinea
Kainantu
100% (guess)
40,000
Open Pit
show
Potential for a large mine.
Total Land Package Size (ha):
40,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Papua New Guinea , Papua New Guinea
Kainantu
100% (guess)
40,000
Open Pit
show
Potential for a large mine.
Total Land Package Size (ha):
40,000
Profitability (by resource)
Proven & Probable
01/26/2022 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.):
1.00M
2.00M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
93.06M
P L A U S I B L E
Gold Eq. Oz.:
0.93M
1.86M
n/a
0.93M
Silver Eq. Oz.:
n/a
n/a
n/a
86.55M
Maximum Profit (Gold):
$906.83M
$1,661.35M
n/a
$754.53M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$906.83M
$1,661.35M
n/a
$754.53M
Max Profit / Current MCap:
0.705
1.036
n/a
0.331
Max Profit Per Share (Gold):
$3.83
$6.84
n/a
$3.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.83
$6.84
n/a
$3.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,383.02
$862.21
n/a
$-520.81
FD Mkt. Cap / Silver Eq.:
$17.86
$10.11
n/a
$-7.75
FD Mkt. Cap / Per Metal as % Spot Price:
76.03%
46.91%
n/a
-29.12%
Measured & Indicated
01/26/2022 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.):
1.30M
2.00M
n/a
0.70M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
69.83M
P L A U S I B L E
Gold Eq. Oz.:
1.15M
1.86M
n/a
0.71M
Silver Eq. Oz.:
n/a
n/a
n/a
69.26M
Maximum Profit (Gold):
$1,124.47M
$1,661.35M
n/a
$536.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,124.47M
$1,661.35M
n/a
$536.89M
Max Profit / Current MCap:
0.874
1.036
n/a
0.162
Max Profit Per Share (Gold):
$4.74
$6.84
n/a
$2.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.74
$6.84
n/a
$2.09
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,115.34
$862.21
n/a
$-253.13
FD Mkt. Cap / Silver Eq.:
$14.40
$10.11
n/a
$-4.29
FD Mkt. Cap / Per Metal as % Spot Price:
61.31%
46.91%
n/a
-14.40%
Reserves & Resources
01/26/2022 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.):
5.20M
5.90M
n/a
0.70M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
100.28M
P L A U S I B L E
Gold Eq. Oz.:
2.97M
3.67M
n/a
0.71M
Silver Eq. Oz.:
n/a
n/a
n/a
83.42M
Maximum Profit (Gold):
$2,892.78M
$3,281.17M
n/a
$388.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,892.78M
$3,281.17M
n/a
$388.39M
Max Profit / Current MCap:
2.249
2.046
n/a
-0.203
Max Profit Per Share (Gold):
$12.21
$13.50
n/a
$1.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$12.21
$13.50
n/a
$1.30
Total Free Profit Per Share:
$5.36
$5.00
n/a
$-0.35
FD Mkt. Cap / Gold Eq.:
$433.55
$436.56
n/a
$3.01
FD Mkt. Cap / Silver Eq.:
$5.60
$5.12
n/a
$-0.48
FD Mkt. Cap / Per Metal as % Spot Price:
23.83%
23.75%
n/a
-0.08%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
08/10/2022
Spot Gold:
$1,819.10
$1,838.00
08/10/2022
$18.90
Spot Silver:
$23.49
$21.56
08/10/2022
$-1.93
Gold:Silver Ratio:
77.44
85.25
08/10/2022
7.81
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: