Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:KNT
CAD
OTCMKTS:KNTNF
USD
Description
K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 120koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1419.97M which is a rise of roughly 12% over the last nine months. As of 01/14/2024 they have no debt and ~$71M cash. They have 234M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/14/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,273.07M
$1,419.97M
01/14/2024
$146.90M
Total Assets:
$125.00M
$125.00M
01/14/2024
$0.00M
Total Liabilities:
$31.00M
$31.00M
01/14/2024
$0.00M
Current Assets:
$81.00M
$71.00M
08/14/2024
$-10.00M
Current Liabilities:
$21.00M
$21.00M
01/14/2024
$0.00M
Total Debt:
$0.00M
$0.00M
01/14/2024
$0.00M
Cash:
$81.00M
$71.00M
08/14/2024
$-10.00M
Enterprise Value:
$1,192.07M
$1,348.97M
09/29/2012
$156.90M
Cash Flow:
$127.50M
$97.73M
never
$-29.77M
Cash Flow Multiple:
9.98
14.53
never
4.54
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/14/2024
n/a
Misc
01/14/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
234,322,462
234,322,462
01/14/2024
0
Shares (FD):
245,700,000
245,700,000
01/14/2024
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
01/01/2017
01/14/2024
n/a
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 120,000
08/14/2024
-30,000
Production (Silver Eq Oz.) :
(guess) 13,225,806
(guess) 10,269,329
08/14/2024
-2,956,477
Initial CapEx (Outstanding):
n/a
n/a
01/14/2024
n/a
Funding Option:
n/a
n/a
01/14/2024
n/a
Documentation:
none
PRODUCER
08/14/2024
n/a
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
04/24/2023
0
Cash Flow Multiplier:
12
12
01/14/2024
0.00
Resource Data
GOLD
01/14/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
01/14/2024
0.00M
Measured & Indicated:
3.00M
3.00M
01/14/2024
0.00M
Inferred:
5.00M
5.00M
01/14/2024
0.00M
Reserves & Resources:
8.00M
8.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.86M
1.86M
01/14/2024
0.00M
Measured & Indicated:
2.60M
2.60M
01/14/2024
0.00M
Inferred:
2.33M
2.33M
01/14/2024
0.00M
Reserves & Resources:
4.93M
4.93M
never
0.00M
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 120,000oz.
08/14/2024
-30,000oz.
Cash Cost:
$700
$1,100
08/14/2024
$400.00
Extra Operating Cost:
$500
$700
07/11/2024
$200.00
Total:
$1,200
$1,800
08/14/2024
$600.00
Margin (Free Cash Flow):
$850 (41%)
$814 (31%)
$-35.60
G R A D E
Underground (Avg):
9.00 g/t
9.00 g/t
01/14/2024
n/a
Open Pit (Avg):
n/a
n/a
01/14/2024
n/a
Recovery Rate:
(CG) 93.00%
(CG) 93.00%
08/14/2024
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
01/14/2024
0.00M
Annual Production:
450,000oz.
450,000oz.
01/14/2024
0oz.
Cash Cost:
$800
$1,000
08/14/2024
$200
Extra Operating Cost:
$500
$750
04/01/2024
$250
SILVER
01/14/2024 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
01/14/2024
0.00M
Measured & Indicated:
n/a
n/a
01/14/2024
0.00M
Inferred:
n/a
n/a
01/14/2024
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
01/14/2024
0.00M
Measured & Indicated:
n/a
n/a
01/14/2024
0.00M
Inferred:
n/a
n/a
01/14/2024
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
01/14/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/14/2024
$0.00
Total:
n/a
n/a
01/14/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/14/2024
n/a
Open Pit (Avg):
n/a
n/a
01/14/2024
n/a
Recovery Rate:
n/a
n/a
01/14/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/14/2024
0.00M
Annual Production:
n/a
n/a
01/14/2024
n/a
Cash Cost:
n/a
n/a
01/14/2024
n/a
Extra Operating Cost:
n/a
n/a
01/14/2024
n/a
Property
Last Analysis Data (01/14/2024)
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
Continues to grow in size.
CEO said they will be drilling for another decade.
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
Continues to grow in size.
CEO said they will be drilling for another decade.
Total Land Package Size (ha):
40,000
Profitability (by resource)
Proven & Probable
01/14/2024 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-5.19M
P L A U S I B L E
Gold Eq. Oz.:
1.86M
1.86M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-4.83M
Maximum Profit (Gold):
$1,581.00M
$1,514.78M
n/a
$-66.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,581.00M
$1,514.78M
n/a
$-66.22M
Max Profit / Current MCap:
1.242
1.067
n/a
-0.175
Max Profit Per Share (Gold):
$6.43
$6.17
n/a
$-0.27
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.43
$6.17
n/a
$-0.27
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$684.45
$763.42
n/a
$78.98
FD MCap / Silver Eq.:
$7.76
$8.92
n/a
$1.16
FD MCap / Per Metal as % Spot Price:
33.39%
29.20%
n/a
-4.19%
Measured & Indicated
01/14/2024 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7.78M
P L A U S I B L E
Gold Eq. Oz.:
2.60M
2.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-6.76M
Maximum Profit (Gold):
$2,213.40M
$2,120.70M
n/a
$-92.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,213.40M
$2,120.70M
n/a
$-92.70M
Max Profit / Current MCap:
1.739
1.493
n/a
-0.245
Max Profit Per Share (Gold):
$9.01
$8.63
n/a
$-0.38
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.01
$8.63
n/a
$-0.38
Total Free Profit Per Share:
$2.08
$0.73
n/a
$-1.35
FD MCap / Gold Eq.:
$488.89
$545.30
n/a
$56.41
FD MCap / Silver Eq.:
$5.54
$6.37
n/a
$0.83
FD MCap / Per Metal as % Spot Price:
23.85%
20.86%
n/a
-2.99%
Reserves & Resources
01/14/2024 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.):
8.00M
8.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-20.75M
P L A U S I B L E
Gold Eq. Oz.:
4.93M
4.93M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-12.79M
Maximum Profit (Gold):
$4,189.65M
$4,014.18M
n/a
$-175.47M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,189.65M
$4,014.18M
n/a
$-175.47M
Max Profit / Current MCap:
3.291
2.827
n/a
-0.464
Max Profit Per Share (Gold):
$17.05
$16.34
n/a
$-0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.05
$16.34
n/a
$-0.71
Total Free Profit Per Share:
$10.12
$8.44
n/a
$-1.68
FD MCap / Gold Eq.:
$258.28
$288.08
n/a
$29.80
FD MCap / Silver Eq.:
$2.93
$3.37
n/a
$0.44
FD MCap / Per Metal as % Spot Price:
12.60%
11.02%
n/a
-1.58%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/14/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
10/09/2024
Spot Gold:
$2,050.00
$2,614.40
10/09/2024
$564.40
Spot Silver:
$23.25
$30.55
10/09/2024
$7.30
Gold:Silver Ratio:
88.17
85.58
10/09/2024
-2.59
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: