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

K92 Mining Inc

www: www.k92mining.com   email: ir@k92mining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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 175koz. 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 ~$2150.55M which is a rise of roughly 25% over the last four months. As of 01/08/2025 they have ~$60M debt and ~$121M cash. They have 238M shares outstanding and trade on the Toronto 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 01/08/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,723.62M $2,150.55M 03/17/2025 $426.93M
Total Assets: $125.00M $125.00M 01/08/2025 $0.00M
Total Liabilities: $91.00M $91.00M 01/08/2025 $0.00M
Current Assets: $121.00M $121.00M 01/08/2025 $0.00M
Current Liabilities: $21.00M $21.00M 01/08/2025 $0.00M
Total Debt: $60.00M $60.00M 01/08/2025 $0.00M
Cash: $121.00M $121.00M 01/08/2025 $0.00M
Enterprise Value: $1,662.62M $2,089.55M 03/19/2036 $426.93M
Cash Flow: $192.64M $241.76M never $49.12M
Cash Flow Multiple: 8.95 8.90 never -0.05
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/08/2025 n/a
Misc 01/08/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 238,460,469 238,460,469 01/08/2025 0
Shares (FD): 247,000,000 246,000,000 03/17/2025 -1,000,000
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 01/08/2025 n/a
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
175,000		 01/23/2025 -25,000
Production (Silver Eq Oz.): (guess) 
17,707,447		 (guess) 
17,437,943		 01/23/2025 -269,504
Initial CapEx (Outstanding): n/a n/a 01/08/2025 n/a
Funding Option: n/a n/a 01/08/2025 n/a
Documentation: none PRODUCER 04/03/2025 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 12 12 01/14/2024 0.00

Resource Data

GOLD 01/08/2025
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 01/08/2025 0.00M
Measured & Indicated: 3.00M 3.00M 01/08/2025 0.00M
Inferred: 5.00M 5.00M 01/08/2025 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 01/08/2025 0.00M
Measured & Indicated: 2.60M 2.60M 01/08/2025 0.00M
Inferred: 2.33M 2.33M 01/08/2025 0.00M
Reserves & Resources: 4.93M 4.93M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
175,000oz.		 01/23/2025 -25,000oz.
Cash Cost: $1,000 $1,150 01/23/2025 $150.00
Extra Operating Cost: $700 $700 01/08/2025 $0.00
Total: $1,700 $1,850 01/23/2025 $150.00
Margin (Free Cash Flow): $963 (36%) $1,382 (43%) $418.30
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/08/2025 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 04/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/08/2025 0.00M
Annual Production: 450,000oz. 400,000oz. 03/17/2025 -50,000oz.
Cash Cost: $900 $1,000 03/17/2025 $100
Extra Operating Cost: $700 $700 01/08/2025 $0
SILVER 01/08/2025
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 01/08/2025 0.00M
Measured & Indicated: n/a n/a 01/08/2025 0.00M
Inferred: n/a n/a 01/08/2025 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 01/08/2025 0.00M
Measured & Indicated: n/a n/a 01/08/2025 0.00M
Inferred: n/a n/a 01/08/2025 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 01/08/2025 $0.00
Extra Operating Cost: n/a n/a 01/08/2025 $0.00
Total: n/a n/a 01/08/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/08/2025 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: n/a n/a 01/08/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/08/2025 0.00M
Annual Production: n/a n/a 01/08/2025 n/a
Cash Cost: n/a n/a 01/08/2025 n/a
Extra Operating Cost: n/a n/a 01/08/2025 n/a

Property

Last Analysis Data  (01/08/2025)
Stage Name Owned Au Ag Cu Notes
Prod Kainantu 100% 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 Name Owned Au Ag Cu Notes
Prod Kainantu 100% 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		 01/08/2025
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 22.22M
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 20.66M
Maximum Profit (Gold): $1,791.55M $2,569.59M n/a $778.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,791.55M $2,569.59M n/a $778.04M
Max Profit / Current MCap: 1.039 1.195 n/a 0.155
Max Profit Per Share (Gold): $7.25 $10.45 n/a $3.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.25 $10.45 n/a $3.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $926.68 $1,156.21 n/a $229.53
FD MCap / Silver Eq.: $10.47 $11.60 n/a $1.14
FD MCap / Per Metal
as % Spot Price:		 34.80% 35.78% n/a 0.98%
Measured &
Indicated		 01/08/2025
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 33.32M
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 28.93M
Maximum Profit (Gold): $2,508.17M $3,597.43M n/a $1,089.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,508.17M $3,597.43M n/a $1,089.25M
Max Profit / Current MCap: 1.455 1.673 n/a 0.218
Max Profit Per Share (Gold): $10.15 $14.62 n/a $4.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.15 $14.62 n/a $4.47
Total Free Profit Per Share: $0.12 $2.54 n/a $2.42
FD MCap / Gold Eq.: $661.91 $825.86 n/a $163.95
FD MCap / Silver Eq.: $7.48 $8.29 n/a $0.81
FD MCap / Per Metal
as % Spot Price:		 24.85% 25.56% n/a 0.70%

Reserves &
Resources		 01/08/2025
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 88.87M
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 54.75M
Maximum Profit (Gold): $4,747.61M $6,809.41M n/a $2,061.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,747.61M $6,809.41M n/a $2,061.80M
Max Profit / Current MCap: 2.754 3.166 n/a 0.412
Max Profit Per Share (Gold): $19.22 $27.68 n/a $8.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.22 $27.68 n/a $8.46
Total Free Profit Per Share: $9.19 $15.60 n/a $6.41
FD MCap / Gold Eq.: $349.69 $436.31 n/a $86.62
FD MCap / Silver Eq.: $3.95 $4.38 n/a $0.43
FD MCap / Per Metal
as % Spot Price:		 13.13% 13.50% n/a 0.37%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults