Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:CRB
AUD
OTCMKTS:CRNRF
USD
Description
Carbine Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$6.14M which is a rise of roughly 32% over the last eight months. As of 08/16/2020 they have no debt and ~A$1.3M cash. They have 200M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/07/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$4.65M
$6.14M
08/16/2020
$1.49M
Total Assets:
$2.55M
$1.79M
08/16/2020
$-0.76M
Total Liabilities:
$0.07M
$0.02M
08/16/2020
$-0.05M
Current Assets:
$2.47M
$1.73M
08/16/2020
$-0.74M
Current Liabilities:
$0.07M
$0.02M
08/16/2020
$-0.05M
Total Debt:
$0.00M
$0.00M
08/16/2020
$0.00M
Cash:
$2.10M
$1.30M
08/16/2020
$-0.80M
Enterprise Value:
$2.55M
$4.84M
02/25/1970
$2.29M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
08/16/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/16/2020
0.00%
Misc
10/07/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
200,000,000
199,746,000
08/16/2020
-254,000
Shares (FD):
207,000,000
199,746,000
08/16/2020
-7,254,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
08/16/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/16/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/16/2020
0
Initial CapEx (Outstanding):
$70.00M1504.49% of Mkt.Cap
$70.00M1139.66% of Mkt.Cap
08/16/2020
$0.00M
Funding Option:
n/a
n/a
08/16/2020
n/a
Documentation:
none
none
08/16/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
10/07/2018 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
08/16/2020
0.00M
Measured & Indicated:
0.40M
0.40M
08/16/2020
0.00M
Inferred:
0.50M
0.50M
08/16/2020
0.00M
Reserves & Resources:
0.90M
0.90M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/16/2020
0.00M
Measured & Indicated:
0.26M
0.26M
08/16/2020
0.00M
Inferred:
0.20M
0.20M
08/16/2020
0.00M
Reserves & Resources:
0.46M
0.46M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/16/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/16/2020
$0.00
Average Grade:
1.50 g/t
1.50 g/t
08/16/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
08/16/2020
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
08/16/2020
0.00M
Annual Production:
40,000oz.
40,000oz.
08/16/2020
0oz.
Cash Cost:
$600
$600
08/16/2020
$0
Extra Operating Cost:
$400
$400
08/16/2020
$0
SILVER
10/07/2018 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
08/16/2020
0.00M
Measured & Indicated:
n/a
n/a
08/16/2020
0.00M
Inferred:
n/a
n/a
08/16/2020
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
08/16/2020
0.00M
Measured & Indicated:
n/a
n/a
08/16/2020
0.00M
Inferred:
n/a
n/a
08/16/2020
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
08/16/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/16/2020
$0.00
Average Grade:
n/a
n/a
08/16/2020
n/a
Recovery Rate:
n/a
n/a
08/16/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/16/2020
0.00M
Annual Production:
n/a
n/a
08/16/2020
n/a
Cash Cost:
n/a
n/a
08/16/2020
n/a
Extra Operating Cost:
n/a
n/a
08/16/2020
n/a
Property
Last Analysis Data (10/07/2018)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Queensland , Australia
Mount Morgan
100% (guess)
Open Pit
show
DFS completed.
$70 million capex.
40,000 oz annual production.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Queensland , Australia
Mount Morgan
100% (guess)
Open Pit
show
DFS completed.
$70 million capex.
40,000 oz annual production.
Profitability (by resource)
Proven & Probable
10/07/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
10/07/2018 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-5.50M
P L A U S I B L E
Gold Eq. Oz.:
0.26M
0.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.52M
Maximum Profit (Gold):
$36.32M
$133.67M
n/a
$97.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$36.32M
$133.67M
n/a
$97.34M
Max Profit / Current MCap:
7.807
21.762
n/a
13.955
Max Profit Per Share (Gold):
$0.18
$0.67
n/a
$0.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.18
$0.67
n/a
$0.49
Total Free Profit Per Share:
$0.15
$0.63
n/a
$0.48
FD Mkt. Cap / Gold Eq.:
$18.17
$23.99
n/a
$5.82
FD Mkt. Cap / Silver Eq.:
$0.22
$0.35
n/a
$0.13
FD Mkt. Cap / Per Metal as % Spot Price:
1.51%
1.37%
n/a
-0.14%
Reserves & Resources
10/07/2018 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.):
0.90M
0.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-12.37M
P L A U S I B L E
Gold Eq. Oz.:
0.46M
0.46M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-6.27M
Maximum Profit (Gold):
$64.70M
$238.09M
n/a
$173.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$64.70M
$238.09M
n/a
$173.39M
Max Profit / Current MCap:
13.906
38.763
n/a
24.857
Max Profit Per Share (Gold):
$0.31
$1.19
n/a
$0.88
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.31
$1.19
n/a
$0.88
Total Free Profit Per Share:
$0.28
$1.15
n/a
$0.87
FD Mkt. Cap / Gold Eq.:
$10.20
$13.47
n/a
$3.27
FD Mkt. Cap / Silver Eq.:
$0.12
$0.20
n/a
$0.07
FD Mkt. Cap / Per Metal as % Spot Price:
0.85%
0.77%
n/a
-0.08%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/07/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7492
AUD 0.7688
04/15/2021
Spot Gold:
$1,202.70
$1,745.90
04/15/2021
$543.20
Spot Silver:
$14.63
$25.50
04/15/2021
$10.87
Gold:Silver Ratio:
82.21
68.47
04/15/2021
-13.74
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: