Asset | PEA - FS | Permitting | Report | Date | CurrencyCode | Initial CapEx | Total CapEx | Mining | Processing | Total | Gold | Silver | Copper | Gross Revenue | Net | Net Income | Pre-tax CashFlow | After-tax CashFlow | Pre-tax NPV | Pre-tax NPV | After-tax NPV | After-tax NPV | Pre-tax IRR | After-tax IRR | Pre-tax Payback | After-tax Payback | Mine Life |
........................
|
|
|
|
2022
| $ |
|
|
857
| 785 | 1,842 |
|
|
| 3,421 | | | 1,099 | 695 | | | | | 21 | 17 | 4 | 4 | 15 |
........................
|
|
|
|
2024
| $ |
|
341
|
| | |
|
|
$3
| | | | | | | | | | 40 | 30 | 3 | 4 | 24 |
|
|
|
|
2022
| $ |
|
|
| | |
|
|
| | | | | 1,187 | | | | | | 42 | | 3 | 15 |
........................
|
|
|
|
2022
| $ |
131
|
207
|
| | |
|
|
| | 1,110 | | 1,110 | 699 | 633 | 367 | 391 | 218 | 34 | 28 | | 3 | 16 |
........................
|
|
|
|
2015
| $ |
|
612
|
1,309
| 1,266 | 2,769 |
|
|
| | 4,952 | | | 1,008 | | | | | 32 | 26 | 4 | | 15 |
........................
|
|
|
|
2022
| $ |
15
|
34
|
47
| 90 | 239 |
|
|
| 462 | | 121 | 194 | 121 | | | | | 82 | 62 | 2 | 2 | 10 |
........................
|
|
|
|
2021
| $ |
|
237
|
335
| 130 | 542 |
|
$24.5
|
| 1,829 | 1,243 | | 463 | 290 | | 222 | | | | 58 | | 5 | 12 |
........................
|
|
|
|
2023
| $ |
365
|
|
941
| 720 | 1,817 |
$1,750
|
|
| 3,463 | | | 1,108 | 721 | 742 | | 480 | 321 | 34 | 28 | 2 | 2 | 13 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|