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
| $ |
462
|
|
| | |
|
|
| | | 1,600 | | | | | | | 21 | | 7 | | 25 |
........................
|
|
|
|
2022
| A$ |
|
480
|
| | |
|
|
| | | | | | | | | | | 23 | | 3 | 9.5 |
........................
|
|
|
|
2023
| A$ |
215
|
|
588
| 483 | 2,608 |
|
|
| | | | 1,106 | | | 375 | | | 45 | | 3 | | 13.2 |
........................
|
|
|
|
2023
| A$ |
194
|
|
217
| 179 | 748 |
|
|
| 1,292 | | 265 | 379 | 265 | | | | | 28 | 20 | | 4 | 10.5 |
........................
|
|
|
|
2022
| A$ |
|
99
|
241
| 142 | 483 |
|
|
| 809 | | | 227 | | | | | | 86 | | 1 | | 4 |
........................
|
|
|
|
2024
| A$ |
|
217
|
| | |
|
|
| 11,960 | | | 1,382 | | | | | | 31 | 27 | 3 | | 23 |
........................
|
|
|
|
2020
| $ |
|
|
| | |
|
|
| 5,945 | | | | | | | | | | | | 4 | 17 |
........................
|
|
|
|
2018
| $ |
48
|
104
|
| | |
|
|
| | | | | | | | | | | 29 | | 5 | 30 |
........................
|
|
|
|
2022
| A$ |
1,437
|
2,632
|
| | |
$1,500
|
|
$3.5
| | | | | | | | | | | 18 | | | 16 |
........................
|
|
|
|
2021
| $ |
|
202
|
| | |
|
|
| 6,100 | | | | 3,300 | | | | | | 55 | | 3 | 25 |
........................
|
|
|
|
2022
| A$ |
|
4
|
| | |
A$2,600
|
|
| | | | | | | | | | | | | | 1 |
........................
|
|
|
|
2023
| A$ |
237
|
|
143
| 219 | 1,012 |
|
|
| 3,065 | | | 1,539 | | | 702 | | 434 | 37 | 30 | 3 | | 15 |
........................
|
|
|
|
2023
| A$ |
1,676
|
|
| | |
$1,700
|
$18
|
$4
| | 19,000 | | 6,600 | | | | | | 21 | | 5 | | 25 |
........................
|
|
|
|
2019
| A$ |
|
99
|
258
| 186 | 473 |
$1,400
|
|
| 736 | | | 128 | | | | | | 17 | | 4 | | 8.2 |
........................
|
|
|
|
2020
| A$ |
|
|
| | |
$1,246
|
$17.2
|
$2.91
| | | | 7,000 | | | | | | | 19 | | | 20 |
........................
|
|
|
|
2015
| A$ |
34
|
|
| | |
$1,500
|
|
| 288 | | | 70 | | | | | | 45 | | | | 7 |
........................
|
|
|
|
2023
| $ |
|
489
|
| | |
|
|
| | | | | | | | | | | | | | 25 |
........................
|
|
|
|
2022
| A$ |
149
|
|
| | |
$1,817
|
|
| | | | | | | | | | | | | | 15 |
........................
|
|
|
|
2020
| A$ |
|
|
| | 1,207 |
|
|
| 3,576 | | | | | | | | | | | | | 15 |
........................
|
|
|
|
2024
| A$ |
|
81
|
205
| 64 | |
A$3,500
|
|
| 682 | | | 295 | | | | | | | | | | 5 |
........................
|
|
|
|
2024
| A$ |
27
|
|
| | |
A$3,000
|
|
| | | | 299 | | | | | | | | 1 | | 3 |
........................
|
|
|
|
2018
| $ |
100
|
136
|
36
| | 732 |
|
|
| | | | | | | 113 | | 83 | | 27 | | 5 | 13.2 |
........................
|
|
|
|
2023
| A$ |
364
|
|
| | 167 |
|
|
| 314 | | | | | | | | | 34 | 26 | | 4 | 41.5 |
........................
|
|
|
|
2021
| A$ |
|
1,678
|
| | |
|
|
| 15,802 | | | 7,442 | | | | | | 24 | 20 | | | 20 |
........................
|
|
|
|
2023
| A$ |
|
77
|
306
| 193 | 990 |
|
$23
|
| 1,412 | | | 323 | | | | | | 91 | 78 | 2 | | 10 |
........................
|
|
|
|
2022
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 9 |
........................
|
|
|
|
2023
| A$ |
450
|
|
| | |
A$2,400
|
A$27.5
|
A$12000
| | | | | | | | | | 28 | | 1 | | 11 |
|
|
|
|
2020
| $ |
443
|
492
|
889
| 868 | 1,924 |
$1,362
|
|
$3.04
| | 4,311 | | | 1,091 | | | | | 37 | 29 | | 2 | 15 |
........................
|
|
|
|
2021
| A$ |
42
|
107
|
| | 561 |
$1,733
|
$25
|
| 972 | 352 | | | 276 | | 149 | | 111 | 63 | 55 | 2 | | 10 |
........................
|
|
|
|
2021
| A$ |
|
68
|
| | 1,051 |
|
|
| | 2,493 | | | | | | | | 74 | 66 | 1 | | 23.5 |
........................
|
|
|
|
2013
| A$ |
15
|
60
|
| | |
$1,350
|
|
| | 448 | | | | | | | | | | | | 5 |
........................
|
|
|
|
2023
| A$ |
|
|
| | |
$1,900
|
|
$11000
| 24,000 | | | | 6,600 | | | | | | 26 | | 2 | 19 |
........................
|
|
|
|
2022
| A$ |
88
|
161
|
| | |
|
|
$3.3
| | | | 46 | | | | | | 10 | | 4 | | 6 |
........................
|
|
|
|
2023
| A$ |
|
|
| | |
|
|
| | | | | | | | | | 49 | 43 | | 5 | 28 |
........................
|
|
|
|
2016
| A$ |
62
|
67
|
| | |
$1,275
|
|
| | 496 | | 82 | | | | | | 30 | | | | 5.8 |
........................
|
|
|
|
2021
| A$ |
|
|
| | |
$1,500
|
|
$3.3
| | | | | 531 | | | | | | 16 | | 4 | 9 |
........................
|
|
|
|
2017
| A$ |
1,868
|
2,945
|
| | |
|
|
| | | | | | | | | 1,156 | | 18 | | | 20 |
........................
|
|
|
|
2022
| A$ |
|
|
| | 2,396 |
$1,610
|
|
$3.92
| 6,250 | | | | | | | | | | 19 | | 4 | 11 |
........................
|
|
|
|
2021
| A$ |
15
|
|
| | |
|
|
| | | | | | | | | | | | | | 4 |
........................
|
|
|
|
2022
| |
|
|
| | |
$1,735
|
$22.7
|
$4.23
| | | | | | | | | | | 21 | | 4 | 11.75 |
........................
|
|
|
|
2019
| A$ |
|
680
|
| | 2,789 |
$1,200
|
|
$2.89
| 4,542 | | | | | 724 | 434 | 478 | 258 | 26 | 21 | | 5 | 13 |
........................
|
|
|
|
2022
| A$ |
|
|
913
| $557 | 1,660 |
A$2,300
|
|
| 2,669 | | | 746 | 540 | 515 | | 364 | | 50 | 41 | | 2 | 11 |
........................
|
|
|
|
2018
| A$ |
451
|
519
|
| | 2,090 |
|
|
| 6,000 | | | 1,990 | 1,362 | | | | | 18 | 14 | | 6 | 22.75 |
........................
|
|
|
|
2024
| A$ |
|
101
|
574
| 362 | 964 |
A$2,800
|
|
| 2,016 | | | 881 | | | | | | 85 | | 1 | | 9 |
........................
|
|
|
|
2012
| A$ |
|
263
|
415
| 274 | 2,014 |
|
|
| 3,238 | | | 811 | | | | | | 57 | | 3 | | 13 |
........................
|
|
|
|
2022
| A$ |
863
|
|
| | 8,116 |
|
|
| 12,614 | | | | | | 243 | | 8 | 13 | 10 | | | 25 |
........................
|
|
|
|
2021
| A$ |
|
60
|
| | |
|
|
| | | | | | | | | | | | | | 8 |
........................
|
|
|
|
2020
| $ |
|
|
| | |
|
|
| | | | | 3,615 | | | | | 25 | 21 | 4 | 4 | 40 |
........................
|
|
|
|
2023
| A$ |
|
435
|
| | |
|
|
| | | | | | | | | | 103 | | 1 | | 10 |
|
|
|
|
2016
| A$ |
|
56
|
196
| 125 | 408 |
$1,200
|
|
| | 725 | | 261 | 182 | 201 | | 137 | | 116 | 80 | 2 | 2 | 9.5 |
........................
|
|
|
|
2022
| A$ |
|
33
|
| | |
|
|
| 786 | | | 236 | | | | | | 146 | | 1 | | 6 |
........................
|
|
|
|
2022
| A$ |
96
|
144
|
403
| 172 | 724 |
|
|
| 1,605 | | | 857 | | | | | | 85 | 61 | 1 | | 14 |
........................
|
|
|
|
2022
| A$ |
|
|
951
| 410 | 1,496 |
$1,750
|
$22
|
$8267
| 2,377 | | | 672 | 491 | | | | | 34 | 29 | 2 | 3 | 8 |
........................
|
|
|
|
2018
| A$ |
|
69
|
| | |
|
|
| 500 | | | | | | | 101 | 79 | | 59 | | 2 | 7 |
........................
|
|
|
|
2017
| A$ |
|
|
78
| 63 | 141 |
$1,250
|
|
| 258 | | | 61 | | | 37 | | | 48 | | 2 | | 5.5 |
........................
|
|
|
|
2023
| A$ |
|
|
| | |
$1,701
|
|
$8430
| 7,365 | | | 1,580 | 1,081 | | | | | 22 | | 8 | | 25 |
........................
|
|
|
|
2019
| A$ |
|
|
| | |
|
|
| | | | 12,200 | | | | | | 33 | | 3 | | 37 |
........................
|
|
|
|
2024
| A$ |
346
|
|
1,392
| 1,026 | 2,526 |
A$2,750
|
|
| 4,506 | | | 1,374 | | 898 | | | | | | 2 | | 11.7 |
........................
|
|
|
|
2024
| $ |
1,030
|
1,746
|
2,153
| 2,889 | 5,420 |
$1,800
|
|
| 11,364 | | | 3,852 | 2,160 | 2,149 | | 1,131 | | 29 | 20 | | 4 | 17 |
........................
|
|
|
|
2020
| A$ |
|
393
|
| | |
|
|
| | | | | | | | | | 31 | | 2 | | 15 |
........................
|
|
|
|
2020
| $ |
|
86
|
135
| 140 | 366 |
|
|
| 853 | | | | 240 | | | | | 36 | 30 | | 3 | 14 |
........................
|
|
|
|
2023
| A$ |
|
508
|
595
| 246 | 952 |
A$2,750
|
|
| 1,822 | | | 363 | 261 | 249 | | 171 | | 40 | 30 | 2 | | 9.3 |
........................
|
|
|
|
2022
| A$ |
|
279
|
186
| 335 | 821 |
|
|
$4.08
| 1,752 | | | 630 | 442 | | | | | | 37 | | 3 | 6.3 |
........................
|
|
|
|
2021
| |
|
|
| | |
|
|
| | | | | | | | | | | 18 | | 5 | 38 |
........................
|
|
|
|
2016
| $ |
87
|
88
|
| | |
|
|
| | 1,423 | 638 | | | | 268 | | 178 | 41 | 33 | 3 | 3 | 20 |
........................
|
|
|
|
2022
| A$ |
|
|
| | |
|
|
| | | | | | | | | | 47 | | 3 | | 10 |
........................
|
|
|
|
2023
| A$ |
|
|
| | |
$2,000
|
|
| | | | | 346 | | | | | 26 | 21 | | 4 | 9 |
........................
|
|
|
|
2019
| $ |
|
184
|
363
| 717 | |
|
|
| 2,584 | | | 1,096 | 843 | | | | | | 25 | | 4 | 17 |
........................
|
|
|
|
2023
| A$ |
|
39
|
135
| 56 | 236 |
A$2,900
|
|
| 356 | | | 81 | | | | | | | | | | 3 |
........................
|
|
|
|
2019
| A$ |
170
|
229
|
443
| 279 | 788 |
|
$16.5
|
| 1,826 | | | | 288 | | | | | 31 | 24 | 3 | 4 | 10 |
........................
|
|
|
|
2020
| |
|
|
| | |
|
|
| | | | | | | | | | 7 | | 20 | | 20 |
........................
|
|
|
|
2022
| A$ |
280
|
|
278
| 511 | 828 |
$1,770
|
|
$4.25
| 1,944 | | | 668 | 494 | | | | | 46 | 34 | | 3 | 8 |
........................
|
|
|
|
2023
| A$ |
|
|
| | 298 |
|
|
| 1,318 | | | | 467 | | | | | | 42 | | 2 | 12 |
........................
|
|
|
|
2024
| A$ |
|
891
|
| | |
|
|
| | | | | | | | | | | | | | 10 |
........................
|
|
|
|
2019
| A$ |
|
|
| | |
|
|
| 13,270 | | | | 4,984 | | | | | 20 | 15 | 4 | 6 | 30 |
........................
|
|
|
|
2022
| A$ |
|
409
|
580
| | |
|
|
$4.5
| | | | 160 | | | | | | | | | | 13 |
........................
|
|
|
|
2020
| A$ |
204
|
496
|
| | 5,455 |
|
|
| 11,665 | 9,552 | | | 4,112 | | | | 713 | | 33 | | 4 | 40 |
........................
|
|
|
|
2022
| A$ |
|
1,394
|
| | |
|
|
| | | | | 3,184 | | | | 243 | | 12 | | 9 | 28 |
........................
|
|
|
|
2023
| A$ |
|
380
|
508
| 505 | 1,657 |
|
$24
|
$9477
| 2,898 | 2,146 | | 745 | | 523 | | | | 34 | | 4 | | 8 |
........................
|
|
|
|
2020
| $ |
|
|
| | |
|
|
| 16,350 | | | 8,040 | 5,560 | | | | | | 15 | | 5 | 25 |
........................
|
|
|
|
2014
| A$ |
88
|
|
234
| 176 | 464 |
|
|
| | 705 | | | | | | | | 27 | | | | 9.3 |
........................
|
|
|
|
2013
| A$ |
76
|
|
| | |
|
|
| | 1,147 | | 267 | | | | | 98 | | 111 | | 2 | 9 |
........................
|
|
|
|
2021
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 10 |
........................
|
|
|
|
2024
| A$ |
|
|
15
| 32 | 318 |
|
|
| | | | | | | | | | 146 | | 2 | | 5.5 |
........................
|
|
|
|
2023
| $ |
|
498
|
| | |
|
|
| | | | | | | 1,110 | | | 42 | | 2 | | 24 |
........................
|
|
|
|
2022
| A$ |
|
|
| | |
|
|
$3.44
| | | | | | | | | | | 15 | | 6 | 24 |
........................
|
|
|
|
2022
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 20 |
........................
|
|
|
|
2023
| A$ |
|
|
385
| 187 | 572 |
$1,800
|
$22
|
$9656
| 1,143 | 1,079 | | 340 | | | | | | 54 | | 2 | | 8 |
........................
|
|
|
|
2023
| A$ |
|
|
| | 46 |
|
|
$9223
| | | | 71 | | | | | | | | | | 6 |
........................
|
|
|
|
2023
| A$ |
775
|
|
| | |
|
|
| | | | | | | | | | | | | | 20 |
........................
|
|
|
|
2023
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 28 |
........................
|
|
|
|
2021
| A$ |
|
29
|
16
| 46 | 67 |
$1,750
|
$24
|
| 129 | | | 27 | | | | | | 43 | | 2 | | 3.75 |
........................
|
|
|
|
2023
| A$ |
|
|
| | 629 |
|
$24
|
| 1,809 | | | 626 | | | | | | 367 | | 1 | | 7 |
........................
|
|
|
|
2022
| A$ |
|
658
|
| | |
|
|
| | | | 4,376 | | | | | | | 26 | | 3 | 15 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|