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 |
........................
|
|
|
|
2021
| $ |
154
|
537
|
490
| 373 | 1,072 |
$1,500
|
|
| | 2,120 | | 510 | 464 | 354 | | 314 | | | | | | 11 |
........................
|
|
|
|
2022
| $ |
|
3,055
|
926
| 2,673 | 3,978 |
|
|
| 24,485 | 22,800 | | | 13,879 | | | 4,864 | 1,504 | | 16 | | 6 | 23 |
........................
|
|
|
|
2023
| $ |
266
|
|
632
| 423 | 1,452 |
|
|
| 5,833 | 5,716 | 3,340 | 3,821 | 3,223 | | | | 1,056 | 44 | 40 | | 3 | 14 |
........................
|
|
|
|
2025
| $ |
248
|
|
355
| 397 | 838 |
$2,119
|
$26.89
|
$4.16
| 3,050 | | | 1,678 | 1,424 | 1,168 | | 984 | 694 | 69 | 61 | 1 | 1 | 10.6 |
........................
|
|
|
|
2024
| $ |
593
|
|
| | 2,757 |
|
|
| | 10,554 | | | | | | | | 32 | 26 | | 4 | 22 |
|
|
|
|
2021
| $ |
261
|
|
642
| | 990 |
$1,550
|
|
| 2,065 | | | 635 | 524 | 399 | | 321 | | 33 | 28 | 2 | 3 | 11 |
........................
|
|
|
|
2019
| $ |
|
|
| | |
$1,305
|
|
| | | | | | | | | 200 | | | | | 7 |
........................
|
|
|
|
2024
| $ |
|
|
119
| | 292 |
$2,100
|
|
| 725 | | | 302 | 242 | 230 | 181 | 184 | 145 | | | | | 12 |
........................
|
|
|
|
2024
| $ |
|
|
26
| 47 | |
$2,250
|
|
| 163 | | | 37 | 33 | 28 | 22 | 25 | 19 | 53 | 47 | 1 | 2 | 5 |
........................
|
|
|
|
2024
| $ |
|
|
1,142
| 435 | 1,698 |
|
|
| 5,046 | | | 2,020 | 1,738 | | | | | 34 | 31 | 2 | 3 | 18 |
........................
|
|
|
|
2020
| A$ |
|
|
| | |
|
|
| 1,086 | | | | | | | | | | 37 | | | 18 |
........................
|
|
|
|
2022
| $ |
107
|
122
|
35
| 138 | |
$1,667
|
|
| 489 | | 128 | | 144 | | | 96 | | | 28 | | 2 | 7 |
........................
|
|
|
|
2023
| $ |
|
262
|
| | 500 |
$1,750
|
|
| | 1,480 | | 695 | 588 | 466 | | 390 | | 37 | 34 | 2 | 2 | 9 |
........................
|
|
|
|
2023
| $ |
308
|
|
| | |
|
|
| A$12,600 | | | A$8,200 | A$6,600 | | | | | 149 | 132 | | 1 | 11 |
........................
|
|
|
|
2020
| $ |
74
|
98
|
143
| 109 | 359 |
$1,500
|
|
| 766 | 748 | | 278 | | 189 | 130 | 178 | | | 39 | | | 9.5 |
........................
|
|
|
|
2023
| $ |
417
|
1,505
|
1,830
| 769 | 4,498 |
$1,615
|
|
$3.59
| 12,544 | 10,871 | | | | | | | | | 25 | | 3 | 25 |
........................
|
|
|
|
2023
| A$ |
|
26
|
36
| 91 | 182 |
|
|
| 581 | | 286 | | 282 | | | | 111 | | 55 | | 3 | 18 |
........................
|
|
|
|
2015
| $ |
298
|
472
|
| 841 | |
$1,200
|
|
| | 1,914 | | | 1,197 | 942 | | 665 | | 37 | 26 | 3 | 4 | 17 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|