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 |
........................
|
|
|
|
2024
| $ |
106
|
216
|
546
| 285 | 878 |
$1,850
|
|
| 2,029 | 1,882 | | 788 | 506 | 586 | | 371 | | 77 | 58 | 1 | 2 | 9 |
........................
|
|
|
|
2023
| $ |
185
|
|
1,550
| 212 | |
|
|
| 6,566 | | 2,004 | | 2,091 | | | | | | 94 | | 1 | 12 |
........................
|
|
|
|
2022
| $ |
41
|
117
|
77
| | 100 |
$1,750
|
|
| 288 | | | 71 | 46 | 50 | | 31 | | 33 | 25 | | 2 | 5 |
........................
|
|
|
|
2019
| $ |
390
|
576
|
1,433
| 1,774 | 3,287 |
$1,350
|
|
| 5,628 | | | 1,458 | 1,005 | 914 | | 586 | 590 | 43 | 38 | 1 | 2 | 13 |
........................
|
|
|
|
2022
| |
|
|
| | |
$1,500
|
|
| | | | | | | | | | | | | | 3 |
........................
|
|
|
|
2020
| $ |
|
804
|
1,166
| 521 | 1,905 |
$1,300
|
|
| 4,493 | 4,313 | | 1,379 | 852 | 749 | | 452 | 245 | 47 | 37 | | | 11 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|