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 |
........................
|
|
|
|
2018
| $ |
250
|
|
445
| 553 | 1,114 |
|
|
$3.05
| 2,394 | | | 1,030 | 655 | 648 | 418 | 393 | 236 | 35 | 26 | 3 | 3 | 17 |
|
|
|
|
2024
| $ |
382
|
714
|
599
| 599 | 1,651 |
|
$22
|
| 5,442 | 4,308 | | 1,802 | 1,173 | 1,010 | 594 | 624 | 340 | 35 | 26 | 3 | 4 | 21 |
........................
|
|
|
|
2024
| $ |
2,160
|
2,678
|
6,317
| 5,847 | 12,812 |
$1,850
|
$23
|
$4
| 34,403 | | | 13,960 | 8,525 | 6,346 | 3,197 | 3,725 | 1,728 | 32 | 24 | 3 | 3 | 27.3 |
........................
|
|
|
|
2019
| $ |
579
|
603
|
594
| 1,391 | 2,590 |
|
$18
|
| 5,141 | 4,600 | 911 | 1,382 | 952 | 795 | | 532 | | 28 | 23 | 2 | 2 | 15 |
........................
|
|
|
|
2015
| $ |
1,486
|
1,963
|
1,732
| 2,116 | 4,045 |
$1,350
|
$23
|
$3.2
| | | 1,965 | 2,591 | 1,900 | 1,441 | 747 | 992 | 441 | 20 | 17 | 3 | 4 | 17 |
........................
|
|
|
|
2012
| $ |
111
|
150
|
| | |
$1,300
|
$23
|
| | | | | | | | 12 | | | 8 | | | 9 |
........................
|
|
|
|
2024
| $ |
681
|
2,566
|
1,226
| 11,623 | 13,440 |
|
|
| 59,391 | | | 43,150 | 27,011 | | | | | 41 | 32 | 2 | 3 | 43 |
........................
|
|
|
|
2021
| $ |
214
|
296
|
229
| 144 | 412 |
|
$16.5
|
| 1,432 | 1,370 | | | 437 | | | | | | 25 | | 3 | 12.5 |
........................
|
|
|
|
2020
| $ |
585
|
750
|
813
| 592 | 1,540 |
|
$16.96
|
$2.95
| 4,792 | 3,740 | | 1,450 | 847 | | 385 | | 149 | 22 | 16 | | | 16 |
........................
|
|
|
|
2018
| $ |
1,364
|
2,457
|
2,530
| | 8,302 |
$1,300
|
|
$3.3
| 17,723 | | 4,595 | 6,834 | 4,250 | 2,880 | 1,206 | 1,594 | 485 | 20 | 15 | 3 | 5 | 21 |
........................
|
|
|
|
2020
| $ |
300
|
358
|
| | |
|
|
| | | | | | | 727 | | 510 | 48 | 41 | 2 | 2 | 10 |
........................
|
|
|
|
2017
| $ |
555
|
732
|
651
| 642 | 1,438 |
|
$18.91
|
$2.74
| 4,722 | 3,710 | | 1,293 | 892 | 574 | 223 | 346 | 84 | 17 | 13 | 5 | | 16 |
........................
|
|
|
|
2021
| $ |
89
|
|
406
| 127 | 603 |
$1,600
|
|
| | 1,402 | | 580 | 353 | 383 | 259 | 226 | 145 | 54 | 38 | 2 | 3 | 11 |
........................
|
|
|
|
2024
| $ |
25
|
57
|
149
| 27 | 208 |
$1,921
|
$24
|
$4.06
| 413 | 379 | | | 86 | 79 | | 63 | | 57 | 51 | 2 | 2 | 8 |
........................
|
|
|
|
2021
| $ |
1,751
|
2,071
|
1,877
| 2,474 | 4,616 |
|
|
$3.3
| 13,265 | 13,132 | | 5,904 | 3,872 | | 1,402 | | 1 | 22 | 17 | 3 | 4 | 20 |
........................
|
|
|
|
2023
| $ |
130
|
130
|
140
| 73 | 250 |
$1,700
|
|
| 813 | | 236 | 396 | 236 | 294 | 220 | 166 | 115 | 50 | 33 | | 2 | 7 |
........................
|
|
|
|
2021
| $ |
|
312
|
521
| 152 | 767 |
$1,598
|
$21.02
|
$3.39
| 2,009 | 1,774 | | 594 | 408 | | | 315 | 250 | | | | | 11 |
........................
|
|
|
|
2021
| $ |
1,230
|
|
| | |
$1,400
|
|
$3.5
| | | | | | | | | | 23 | | | 2 | 19 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|