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 |
........................
|
|
|
|
2023
| $ |
405
|
799
|
1,417
| 869 | 2,775 |
$1,650
|
|
| 7,018 | 6,955 | | | 2,710 | | | 1,600 | 1,007 | | 46 | | 2 | 24 |
........................
|
|
|
|
2022
| € |
|
|
| | |
|
|
| | | | | | | | | | 20 | 27 | | | 16 |
........................
|
|
|
|
2021
| € |
|
691
|
387
| 2,197 | 2,800 |
|
|
| 5,010 | | | 1,474 | 1,177 | | | | | 14 | 12 | 6 | 6 | 20.25 |
........................
|
|
|
|
2022
| $ |
|
291
|
316
| 169 | 566 |
$1,700
|
|
| 1,341 | 1,286 | | | 341 | 271 | | 211 | | 30 | 26 | 3 | 3 | 9 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|