ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
3
4
production guidance 2024
5
Q1 /realQ2 / realQ3 / realQ4 / estimate
factor from Q4/23		Financial year 2024
6
Goldprice2.1072.3422.4772.6002.382
7
ozs produced7.9428.2657.96310.10034.270
8
ozs realized net of smelting fees7.0877.5007.3489.60031.535
9
ozs sold7.3017.6227.3339.60031.856
10
11
Gold revenue15.383.20718.053.61818.348.54524.960.00076.745.370
12
Adjusted EBITDA8.632.57910.257.642
13
Net income5.140.8435.948.4055.773.3703.494.40020.357.018
14
Net income to revenue factor0,330,3290,330,140,705
15
MJS share 0,70514.351.698
16
MJS EPS0,0137336820000000000
38
39
production guidance
according to MJS
presentation		ozs producedozs realized net
smelting fees		ozs produced / realized factorrevenuenet earningsnet earnings MJS share 0,075net earnings /revenue factorgoldprice
40
24- CP34200311220.9174.692.80020.465.82714.428.4080,2742400
41
24- SRK34286312000.9178.000.65021.372.17815.067.3860,2742500
42
25- CP42736388900.91103.057.86428.237.85519.907.6880,2742650
43
26- 25 SRK 68325621760.91164.765.73845.145.81231.827.7980,2742650
44
27 -26 SRK1459281327940.91345.265.64894.602.78866.694.9650,2742600
45
46
MJS share assets 15.09.24110.280.000
47
(simplywallstreet)
48
MJS Shares1.045.000.000Cost of Dividend in USDDividend share on net profit in %
49
Dividende Year 2024 (2x 0,007CAD ~ USD)
data from CP 2024
0,01010.450.000,00072,43
50
Dividende Year 2025 (2x 0,010CAD ~ USD)
data from CP 2025
0,01515.466.000,00077,69
51
Dividende Year 2026 (2x 0,015CAD ~ USD)
data from SRK 25
0,02222.990.000,00072,23
52
53
2024
data from CP 2024		Target DateEvents
54
share pricemarketcapP/B ratioP/E ratio /
14.43 Mio USD		Dividend yield 0,01$
55
0,0552.250.0000,473,6220,00
56
0,1104.500.0000,957,2410,00
57
0,15156.750.0001,4210,866,67
58
0,2209.000.0001,9014,495,00
59
0,25261.250.0002,3718,114,0031.03.0205
-- Annual Financial Statement 2024
- anouncement second dividend for financial year 2024
- production goal of 10K Q4 24 ounces achieved? -> guiedline for 2025
60
0,3313.500.0002,8421,733,33
61
0,35365.750.0003,3225,352,86
62
0,4418.000.0003,7928,972,50
63
0,45470.250.0004,2632,592,22
64
0,5522.500.0004,7436,212,00
65
66
2025
data from CP 2025		in between
- Updated CP -- Production guidance for 2025 and 2026 (can have massive effect on shareprice if production goals for 2024 and Q1 2025 have been achieved)
67
share pricemarketcapP/B ratioP/E ratio /
18.8 Mio USD		Dividend yield 0,015$
68
0,0552.250.000xxx2,6229,60
69
0,1104.500.000xxx5,2514,80
70
0,15156.750.000xxx7,879,87
71
0,2209.000.000xxx10,507,40
72
0,25261.250.000xxx13,125,92
73
0,3313.500.000xxx15,754,93
74
0,35365.750.000xxx18,374,2331.08.2025
-- Half Year Financial Statement 2025
- anouncement first dividend for financial year 2025
- production goal of 10K ounces achieved? -> guiedline for 2026
75
0,4418.000.000xxx21,003,70
76
0,45470.250.000xxx23,623,29
77
0,5522.500.000xxx26,252,96
78
79
2026
data from SRK 2025
80
share pricemarketcapP/B ratioP/E ratio /
30. Mio USD		Dividend yield 0,022$
81
0,0552.250.000xxx1,6444,00
82
0,1104.500.000xxx3,2822,00
83
0,15156.750.000xxx4,9214,67in between
- Goldprice ? goldminingsector should have had great financial results over the year 2025 which could trigger an gold mining run (bullish sentiment) in the sector with possible much higher than usual P/E ratios
- Year end results for 2025 with the second dividend anouncment for the financial year 2025
84
0,2209.000.000xxx6,5711,00
85
0,25261.250.000xxx8,218,80
86
0,3313.500.000xxx9,857,33
87
0,35365.750.000xxx11,496,29
88
0,4418.000.000xxx13,135,50
89
0,45470.250.000xxx14,774,89
90
0,5522.500.000xxx16,424,4031.05.2026
- did production for Q1 2026 reach the 18K ounces statet in SRK report for 2025?
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121