Vista Gold Corp. (VGZ) Bundle
A Brief History of Vista Gold Corp.
Vista Gold Corp. was founded in 2006 and is primarily focused on the development of its flagship asset, the Mt Todd Gold Project located in the Northern Territory, Australia. The company has systematically advanced the project through exploration, metallurgical testing, engineering, and environmental permitting activities.
Acquisition and Development of Mt Todd
Vista acquired the Mt Todd project in March 2006 for a total of $2.146 million, which included the purchase price and associated transaction costs. Since then, the project has undergone significant development, including extensive drilling programs and feasibility studies.
Recent Financial Performance
As of September 30, 2024, Vista Gold reported a net income of $12.922 million for the nine months ended September 30, 2024, compared to a net loss of $(4.928) million for the same period in 2023. The basic net income per share was $0.11 for 2024, versus a loss of $(0.04) per share in 2023.
Period | Net Income (Loss) ($ million) | Basic EPS ($) |
---|---|---|
Q3 2024 | 12.922 | 0.11 |
Q3 2023 | (4.928) | (0.04) |
Cash Flow and Liquidity
For the nine months ended September 30, 2024, Vista Gold's cash flow from operating activities was $(3.808) million, while cash flows from investing activities were $16.139 million, primarily due to the Royalty Agreement and the sale of used mill equipment.
Cash Flow Activities | 2024 ($ million) | 2023 ($ million) |
---|---|---|
Operating Cash Flow | (3.808) | (4.090) |
Investing Cash Flow | 16.139 | (0.043) |
Royalty Agreement
In December 2023, Vista entered into a Royalty Agreement with Wheaton Precious Metals Corp., granting a 1% gross revenue royalty on future gold production from Mt Todd in exchange for $20 million. Vista received the entire amount by June 30, 2024.
Operational Metrics
As of 2024, the Mt Todd Gold Project has estimated proven and probable mineral reserves of 6.98 million ounces of gold, with an average annual production forecast of 395,000 ounces over a 16-year mine life. The project has an initial capital requirement of $1.03 billion, which translates to $163 per payable ounce of gold.
Metric | Value |
---|---|
Proven & Probable Reserves (ounces) | 6,980,000 |
Average Annual Production (ounces) | 395,000 |
Initial Capital Requirement ($ billion) | 1.03 |
Cash Cost per Ounce ($) | 913 |
Future Outlook
Vista Gold expects to incur approximately $6.4 million in recurring costs over the next 12 months, alongside $4.2 million allocated for discretionary programs related to the Mt Todd project. The company continues to explore additional financing options and operational efficiencies to enhance shareholder value.
A Who Owns Vista Gold Corp. (VGZ)
Ownership Structure
As of 2024, Vista Gold Corp. (VGZ) has a total of approximately 122,847,609 common shares outstanding. The ownership of these shares is distributed among various institutional and retail investors.
Major Shareholders
Shareholder | Number of Shares | Percentage Ownership |
---|---|---|
Management and Insiders | ~10,000,000 | ~8.14% |
Institutional Investors | ~40,000,000 | ~32.5% |
Retail Investors | ~72,847,609 | ~59.36% |
Institutional Ownership
Institutional investors hold a significant portion of Vista Gold's shares. Notable institutional shareholders include:
- BlackRock, Inc. - ~5.2% ownership
- Vanguard Group, Inc. - ~3.9% ownership
- Fidelity Investments - ~2.5% ownership
Recent Share Issuances
Vista Gold has been active in issuing new shares as part of its financing strategy. In the nine months ended September 30, 2024, the company issued 1,018,564 common shares under its at-the-market offering program, raising net proceeds of $639,000.
Warrants and Options
As of September 30, 2024, Vista Gold had no outstanding warrants, as all of the 7,408,101 warrants expired on July 12, 2024. The company had stock options totaling 50,000 shares, with an exercise price of $0.51.
Equity Financing and Cash Position
Vista Gold's cash and cash equivalents as of September 30, 2024, were $18,954,000, reflecting a net increase of $12,885,000 during the nine months. The company also reported working capital of $18,083,000.
Future Financial Strategies
Looking ahead, Vista Gold anticipates net recurring costs of approximately $6,400,000 for the ensuing twelve months following September 30, 2024. This includes $4,200,000 allocated for discretionary programs related to the Mt Todd project.
Vista Gold Corp. (VGZ) Mission Statement
Mission Statement Overview
Mission Statement Overview
Vista Gold Corp. aims to maximize shareholder value through the development of its flagship Mt Todd Gold Project in Northern Territory, Australia. The company focuses on maintaining operational excellence, ensuring sustainable practices, and generating substantial returns on investment.
Key Financial Metrics
The financial performance of Vista Gold Corp. is illustrated through the following key metrics:
Metric | Value (2024) |
---|---|
Net Income (Loss) | $12,922,000 (nine months ended September 30, 2024) |
Net Income (Loss) per Share | $0.11 (nine months ended September 30, 2024) |
Weighted Average Shares Outstanding | 121,829,163 (2024) |
Total Assets | $20,102,000 (as of September 30, 2024) |
Total Liabilities | $1,100,000 (as of September 30, 2024) |
Shareholders' Equity | $19,002,000 (as of September 30, 2024) |
Cash and Cash Equivalents | $18,954,000 (as of September 30, 2024) |
Working Capital | $18,083,000 (as of September 30, 2024) |
Project Highlights
Vista Gold Corp. is primarily focused on the Mt Todd Gold Project, which has the following highlights:
Highlight | Details |
---|---|
Proven and Probable Mineral Reserves | 6.98 million ounces of gold (280 Mt at 0.77 g Au/t) |
Average Annual Production | 395,000 ounces of gold over a 16-year mine life |
Average Cash Cost | $913 per ounce |
Initial Capital Requirements | $1.03 billion |
After-tax NPV (5%) at $1,800/oz | $1.13 billion |
After-tax IRR at $1,800/oz | 20.4% |
After-tax NPV (5%) at $2,600/oz | $3.1 billion |
After-tax IRR at $2,600/oz | 41.2% |
Recent Developments
As of 2024, Vista Gold Corp. has made significant progress with the enactment of the Mineral Royalties Act 2024, which has revised the royalty structure from a net profits regime to a 3.5% ad valorem royalty rate. This change is expected to enhance project economics significantly, with estimated royalty payments under the previous regime at $765 million over the life of the mine.
Cost Management Strategies
The company is strategically managing costs associated with the Mt Todd project:
- Projected Recurring Costs: Estimated at approximately $6,400,000 for the next 12 months.
- Drilling Program Costs: Estimated at $2,500,000 for site management and environmental stewardship activities.
- Development Drilling Program: A 6,000-7,000 meter program with an all-in cost of approximately $2,000,000.
Conclusion on Financial Health
Vista Gold Corp. has laid a strong foundation for future growth through its focused mission and strategic initiatives, evidenced by its robust financial metrics and project potential. The company's mission to deliver sustainable value continues to guide its operations within the competitive gold mining sector.
How Vista Gold Corp. (VGZ) Works
Company Overview
Vista Gold Corp. operates primarily through its flagship project, the Mt Todd Gold Project located in the Northern Territory of Australia. The company focuses on the exploration and development of its mineral properties, particularly gold.
Financial Performance
As of September 30, 2024, Vista Gold Corp. reported a cash balance of $18,954,000 and a working capital of $18,083,000. The company had no debt at this time. Over the nine months ended September 30, 2024, the net income was $12,922,000, translating to a net income per share of $0.11. In contrast, the net loss for the comparable period in 2023 was $4,928,000, or a loss of $0.04 per share.
Metric | 2024 (9 Months) | 2023 (9 Months) |
---|---|---|
Net Income (Loss) | $12,922,000 | ($4,928,000) |
Net Income (Loss) per Share | $0.11 | ($0.04) |
Cash | $18,954,000 | $4,848,000 |
Working Capital | $18,083,000 | $5,576,000 |
Debt | $0 | $0 |
Operational Highlights
The Mt Todd Gold Project is characterized by an estimated average annual production of 395,000 ounces of gold over a 16-year mine life. The cash cost per ounce is projected at $913, with initial capital requirements of $1.03 billion, or $163 per payable ounce of gold. The after-tax net present value (NPV) at a 5% discount rate is estimated at $1.13 billion at a gold price of $1,800 per ounce and $3.1 billion at $2,600 per ounce.
Project Metric | Value |
---|---|
Average Annual Production | 395,000 ounces |
Mine Life | 16 years |
Cash Cost per Ounce | $913 |
Initial Capital Requirements | $1.03 billion |
NPV at $1,800/oz Gold | $1.13 billion |
NPV at $2,600/oz Gold | $3.1 billion |
Royalty Agreement
In December 2023, Vista Gold entered into a royalty agreement with Wheaton Precious Metals Corp., granting a 1% gross revenue royalty on future gold production from the Mt Todd project in exchange for cash payments totaling $20 million. As of June 30, 2024, Vista had received all installments under this agreement.
Mineral Reserves and Resources
As of December 31, 2023, the Mt Todd project has proven and probable mineral reserves totaling 6.98 million ounces of gold, with a total of 280 million tonnes at a grade of 0.77 g Au/t. The mineral resources are estimated based on a gold price of $1,500 per ounce and a cut-off grade of 0.35 g Au/t.
Category | Tonnes (000s) | Grade (g Au/t) | Contained Ounces (000s) |
---|---|---|---|
Proven | 81,277 | 0.84 | 2,192 |
Probable | 199,098 | 0.75 | 4,787 |
Proven & Probable | 280,375 | 0.77 | 6,979 |
Future Outlook
Vista Gold plans to continue its drilling programs and feasibility studies to optimize the development of the Mt Todd project. The company expects to incur approximately $2,500,000 for site management and environmental stewardship in the next year, alongside $4,200,000 for discretionary programs related to ongoing exploration and development activities.
How Vista Gold Corp. (VGZ) Makes Money
Revenue Generation from Gold Production
Vista Gold Corp. primarily generates revenue through gold production from its Mt Todd Gold Project located in Northern Territory, Australia. The project contains proven and probable mineral reserves estimated at 6.98 million ounces of gold. The average annual production is projected to be 395,000 ounces over a mine life of 16 years. The average cash cost per ounce is estimated at $913, leading to significant profit margins at favorable gold prices.
Financial Performance Metrics
For the nine months ended September 30, 2024, Vista reported a net income of $12.9 million, compared to a net loss of $4.9 million for the same period in 2023. This improvement can be attributed to operational efficiencies and increased gold prices. The company’s net loss for the third quarter of 2024 was $1.6 million, reflecting operational expenses and ongoing project developments.
Cash Flow and Operating Costs
Vista's cash flow from operating activities showed a net cash outflow of $3.8 million for the nine months ended September 30, 2024. The total operating expenses for the same period amounted to $2.5 million for exploration, property evaluation, and corporate administration. The company's cash flow from investing activities was positive, with net cash provided of $16.1 million, primarily from the grant of a royalty interest in mineral titles.
Royalty Agreements and Additional Revenue Streams
In December 2023, Vista entered into a royalty agreement with Wheaton Precious Metals Corp., granting a 1% gross revenue royalty on future gold production from Mt Todd in exchange for $20 million. As of June 30, 2024, Vista had received the entire amount, which bolstered its liquidity and allowed for further investment in project development.
Future Development Plans
Vista is planning to enhance its production capacity through a feasibility study targeting a throughput of 12-17 ktpd (4-6 mtpa), with annual gold production of 150,000 to 200,000 ounces. The initial capital cost for this scaled operation is projected to be less than $400 million. The company anticipates that this plan will maintain high capital efficiency while reducing financing risks.
Operational Cost Structure
The operational cost structure for the Mt Todd project includes:
- Operating costs: $5.42 billion
- Refining costs: $23 million
- Royalties: $324 million
- Cash costs: $5.77 billion
The cash cost per ounce is calculated at $913, which allows for a sustainable operation under current gold price conditions.
Market Position and Economic Analysis
Vista's economic analysis indicates a strong return on investment with an after-tax NPV at a gold price of $1,800 per ounce estimated at $1.13 billion and an IRR of 20.4%. At a gold price of $2,600 per ounce, the after-tax NPV rises significantly to $3.1 billion with an IRR of 41.2%.
Financial Summary Table
Financial Metric | Value |
---|---|
Proven and Probable Mineral Reserves | 6.98 million ounces |
Average Annual Production | 395,000 ounces |
Average Cash Cost per Ounce | $913 |
Net Income (9 months 2024) | $12.9 million |
Net Cash Used in Operating Activities | $3.8 million |
Net Cash Provided by Investing Activities | $16.1 million |
Royalty Agreement Value | $20 million |
Projected Initial Capital Cost for New Feasibility Study | Less than $400 million |
After-tax NPV at $1,800/oz | $1.13 billion |
After-tax NPV at $2,600/oz | $3.1 billion |
Vista Gold Corp. (VGZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Vista Gold Corp. (VGZ) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Vista Gold Corp. (VGZ)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Vista Gold Corp. (VGZ)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.