Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:AGD
CAD
OTCMKTS:AGDXF
USD
Description
Antioquia Gold Inc are a gold focused junior, small producer with one mine in development in Colombia. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$14.32M which is a rise of roughly 101% over the last one weeks. As of 01/21/2023 they have ~C$98M debt and ~C$2.47M cash. They have 949M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7.12M
$14.32M
01/21/2023
$7.20M
Total Assets:
$95.13M
$95.68M
01/21/2023
$0.56M
Total Liabilities:
$130.06M
$130.82M
01/21/2023
$0.76M
Current Assets:
$30.47M
$30.65M
01/21/2023
$0.18M
Current Liabilities:
$124.86M
$125.58M
01/21/2023
$0.73M
Total Debt:
$97.13M
$97.70M
01/21/2023
$0.57M
Cash:
$2.45M
$2.47M
01/21/2023
$0.01M
Enterprise Value:
$101.80M
$109.56M
06/21/1973
$7.76M
Cash Flow:
$2.65M
$2.73M
never
$0.08M
Cash Flow Multiple:
2.69
5.24
never
2.55
Net Debt to Cash Flow Ratio:
35.73
34.83
never
-0.90
Finance within 1 year:
01/21/2023
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/21/2023
0.00%
Misc
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
949,398,000
949,398,000
01/21/2023
0
Shares (FD):
957,898,000
957,898,000
01/21/2023
0
Insider Ownership:
n/a
50%
01/21/2023
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2019
01/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
01/21/2023
0
Production (Silver Eq Oz.) :
(guess) 2,413,784
(guess) 2,444,322
01/21/2023
30,538
Initial CapEx (Outstanding):
$75.00M1053.53% of Mkt.Cap
$75.00M523.7% of Mkt.Cap
01/21/2023
$0.00M
Funding Option:
n/a
(guess) Debt Financing
01/21/2023
n/a
Documentation:
none
PRODUCER
01/21/2023
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
01/21/2023
0.00M
Measured & Indicated:
0.10M
0.10M
01/21/2023
0.00M
Inferred:
0.10M
0.10M
01/21/2023
0.00M
Reserves & Resources:
0.20M
0.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/21/2023
0.00M
Measured & Indicated:
0.07M
0.07M
01/21/2023
0.00M
Inferred:
0.05M
0.05M
01/21/2023
0.00M
Reserves & Resources:
0.12M
0.12M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
01/21/2023
0oz.
Cash Cost:
$1,300
$1,300
01/21/2023
$0.00
Extra Operating Cost:
$500
$500
01/21/2023
$0.00
Average Grade:
5.00 g/t
5.00 g/t
01/21/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/21/2023
0.00%
F U T U R E
Proven & Probable:
0.20M
0.20M
01/21/2023
0.00M
Annual Production:
30,000oz.
30,000oz.
01/21/2023
0oz.
Cash Cost:
$1,000
$1,000
01/21/2023
$0
Extra Operating Cost:
$500
$500
01/21/2023
$0
SILVER
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
01/21/2023
0.00M
Measured & Indicated:
n/a
n/a
01/21/2023
0.00M
Inferred:
n/a
n/a
01/21/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/21/2023
0.00M
Measured & Indicated:
n/a
n/a
01/21/2023
0.00M
Inferred:
n/a
n/a
01/21/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
01/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
01/21/2023
$0.00
Average Grade:
n/a
n/a
01/21/2023
n/a
Recovery Rate:
n/a
n/a
01/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/21/2023
0.00M
Annual Production:
n/a
n/a
01/21/2023
n/a
Cash Cost:
n/a
n/a
01/21/2023
n/a
Extra Operating Cost:
n/a
n/a
01/21/2023
n/a
Property
Last Analysis Data (01/21/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Medellin , Colombia
Cisneros
100%
5,600
n/a
show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Total Land Package Size (ha):
5,600
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Medellin , Colombia
Cisneros
100%
5,600
n/a
show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Total Land Package Size (ha):
5,600
Profitability (by resource)
Proven & Probable
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.10M
0.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.10M
P L A U S I B L E
Gold Eq. Oz.:
0.07M
0.07M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.07M
Maximum Profit (Gold):
$6.36M
$6.56M
n/a
$0.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6.36M
$6.56M
n/a
$0.20M
Max Profit / Current MCap:
0.893
0.458
n/a
-0.435
Max Profit Per Share (Gold):
$0.01
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.01
$0.01
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$98.87
$198.90
n/a
$100.03
FD Mkt. Cap / Silver Eq.:
$1.23
$2.44
n/a
$1.21
FD Mkt. Cap / Per Metal as % Spot Price:
5.13%
10.30%
n/a
5.17%
Reserves & Resources
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.20M
P L A U S I B L E
Gold Eq. Oz.:
0.12M
0.12M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.12M
Maximum Profit (Gold):
$10.34M
$10.66M
n/a
$0.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$10.34M
$10.66M
n/a
$0.33M
Max Profit / Current MCap:
1.452
0.745
n/a
-0.707
Max Profit Per Share (Gold):
$0.01
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.01
$0.01
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$60.85
$122.40
n/a
$61.56
FD Mkt. Cap / Silver Eq.:
$0.76
$1.50
n/a
$0.75
FD Mkt. Cap / Per Metal as % Spot Price:
3.16%
6.34%
n/a
3.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7432
CAD 0.7475
01/31/2023
Spot Gold:
$1,926.20
$1,930.20
01/31/2023
$4.00
Spot Silver:
$23.94
$23.69
01/31/2023
$-0.25
Gold:Silver Ratio:
80.46
81.48
01/31/2023
1.02
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: