Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Antioquia Gold Inc

www: www.antioquiagoldinc.com   email: info@antioquiagoldinc.com
Category: Junior: Small Producer
Rating & Risk: Login to view
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 and exploration properties. 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$17.91M which is a fall of roughly 42% over the last nine months. As of 01/13/2022 they have ~C$91M debt and ~C$1.11M cash. They have 949M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/13/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $31.08M $17.91M 01/13/2022 $-13.17M
Total Assets: $99.92M $92.15M 01/13/2022 $-7.77M
Total Liabilities: $122.30M $112.79M 01/13/2022 $-9.51M
Current Assets: $25.58M $23.59M 01/13/2022 $-1.99M
Current Liabilities: $118.30M $109.10M 01/13/2022 $-9.20M
Total Debt: $99.12M $91.41M 01/13/2022 $-7.71M
Cash: $1.20M $1.11M 01/13/2022 $-0.09M
Enterprise Value: $129.00M $108.22M 06/06/1973 $-20.78M
Cash Flow: $0.42M $-1.90M never $-2.32M
Cash Flow Multiple: 73.63 0.00 never -73.63
Net Debt to
Cash Flow Ratio:
231.98 n/a never 0.00
Finance within 1 year: 01/13/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/13/2022 0.00%
Misc 01/13/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 949,398,000 949,398,000 01/13/2022 0
Shares (FD): 972,000,000 972,000,000 01/13/2022 0
Insider Ownership: n/a 50% 01/13/2022 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/13/2022 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
01/13/2022 0
Production (Silver Eq Oz.): (guess) 
2,373,012
(guess) 
2,519,204
01/13/2022 146,193
Initial CapEx (Outstanding): $75.00M
241.33% of Mkt.Cap
$75.00M
418.69% of Mkt.Cap
01/13/2022 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/13/2022 n/a
Documentation: none PRODUCER 01/13/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/13/2022
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 01/13/2022 0.00M
Measured & Indicated: 0.10M 0.10M 01/13/2022 0.00M
Inferred: 0.10M 0.10M 01/13/2022 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 01/13/2022 0.00M
Measured & Indicated: 0.07M 0.07M 01/13/2022 0.00M
Inferred: 0.05M 0.05M 01/13/2022 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.
01/13/2022 0oz.
Cash Cost: $1,300 $1,300 01/13/2022 $0.00
Extra Operating Cost: $500 $500 01/13/2022 $0.00
Average Grade: 5.00 g/t 5.00 g/t 01/13/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/13/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 01/13/2022 0.00M
Annual Production: 30,000oz. 30,000oz. 01/13/2022 0oz.
Cash Cost: $1,000 $1,000 01/13/2022 $0
Extra Operating Cost: $500 $500 01/13/2022 $0
SILVER 01/13/2022
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 01/13/2022 0.00M
Measured & Indicated: n/a n/a 01/13/2022 0.00M
Inferred: n/a n/a 01/13/2022 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 01/13/2022 0.00M
Measured & Indicated: n/a n/a 01/13/2022 0.00M
Inferred: n/a n/a 01/13/2022 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 01/13/2022 $0.00
Extra Operating Cost: n/a n/a 01/13/2022 $0.00
Average Grade: n/a n/a 01/13/2022 n/a
Recovery Rate: n/a n/a 01/13/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/13/2022 0.00M
Annual Production: n/a n/a 01/13/2022 n/a
Cash Cost: n/a n/a 01/13/2022 n/a
Extra Operating Cost: n/a n/a 01/13/2022 n/a

Property

Last Analysis Data  (01/13/2022)
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.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
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.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  

Profitability (by resource)

Proven &
Probable
01/13/2022
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
01/13/2022
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 0.49M
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 0.35M
Maximum Profit (Gold): $1.01M $-4.55M n/a $-5.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.01M $-4.55M n/a $-5.56M
Max Profit / Current MCap: 0.033 n/a n/a -0.287
Max Profit Per Share (Gold): $0.00 $0.00 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.00 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $431.64 $248.79 n/a $-182.85
FD Mkt. Cap / Silver Eq.: $5.46 $2.96 n/a $-2.49
FD Mkt. Cap / Per Metal
as % Spot Price:
23.72% 14.55% n/a -9.16%

Reserves &
Resources
01/13/2022
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 0.97M
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 0.57M
Maximum Profit (Gold): $1.65M $-7.40M n/a $-9.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.65M $-7.40M n/a $-9.04M
Max Profit / Current MCap: 0.053 n/a n/a -0.466
Max Profit Per Share (Gold): $0.00 $-0.01 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $-0.01 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $265.63 $153.10 n/a $-112.52
FD Mkt. Cap / Silver Eq.: $3.36 $1.82 n/a $-1.53
FD Mkt. Cap / Per Metal
as % Spot Price:
14.59% 8.96% n/a -5.64%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×