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
OTCMKTS:AGDXF USD
CVE:AGD CAD

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$22.75M which is a fall of roughly 27% over the last four months. As of 01/13/2022 they have ~C$97M debt and ~C$1.17M 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 $22.75M 01/13/2022 $-8.33M
Total Assets: $99.92M $97.53M 01/13/2022 $-2.38M
Total Liabilities: $122.30M $119.38M 01/13/2022 $-2.92M
Current Assets: $25.58M $24.97M 01/13/2022 $-0.61M
Current Liabilities: $118.30M $115.48M 01/13/2022 $-2.82M
Total Debt: $99.12M $96.75M 01/13/2022 $-2.37M
Cash: $1.20M $1.17M 01/13/2022 $-0.03M
Enterprise Value: $129.00M $118.33M 10/01/1973 $-10.66M
Cash Flow: $0.42M $1.32M never $0.89M
Cash Flow Multiple: 73.63 17.28 never -56.35
Net Debt to
Cash Flow Ratio:
231.98 72.59 never -159.39
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) 
2,535,436
01/13/2022 162,424
Initial CapEx (Outstanding): $75.00M
241.33% of Mkt.Cap
$75.00M
329.63% 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 0.54M
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 0.39M
Maximum Profit (Gold): $1.01M $3.16M n/a $2.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.01M $3.16M n/a $2.15M
Max Profit / Current MCap: 0.033 0.139 n/a 0.106
Max Profit Per Share (Gold): $0.00 $0.00 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.00 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $431.64 $316.01 n/a $-115.64
FD Mkt. Cap / Silver Eq.: $5.46 $3.74 n/a $-1.72
FD Mkt. Cap / Per Metal
as % Spot Price:
23.72% 16.97% n/a -6.75%

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 1.08M
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 0.63M
Maximum Profit (Gold): $1.65M $5.14M n/a $3.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.65M $5.14M n/a $3.49M
Max Profit / Current MCap: 0.053 0.226 n/a 0.173
Max Profit Per Share (Gold): $0.00 $0.01 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.01 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $265.63 $194.47 n/a $-71.16
FD Mkt. Cap / Silver Eq.: $3.36 $2.30 n/a $-1.06
FD Mkt. Cap / Per Metal
as % Spot Price:
14.59% 10.44% n/a -4.15%

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.     ×