Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:GXS
CAD
OTCMKTS:GXSFF
USD
Description
Goldsource Mines Inc are a gold focused junior, late stage development company with one mine in development in Guyana and two exploration properties. They have approximately 1.7Moz. of gold in the reserves and resources category of which 0.85Moz. are in the measured and indicated category. They have a market capitalisation of ~C$19.1M which is a fall of roughly 49% over the last eleven months. As of 05/05/2022 they have no debt and ~C$5.11M cash. They have 52M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$37.20M
$19.10M
05/05/2022
$-18.10M
Total Assets:
$13.27M
$12.42M
05/05/2022
$-0.85M
Total Liabilities:
$0.55M
$0.51M
05/05/2022
$-0.04M
Current Assets:
$5.46M
$5.11M
05/05/2022
$-0.35M
Current Liabilities:
$0.31M
$0.29M
05/05/2022
$-0.02M
Total Debt:
$0.00M
$0.00M
05/05/2022
$0.00M
Cash:
$5.46M
$5.11M
05/05/2022
$-0.35M
Enterprise Value:
$31.74M
$13.99M
06/11/1970
$-17.75M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
Yes
Yes
05/05/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/05/2022
0.00%
Misc
05/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
52,249,711
52,249,711
05/05/2022
0
Shares (FD):
66,200,000
66,200,000
05/05/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
05/05/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/05/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/05/2022
0
Initial CapEx (Outstanding):
n/a
n/a
05/05/2022
n/a
Funding Option:
n/a
(guess) Issue stock
05/05/2022
n/a
Documentation:
none
PEA
06/30/2022
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
05/05/2022 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
05/05/2022
0.00M
Measured & Indicated:
0.85M
0.85M
05/05/2022
0.00M
Inferred:
0.85M
0.85M
05/05/2022
0.00M
Reserves & Resources:
1.70M
1.70M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/05/2022
0.00M
Measured & Indicated:
0.65M
0.65M
05/05/2022
0.00M
Inferred:
0.40M
0.40M
05/05/2022
0.00M
Reserves & Resources:
1.05M
1.05M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/05/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/05/2022
$0.00
Average Grade:
1.30 g/t
1.30 g/t
05/05/2022
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
06/30/2022
0.00%
F U T U R E
Proven & Probable:
1.40M
1.40M
05/05/2022
0.00M
Annual Production:
70,000oz.
70,000oz.
05/05/2022
0oz.
Cash Cost:
$800
$800
05/05/2022
$0
Extra Operating Cost:
$450
$450
05/05/2022
$0
SILVER
05/05/2022 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
05/05/2022
0.00M
Measured & Indicated:
n/a
n/a
05/05/2022
0.00M
Inferred:
n/a
n/a
05/05/2022
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
05/05/2022
0.00M
Measured & Indicated:
n/a
n/a
05/05/2022
0.00M
Inferred:
n/a
n/a
05/05/2022
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
05/05/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/05/2022
$0.00
Average Grade:
n/a
n/a
05/05/2022
n/a
Recovery Rate:
n/a
n/a
05/05/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/05/2022
0.00M
Annual Production:
n/a
n/a
05/05/2022
n/a
Cash Cost:
n/a
n/a
05/05/2022
n/a
Extra Operating Cost:
n/a
n/a
05/05/2022
n/a
Property
Last Analysis Data (05/05/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Tucuma
58%
n/a
n/a
n/a
Development
Georgetown , Guyana
Eagle Mountain
100%
5,000
Open Pit
show
Several discoveries. Increasing in size.
Toucan
Salbora
Friendly
Powis
Likely at least 1.5 million oz.
Exploration
Guyana
Mowasi
100% (guess)
15,000
n/a
show
Early exploration
Total Land Package Size (ha):
20,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Tucuma
58%
n/a
n/a
n/a
Development
Georgetown , Guyana
Eagle Mountain
100%
5,000
Open Pit
show
Several discoveries. Increasing in size.
Toucan
Salbora
Friendly
Powis
Likely at least 1.5 million oz.
Exploration
Guyana
Mowasi
100% (guess)
15,000
n/a
show
Early exploration
Total Land Package Size (ha):
20,000
Profitability (by resource)
Proven & Probable
05/05/2022 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
05/05/2022 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.):
0.85M
0.85M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.47M
P L A U S I B L E
Gold Eq. Oz.:
0.65M
0.65M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.88M
Maximum Profit (Gold):
$206.45M
$222.62M
n/a
$16.18M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$206.45M
$222.62M
n/a
$16.18M
Max Profit / Current MCap:
5.550
11.655
n/a
6.106
Max Profit Per Share (Gold):
$3.12
$3.36
n/a
$0.24
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.12
$3.36
n/a
$0.24
Total Free Profit Per Share:
$2.40
$2.97
n/a
$0.57
FD Mkt. Cap / Gold Eq.:
$57.59
$29.57
n/a
$-28.02
FD Mkt. Cap / Silver Eq.:
$0.70
$0.35
n/a
$-0.35
FD Mkt. Cap / Per Metal as % Spot Price:
3.03%
1.51%
n/a
-1.51%
Reserves & Resources
05/05/2022 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.):
1.70M
1.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.95M
P L A U S I B L E
Gold Eq. Oz.:
1.05M
1.05M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.06M
Maximum Profit (Gold):
$335.48M
$361.76M
n/a
$26.28M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$335.48M
$361.76M
n/a
$26.28M
Max Profit / Current MCap:
9.018
18.940
n/a
9.921
Max Profit Per Share (Gold):
$5.07
$5.46
n/a
$0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.07
$5.46
n/a
$0.40
Total Free Profit Per Share:
$4.35
$5.07
n/a
$0.72
FD Mkt. Cap / Gold Eq.:
$35.44
$18.20
n/a
$-17.24
FD Mkt. Cap / Silver Eq.:
$0.43
$0.21
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
1.86%
0.93%
n/a
-0.93%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7805
CAD 0.7305
03/28/2023
Spot Gold:
$1,902.20
$1,953.30
03/28/2023
$51.10
Spot Silver:
$23.12
$22.93
03/28/2023
$-0.19
Gold:Silver Ratio:
82.28
85.19
03/28/2023
2.91
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: