Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:PGM
CAD
LON:PUR
GBX
OTCMKTS:LRTNF
USD
Description
Pure Gold Mining Inc are a gold focused mid-tier producer with one exploration property in Canada. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$134.45M which is a fall of roughly 67% over the last six months. As of 05/07/2022 they have ~C$91M debt and ~C$17.96M cash. They have 700M shares outstanding and trade on the London Stock Exchange, the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/13/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$413.67M
$134.45M
05/07/2022
$-279.22M
Total Assets:
$135.09M
$132.78M
11/13/2021
$-2.31M
Total Liabilities:
$178.80M
$175.74M
11/13/2021
$-3.06M
Current Assets:
$26.22M
$25.77M
11/13/2021
$-0.45M
Current Liabilities:
$27.81M
$27.34M
11/13/2021
$-0.48M
Total Debt:
$131.91M
$91.38M
05/07/2022
$-40.53M
Cash:
$18.28M
$17.96M
11/13/2021
$-0.31M
Enterprise Value:
$527.31M
$207.87M
08/02/1976
$-319.43M
Cash Flow:
$21.65M
$8.48M
never
$-13.17M
Cash Flow Multiple:
19.11
15.85
never
-3.26
Net Debt to Cash Flow Ratio:
5.25
8.65
never
3.40
Finance within 1 year:
Yes
Yes
11/13/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/13/2021
0.00%
Misc
11/13/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
438,918,000
700,000,000
05/07/2022
261,082,000
Shares (FD):
482,000,000
906,000,000
05/07/2022
424,000,000
Insider Ownership:
n/a
25%
05/17/2022
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
11/13/2021
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 35,000
05/17/2022
-25,000
Production (Silver Eq Oz.) :
(guess) 4,422,363
(guess) 2,968,328
05/17/2022
-1,454,035
Initial CapEx (Outstanding):
$80.00M19.34% of Mkt.Cap
$80.00M59.5% of Mkt.Cap
11/13/2021
$0.00M
Funding Option:
n/a
n/a
11/13/2021
n/a
Documentation:
none
PRODUCER
05/17/2022
n/a
Value Adjustment:
15%
15%
never
0%
Resource Data
GOLD
11/13/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.00M
1.00M
11/13/2021
0.00M
Measured & Indicated:
2.00M
2.00M
11/13/2021
0.00M
Inferred:
2.00M
2.00M
11/13/2021
0.00M
Reserves & Resources:
4.00M
4.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
11/13/2021
0.00M
Measured & Indicated:
1.62M
1.62M
11/13/2021
0.00M
Inferred:
0.90M
0.90M
11/13/2021
0.00M
Reserves & Resources:
2.52M
2.52M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 35,000oz.
05/17/2022
-25,000oz.
Cash Cost:
$900
$1,000
05/17/2022
$100.00
Extra Operating Cost:
$450
$500
05/17/2022
$50.00
Average Grade:
6.00 g/t
6.00 g/t
11/13/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/17/2022
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
11/13/2021
0.00M
Annual Production:
150,000oz.
100,000oz.
05/17/2022
-50,000oz.
Cash Cost:
$900
$950
05/17/2022
$50
Extra Operating Cost:
$450
$450
11/13/2021
$0
SILVER
11/13/2021 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
11/13/2021
0.00M
Measured & Indicated:
n/a
n/a
11/13/2021
0.00M
Inferred:
n/a
n/a
11/13/2021
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
11/13/2021
0.00M
Measured & Indicated:
n/a
n/a
11/13/2021
0.00M
Inferred:
n/a
n/a
11/13/2021
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
11/13/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/13/2021
$0.00
Average Grade:
n/a
n/a
11/13/2021
n/a
Recovery Rate:
n/a
n/a
11/13/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/13/2021
0.00M
Annual Production:
n/a
n/a
11/13/2021
n/a
Cash Cost:
n/a
n/a
11/13/2021
n/a
Extra Operating Cost:
n/a
n/a
11/13/2021
n/a
Property
Last Analysis Data (11/13/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Madsen
100% (guess)
5,000
n/a
show
2 million oz deposit at 8 gpt and growing.
12,000 acres in Red Lake, Ontario
Total Land Package Size (ha):
5,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Madsen
100% (guess)
5,000
n/a
show
2 million oz deposit at 8 gpt and growing.
12,000 acres in Red Lake, Ontario
Total Land Package Size (ha):
5,000
Profitability (by resource)
Proven & Probable
11/13/2021 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.10M
P L A U S I B L E
Gold Eq. Oz.:
0.90M
0.90M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.99M
Maximum Profit (Gold):
$373.48M
$250.89M
n/a
$-122.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$373.48M
$250.89M
n/a
$-122.59M
Max Profit / Current MCap:
0.903
1.866
n/a
0.963
Max Profit Per Share (Gold):
$0.77
$0.28
n/a
$-0.50
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.77
$0.28
n/a
$-0.50
Total Free Profit Per Share:
$0.00
$0.09
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$459.63
$149.39
n/a
$-310.24
FD Mkt. Cap / Silver Eq.:
$6.24
$1.76
n/a
$-4.47
FD Mkt. Cap / Per Metal as % Spot Price:
24.64%
8.09%
n/a
-16.55%
Measured & Indicated
11/13/2021 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
22.21M
P L A U S I B L E
Gold Eq. Oz.:
1.62M
1.62M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
17.99M
Maximum Profit (Gold):
$672.26M
$451.61M
n/a
$-220.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$672.26M
$451.61M
n/a
$-220.65M
Max Profit / Current MCap:
1.625
3.359
n/a
1.734
Max Profit Per Share (Gold):
$1.39
$0.50
n/a
$-0.90
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.39
$0.50
n/a
$-0.90
Total Free Profit Per Share:
$0.31
$0.31
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$255.35
$82.99
n/a
$-172.36
FD Mkt. Cap / Silver Eq.:
$3.46
$0.98
n/a
$-2.49
FD Mkt. Cap / Per Metal as % Spot Price:
13.69%
4.50%
n/a
-9.19%
Reserves & Resources
11/13/2021 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
44.41M
P L A U S I B L E
Gold Eq. Oz.:
2.52M
2.52M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
27.98M
Maximum Profit (Gold):
$1,045.74M
$702.50M
n/a
$-343.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,045.74M
$702.50M
n/a
$-343.24M
Max Profit / Current MCap:
2.528
5.225
n/a
2.697
Max Profit Per Share (Gold):
$2.17
$0.78
n/a
$-1.39
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.17
$0.78
n/a
$-1.39
Total Free Profit Per Share:
$1.09
$0.59
n/a
$-0.50
FD Mkt. Cap / Gold Eq.:
$164.15
$53.35
n/a
$-110.80
FD Mkt. Cap / Silver Eq.:
$2.23
$0.63
n/a
$-1.60
FD Mkt. Cap / Per Metal as % Spot Price:
8.80%
2.89%
n/a
-5.91%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/13/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7947
CAD 0.7811
05/22/2022
Spot Gold:
$1,865.50
$1,846.30
05/22/2022
$-19.20
Spot Silver:
$25.31
$21.77
05/22/2022
$-3.54
Gold:Silver Ratio:
73.71
84.81
05/22/2022
11.10
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: