Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:SOMA
CAD
OTCMKTS:SMAGF
USD
Description
Soma Gold Corp are a gold focused junior, small producer with one producing mine in Colombia and one mine in development in Colombia. Currently they produce roughly 25koz. of gold per year. They have approximately 0.65Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$28.5M which is a rise of roughly 7% over the last six months. As of 08/19/2022 they have ~C$15M debt and ~C$3.72M cash. They have 91M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$26.72M
$28.50M
08/19/2022
$1.78M
Total Assets:
$30.81M
$29.80M
08/19/2022
$-1.01M
Total Liabilities:
$27.73M
$26.82M
08/19/2022
$-0.91M
Current Assets:
$9.24M
$8.94M
08/12/2021
$-0.30M
Current Liabilities:
$10.01M
$9.68M
08/19/2022
$-0.33M
Total Debt:
$15.41M
$14.90M
08/19/2022
$-0.51M
Cash:
$3.85M
$3.72M
08/12/2021
$-0.13M
Enterprise Value:
$38.27M
$39.67M
04/04/1971
$1.40M
Cash Flow:
$9.42M
$10.18M
never
$0.77M
Cash Flow Multiple:
2.84
2.80
never
-0.04
Net Debt to Cash Flow Ratio:
1.23
1.10
never
-0.13
Finance within 1 year:
08/12/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/12/2021
0.00%
Misc
08/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
91,000,000
91,000,000
08/19/2022
0
Shares (FD):
102,000,000
102,000,000
08/19/2022
0
Insider Ownership:
n/a
65%
08/19/2022
65%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
08/12/2021
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
08/12/2021
0
Production (Silver Eq Oz.) :
(guess) 2,131,262
(guess) 2,095,657
08/12/2021
-35,605
Initial CapEx (Outstanding):
n/a
n/a
08/12/2021
n/a
Funding Option:
n/a
n/a
08/12/2021
n/a
Documentation:
none
PRODUCER
08/19/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
08/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.06M
0.06M
08/12/2021
0.00M
Measured & Indicated:
0.15M
0.15M
08/12/2021
0.00M
Inferred:
0.50M
0.50M
08/12/2021
0.00M
Reserves & Resources:
0.65M
0.65M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.05M
0.05M
08/12/2021
0.00M
Measured & Indicated:
0.12M
0.12M
08/12/2021
0.00M
Inferred:
0.23M
0.23M
08/12/2021
0.00M
Reserves & Resources:
0.34M
0.34M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
08/12/2021
0oz.
Cash Cost:
$850
$850
08/12/2021
$0.00
Extra Operating Cost:
$450
$450
08/12/2021
$0.00
Average Grade:
5.00 g/t
5.00 g/t
08/12/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/19/2022
0.00%
F U T U R E
Proven & Probable:
0.35M
0.35M
08/12/2021
0.00M
Annual Production:
30,000oz.
30,000oz.
08/12/2021
0oz.
Cash Cost:
$850
$850
08/12/2021
$0
Extra Operating Cost:
$450
$450
08/12/2021
$0
SILVER
08/19/2022 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
08/12/2021
0.00M
Measured & Indicated:
n/a
n/a
08/12/2021
0.00M
Inferred:
n/a
n/a
08/12/2021
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
08/12/2021
0.00M
Measured & Indicated:
n/a
n/a
08/12/2021
0.00M
Inferred:
n/a
n/a
08/12/2021
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
08/12/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/12/2021
$0.00
Average Grade:
n/a
n/a
08/12/2021
n/a
Recovery Rate:
n/a
n/a
08/12/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/12/2021
0.00M
Annual Production:
n/a
n/a
08/12/2021
n/a
Cash Cost:
n/a
n/a
08/12/2021
n/a
Extra Operating Cost:
n/a
n/a
08/12/2021
n/a
Property
Last Analysis Data (08/19/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
show
200,000 oz at 5 gpt
450 tpd mill
Total Land Package Size (ha):
6,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
show
200,000 oz at 5 gpt
450 tpd mill
Total Land Package Size (ha):
6,500
Profitability (by resource)
Proven & Probable
08/19/2022 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.):
0.06M
0.06M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.09M
P L A U S I B L E
Gold Eq. Oz.:
0.05M
0.05M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.08M
Maximum Profit (Gold):
$20.34M
$22.00M
n/a
$1.66M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$20.34M
$22.00M
n/a
$1.66M
Max Profit / Current MCap:
0.761
0.772
n/a
0.011
Max Profit Per Share (Gold):
$0.20
$0.22
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.20
$0.22
n/a
$0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$494.74
$527.70
n/a
$32.96
FD Mkt. Cap / Silver Eq.:
$5.80
$6.30
n/a
$0.49
FD Mkt. Cap / Per Metal as % Spot Price:
26.92%
28.04%
n/a
1.12%
Measured & Indicated
08/19/2022 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.):
0.15M
0.15M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.21M
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
-0.17M
Maximum Profit (Gold):
$44.74M
$48.39M
n/a
$3.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$44.74M
$48.39M
n/a
$3.65M
Max Profit / Current MCap:
1.675
1.698
n/a
0.024
Max Profit Per Share (Gold):
$0.44
$0.47
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.44
$0.47
n/a
$0.04
Total Free Profit Per Share:
$0.10
$0.10
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$224.88
$239.86
n/a
$14.98
FD Mkt. Cap / Silver Eq.:
$2.64
$2.86
n/a
$0.22
FD Mkt. Cap / Per Metal as % Spot Price:
12.24%
12.75%
n/a
0.51%
Reserves & Resources
08/19/2022 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.):
0.65M
0.65M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.93M
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.49M
Maximum Profit (Gold):
$129.48M
$140.04M
n/a
$10.56M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$129.48M
$140.04M
n/a
$10.56M
Max Profit / Current MCap:
4.846
4.914
n/a
0.068
Max Profit Per Share (Gold):
$1.27
$1.37
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.27
$1.37
n/a
$0.10
Total Free Profit Per Share:
$0.93
$1.00
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$77.71
$82.88
n/a
$5.18
FD Mkt. Cap / Silver Eq.:
$0.91
$0.99
n/a
$0.08
FD Mkt. Cap / Per Metal as % Spot Price:
4.23%
4.40%
n/a
0.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7704
CAD 0.7450
02/09/2023
Spot Gold:
$1,838.00
$1,881.90
02/09/2023
$43.90
Spot Silver:
$21.56
$22.45
02/09/2023
$0.89
Gold:Silver Ratio:
85.25
83.83
02/09/2023
-1.42
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: