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

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Antioquia Gold Inc
www: www.antioquiagoldinc.com     email: info@antioquiagoldinc.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:AGD 11/24/2017 CAD 0.055 -0.005 0.000 - 0.000 0
OTCMKTS:AGDXF 11/14/2017 warning USD 0.0535 0.0000 0.0000 - 0.0000 0
Alert me when stock is updated

Description

Antioquia Gold Inc are a gold focused junior near-term producer with one mine in development in Colombia and exploration properties. They have approximately 0.27Moz. 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$13.76M which is a fall of roughly 56% over the last eleven months. As of 06/30/2017 they have ~C$21M debt and ~C$0.25M cash. They have 307M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 01/12/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $31.45M $13.76M 01/12/2017 $-17.69M
Total Assets: $21.23M $21.83M 06/30/2017 $0.61M
Total Liabilities: $9.58M $23.57M 06/30/2017 $14.00M
Current Assets: $1.52M $0.39M 06/30/2017 $-1.13M
Current Liabilities: $1.50M $12.39M 06/30/2017 $10.89M
Total Debt: $7.85M $21.19M 06/30/2017 $13.34M
Cash: $0.79M $0.25M 06/30/2017 $-0.54M
Enterprise Value: $38.51M $34.70M 02/06/1971 $-3.81M
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: 01/12/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/12/2017 0.00%
Misc 01/12/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.099 $0.043 10:11 on 11/24/2017 $-0.06
Shares Outstanding: 307,000,000 307,240,000 06/30/2017 240,000
Shares Fully Diluted: 318,000,000 318,000,000 01/12/2017 0
Insider Ownership: n/a 70% 04/11/2017 70%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 07/01/2017 01/12/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/12/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/12/2017 0
Initial CapEx (Outstanding): $18.00M
57.23% of Mkt.Cap
$18.00M
130.8% of Mkt.Cap
01/12/2017 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/12/2017 n/a
Documentation: none none 04/11/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/12/2017
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 01/12/2017 0.00M
Measured & Indicated: 0.10M 0.10M 01/12/2017 0.00M
Inferred: 0.17M 0.17M 01/12/2017 0.00M
Reserves & Resources: 0.27M 0.27M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/12/2017 0.00M
Measured & Indicated: 0.07M 0.07M 01/12/2017 0.00M
Inferred: 0.08M 0.08M 01/12/2017 0.00M
Reserves & Resources: 0.15M 0.15M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/12/2017 $0.00
Extra Operating Cost: n/a n/a 01/12/2017 $0.00
Average Grade: 5.00 g/t 5.00 g/t 01/12/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.35M 0.35M 01/12/2017 0.00M
Annual Production: 30,000oz. 30,000oz. 01/12/2017 0oz.
Cash Cost: $800 $800 01/12/2017 $0
Extra Operating Cost: $350 $350 01/12/2017 $0
SILVER 01/12/2017
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 01/12/2017 0.00M
Measured & Indicated: n/a n/a 01/12/2017 0.00M
Inferred: n/a n/a 01/12/2017 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 01/12/2017 0.00M
Measured & Indicated: n/a n/a 01/12/2017 0.00M
Inferred: n/a n/a 01/12/2017 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 01/12/2017 $0.00
Extra Operating Cost: n/a n/a 01/12/2017 $0.00
Average Grade: n/a n/a 01/12/2017 n/a
Recovery Rate: n/a n/a 01/12/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/12/2017 0.00M
Annual Production: n/a n/a 01/12/2017 n/a
Cash Cost: n/a n/a 01/12/2017 n/a
Extra Operating Cost: n/a n/a 01/12/2017 n/a

Property

Last Analysis Data  (01/12/2017)
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
01/12/2017
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
01/12/2017
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 0.43M
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 0.31M
Maximum Profit (Gold): $2.27M $6.95M n/a $4.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2.27M $6.95M n/a $4.68M
Max Profit / Current MCap: 0.072 0.505 n/a 0.433
Max Profit Per Share (Gold): $0.01 $0.02 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.02 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $436.83 $191.14 n/a $-245.69
FD Mkt. Cap / Silver Eq.: $6.12 $2.52 n/a $-3.59
FD Mkt. Cap / Per Metal
as % Spot Price:
36.55% 14.84% n/a -21.71%

Reserves &
Resources
01/12/2017
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.): 0.27M 0.27M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.17M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.15M 0.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.64M
Maximum Profit (Gold): $4.69M $14.33M n/a $9.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4.69M $14.33M n/a $9.65M
Max Profit / Current MCap: 0.149 1.042 n/a 0.893
Max Profit Per Share (Gold): $0.01 $0.05 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.05 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $211.80 $92.67 n/a $-119.12
FD Mkt. Cap / Silver Eq.: $2.97 $1.22 n/a $-1.74
FD Mkt. Cap / Per Metal
as % Spot Price:
17.72% 7.20% n/a -10.53%

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.     ×