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

Category: Mid-tier Producer
Rating & Risk: Login to view
Brio Gold Inc
www: briogoldinc.com     email: info@briogoldinc.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
TSE:BRIO 09/20/2017 CAD 2.0500 0.0100 3.5900 - 1.5800 52,016
OTCMKTS:BRRGF 09/18/2017 USD 1.5530 0.0000 3.5900 - 1.3530 0
Alert me when stock is updated

Description

Brio Gold Inc are a gold focused mid-tier producer with three producing mines in Brazil and one mine in development in Brazil. Currently they produce roughly 220koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$196.12M which is a fall of roughly 33% over the last eight months. As of 01/23/2017 they have no debt and ~C$3.24M cash. They have 112M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 01/23/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $292.70M $196.12M 01/23/2017 $-96.58M
Total Assets: never never 01/23/2017 $0.00M
Total Liabilities: never never 01/23/2017 $0.00M
Current Assets: never never 01/23/2017 $0.00M
Current Liabilities: never never 01/23/2017 $0.00M
Total Debt: $0.00M $0.00M 01/23/2017 $0.00M
Cash: $3.03M $3.24M 01/23/2017 $0.22M
Enterprise Value: $289.68M $192.88M 02/11/1976 $-96.80M
Cash Flow: $-4.97M $6.39M never $11.37M
Cash Flow Multiple: 0.00 30.69 never 30.69
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 01/23/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/23/2017 0.00%
Misc 01/23/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $2.481 $1.662 15:09 on 09/20/2017 $-0.82
Shares Outstanding: 112,000,000 112,000,000 01/23/2017 0
Shares Fully Diluted: 118,000,000 118,000,000 01/23/2017 0
Insider Ownership: n/a 85% 02/13/2017 85%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 01/23/2017 n/a
Production (Gold Eq Oz.): (guess) 
220,000
(guess) 
220,000
01/23/2017 0
Production (Silver Eq Oz.): (guess) 
15,584,293
(guess) 
16,752,948
01/23/2017 1,168,655
Initial CapEx (Outstanding): n/a n/a 01/23/2017 n/a
Funding Option: n/a n/a 01/23/2017 n/a
Documentation: none PRODUCER 02/13/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/23/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.50M 2.50M 01/23/2017 0.00M
Measured & Indicated: 4.00M 4.00M 01/23/2017 0.00M
Inferred: 3.00M 3.00M 01/23/2017 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.25M 2.25M 01/23/2017 0.00M
Measured & Indicated: 3.33M 3.33M 01/23/2017 0.00M
Inferred: 1.35M 1.35M 01/23/2017 0.00M
Reserves & Resources: 4.68M 4.68M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
220,000oz.
(guess) 
220,000oz.
01/23/2017 0oz.
Cash Cost: $850 $850 01/23/2017 $0.00
Extra Operating Cost: $400 $400 01/23/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 01/23/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/13/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/23/2017 0.00M
Annual Production: 350,000oz. 350,000oz. 01/23/2017 0oz.
Cash Cost: $850 $850 01/23/2017 $0
Extra Operating Cost: $400 $400 01/23/2017 $0
SILVER 01/23/2017
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 01/23/2017 0.00M
Measured & Indicated: n/a n/a 01/23/2017 0.00M
Inferred: n/a n/a 01/23/2017 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 01/23/2017 0.00M
Measured & Indicated: n/a n/a 01/23/2017 0.00M
Inferred: n/a n/a 01/23/2017 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 01/23/2017 $0.00
Extra Operating Cost: n/a n/a 01/23/2017 $0.00
Average Grade: n/a n/a 01/23/2017 n/a
Recovery Rate: n/a n/a 01/23/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/23/2017 0.00M
Annual Production: n/a n/a 01/23/2017 n/a
Cash Cost: n/a n/a 01/23/2017 n/a
Extra Operating Cost: n/a n/a 01/23/2017 n/a

Property

Last Analysis Data  (01/23/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Brazil, Brazil Fazenda 100% (guess) Underground show
70,000 oz per year.

6 year mine life.
Production Brazil, Brazil Pilar 100% (guess) Underground show
85,000 oz per year.

Long life mine.
Production Brazil, Brazil RDM 100% (guess) Open Pit show
75,000 oz per year.
Development Brazil, Brazil Santa Luz 100% (guess) n/a show
On Care & Maintenance.

100,000 oz per year
$84 million capex to restart production.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Brazil, Brazil Fazenda 100% (guess) Underground show
70,000 oz per year.

6 year mine life.
Production Brazil, Brazil Pilar 100% (guess) Underground show
85,000 oz per year.

Long life mine.
Production Brazil, Brazil RDM 100% (guess) Open Pit show
75,000 oz per year.
Development Brazil, Brazil Santa Luz 100% (guess) n/a show
On Care & Maintenance.

100,000 oz per year
$84 million capex to restart production.

Profitability (by resource)

Proven &
Probable
01/23/2017
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.25M 2.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.95M
Maximum Profit (Gold): $-50.87M $65.36M n/a $116.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-50.87M $65.36M n/a $116.24M
Max Profit / Current MCap: n/a 0.333 n/a 0.507
Max Profit Per Share (Gold): $-0.43 $0.55 n/a $0.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.43 $0.55 n/a $0.99
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $130.09 $87.17 n/a $-42.92
FD Mkt. Cap / Silver Eq.: $1.84 $1.14 n/a $-0.69
FD Mkt. Cap / Per Metal
as % Spot Price:
10.68% 6.75% n/a -3.93%
Measured &
Indicated
01/23/2017
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.25M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.33M 3.33M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.69M
Maximum Profit (Gold): $-75.29M $96.74M n/a $172.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-75.29M $96.74M n/a $172.03M
Max Profit / Current MCap: n/a 0.493 n/a 0.750
Max Profit Per Share (Gold): $-0.64 $0.82 n/a $1.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.64 $0.82 n/a $1.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $87.90 $58.90 n/a $-29.00
FD Mkt. Cap / Silver Eq.: $1.24 $0.77 n/a $-0.47
FD Mkt. Cap / Per Metal
as % Spot Price:
7.22% 4.56% n/a -2.66%

Reserves &
Resources
01/23/2017
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 37.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.68M 4.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 24.86M
Maximum Profit (Gold): $-105.81M $135.95M n/a $241.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-105.81M $135.95M n/a $241.77M
Max Profit / Current MCap: n/a 0.693 n/a 1.055
Max Profit Per Share (Gold): $-0.90 $1.15 n/a $2.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.90 $1.15 n/a $2.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $62.54 $41.91 n/a $-20.64
FD Mkt. Cap / Silver Eq.: $0.88 $0.55 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
5.14% 3.24% n/a -1.89%

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.     ×