Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 35koz. 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$41.31M which is a fall of roughly 17% over the last nine months. As of 08/18/2023 they have ~C$16M debt and ~C$3.65M 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
08/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$49.51M
$41.31M
08/18/2023
$-8.20M
Total Assets:
$29.58M
$29.17M
08/18/2023
$-0.41M
Total Liabilities:
$26.62M
$26.25M
08/18/2023
$-0.37M
Current Assets:
$8.87M
$8.75M
08/18/2023
$-0.12M
Current Liabilities:
$9.61M
$9.48M
08/18/2023
$-0.13M
Total Debt:
$16.27M
$16.04M
08/18/2023
$-0.23M
Cash:
$3.70M
$3.65M
08/18/2023
$-0.05M
Enterprise Value:
$62.08M
$53.70M
09/14/1971
$-8.37M
Cash Flow:
$18.86M
$33.25M
never
$14.39M
Cash Flow Multiple:
2.62
1.24
never
-1.38
Net Debt to Cash Flow Ratio:
0.67
0.37
never
-0.29
Finance within 1 year:
08/18/2023
n/a
Misc
08/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
91,000,000
91,000,000
08/18/2023
0
Shares (FD):
103,000,000
103,000,000
08/18/2023
0
Insider Ownership:
n/a
65%
02/29/2024
65%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
08/18/2023
n/a
Production (Gold Eq Oz.):
(guess) 35,000
(guess) 35,000
08/18/2023
0
Production (Silver Eq Oz.) :
(guess) 2,908,557
(guess) 3,027,454
08/18/2023
118,897
Initial CapEx (Outstanding):
n/a
n/a
08/18/2023
n/a
Funding Option:
n/a
n/a
08/18/2023
n/a
Documentation:
none
PRODUCER
02/29/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
08/18/2023
0
Cash Flow Multiplier:
7
7
08/18/2023
0.00
Resource Data
GOLD
08/18/2023 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
08/18/2023
0.00M
Measured & Indicated:
0.15M
0.15M
08/18/2023
0.00M
Inferred:
0.50M
0.50M
08/18/2023
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
08/18/2023
0.00M
Measured & Indicated:
0.12M
0.12M
08/18/2023
0.00M
Inferred:
0.23M
0.23M
08/18/2023
0.00M
Reserves & Resources:
0.34M
0.34M
never
0.00M
C U R R E N T
Annual Production:
(guess) 35,000oz.
(guess) 35,000oz.
08/18/2023
0oz.
Cash Cost:
$950
$950
08/18/2023
$0.00
Extra Operating Cost:
$400
$400
08/18/2023
$0.00
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
08/18/2023
n/a
Open Pit (Avg):
n/a
n/a
08/18/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/29/2024
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
08/18/2023
0.00M
Annual Production:
45,000oz.
45,000oz.
08/18/2023
0oz.
Cash Cost:
$1,000
$1,000
08/18/2023
$0
Extra Operating Cost:
$500
$500
08/18/2023
$0
SILVER
08/18/2023 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
08/18/2023
0.00M
Measured & Indicated:
n/a
n/a
08/18/2023
0.00M
Inferred:
n/a
n/a
08/18/2023
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
08/18/2023
0.00M
Measured & Indicated:
n/a
n/a
08/18/2023
0.00M
Inferred:
n/a
n/a
08/18/2023
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
08/18/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/18/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/18/2023
n/a
Open Pit (Avg):
n/a
n/a
08/18/2023
n/a
Recovery Rate:
n/a
n/a
08/18/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/18/2023
0.00M
Annual Production:
n/a
n/a
08/18/2023
n/a
Cash Cost:
n/a
n/a
08/18/2023
n/a
Extra Operating Cost:
n/a
n/a
08/18/2023
n/a
Property
Last Analysis Data (08/18/2023)
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
08/18/2023 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
0.20M
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
0.18M
Maximum Profit (Gold):
$29.10M
$51.30M
n/a
$22.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$29.10M
$51.30M
n/a
$22.20M
Max Profit / Current MCap:
0.588
1.242
n/a
0.654
Max Profit Per Share (Gold):
$0.28
$0.50
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.28
$0.50
n/a
$0.22
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$916.77
$764.97
n/a
$-151.80
FD MCap / Silver Eq.:
$11.03
$8.84
n/a
$-2.19
FD MCap / Per Metal as % Spot Price:
48.53%
33.26%
n/a
-15.28%
Measured & Indicated
08/18/2023 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
0.51M
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
0.40M
Maximum Profit (Gold):
$64.02M
$112.86M
n/a
$48.84M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$64.02M
$112.86M
n/a
$48.84M
Max Profit / Current MCap:
1.293
2.732
n/a
1.439
Max Profit Per Share (Gold):
$0.62
$1.10
n/a
$0.47
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.62
$1.10
n/a
$0.47
Total Free Profit Per Share:
$0.00
$0.55
n/a
$0.55
FD MCap / Gold Eq.:
$416.72
$347.72
n/a
$-69.00
FD MCap / Silver Eq.:
$5.01
$4.02
n/a
$-0.99
FD MCap / Per Metal as % Spot Price:
22.06%
15.12%
n/a
-6.94%
Reserves & Resources
08/18/2023 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
2.21M
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
1.17M
Maximum Profit (Gold):
$185.27M
$326.61M
n/a
$141.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$185.27M
$326.61M
n/a
$141.34M
Max Profit / Current MCap:
3.742
7.907
n/a
4.164
Max Profit Per Share (Gold):
$1.80
$3.17
n/a
$1.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.80
$3.17
n/a
$1.37
Total Free Profit Per Share:
$1.15
$2.62
n/a
$1.47
FD MCap / Gold Eq.:
$144.00
$120.15
n/a
$-23.84
FD MCap / Silver Eq.:
$1.73
$1.39
n/a
$-0.34
FD MCap / Per Metal as % Spot Price:
7.62%
5.22%
n/a
-2.40%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7394
CAD 0.7292
05/02/2024
Spot Gold:
$1,888.90
$2,300.00
05/02/2024
$411.10
Spot Silver:
$22.73
$26.59
05/02/2024
$3.86
Gold:Silver Ratio:
83.10
86.50
05/02/2024
3.40
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: