Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Artemis Gold Inc

www: www.artemisgoldinc.com   email: info@artemisgoldinc.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ARTG CAD
OTCMKTS:ARGTF USD

Description

Artemis Gold Inc are a gold focused major with one mine in development in Canada and one exploration property. They have approximately 13Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$6180.44M which is a rise of roughly 35% over the last five months. As of 07/14/2025 they have ~C$350M debt and ~C$53.43M cash. They have 230M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/14/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $4,582.51M $6,180.44M 07/14/2025 $1,597.93M
MCap (OS): $4,373.35M $5,898.35M 07/14/2025 $1,525.00M
Total Assets: $1,366.54M $1,332.12M 07/14/2025 $-34.42M
Total Liabilities: $928.07M $904.70M 07/14/2025 $-23.38M
Current Assets: $22.65M $53.43M 11/04/2025 $30.77M
Current Liabilities: $7.31M $7.12M 07/14/2025 $-0.18M
Total Debt: $359.54M $350.48M 07/14/2025 $-9.06M
Cash: $22.65M $53.43M 11/04/2025 $30.77M
Debt (Net): $336.88M $297.05M $-39.83M
Enterprise Value: $4,919.39M $6,477.50M 04/06/2175 $1,558.10M
Cash Flow: $581.80M $640.59M never $58.79M
Cash Flow Multiple: 7.88 9.65 never 1.77
Net Debt to
Cash Flow Ratio:		 0.58 0.46 never -0.12
Finance within 1 year: 07/14/2025 n/a
Misc 07/14/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 230,000,000 230,000,000 07/14/2025 0
Shares (FD): 241,000,000 241,000,000 07/14/2025 0
Insider Ownership: n/a 40% 11/04/2025 40%
Dividend (Annual): n/a n/a 11/04/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 09/01/2024 07/14/2025 n/a
Production (Gold Eq Oz.): (guess) 
300,000		 (guess) 
240,000		 11/04/2025 -60,000
Production (Silver Eq Oz.): (guess) 
26,300,840		 (guess) 
18,804,480		 11/04/2025 -7,496,360
Development Phase: none Producer (Single Mine) 07/14/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 05/11/2025 0
Cash Flow Multiple: 18 18 05/11/2025 0.00

Resource Data

GOLD 07/14/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 07/14/2025 0.00M
Measured & Indicated: 12.00M 12.00M 07/14/2025 0.00M
Inferred: 1.00M 1.00M 07/14/2025 0.00M
Reserves & Resources: 13.00M 13.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.80M 6.80M 07/14/2025 0.00M
Measured & Indicated: 9.52M 9.52M 07/14/2025 0.00M
Inferred: 0.43M 0.43M 07/14/2025 0.00M
Reserves & Resources: 9.95M 9.95M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
300,000oz.		 (guess) 
240,000oz.		 11/04/2025 -60,000oz.
Cash Cost: $700 $750 11/04/2025 $50.00
Extra Operating Cost: $700 $750 11/04/2025 $50.00
Total: $1,400 $1,500 11/04/2025 $100.00
Margin (Free Cash Flow): $1,939 (58%) $2,669 (64%) $729.78
MCap / Production (AuEq): $15,275.04 $25,751.85 $10,476.81
EV / Production (AuEq): $16,397.98 $26,989.58 $10,591.60
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 07/16/2024 0.60 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/04/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/14/2025 0.00M
Annual Production: 500,000oz. 500,000oz. 07/14/2025 0oz.
Cash Cost: $800 $900 11/04/2025 $100
Extra Operating Cost: $700 $750 11/04/2025 $50
SILVER 07/14/2025
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 07/14/2025 0.00M
Measured & Indicated: n/a n/a 07/14/2025 0.00M
Inferred: n/a n/a 07/14/2025 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 07/14/2025 0.00M
Measured & Indicated: n/a n/a 07/14/2025 0.00M
Inferred: n/a n/a 07/14/2025 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 07/14/2025 $0.00
Extra Operating Cost: n/a n/a 07/14/2025 $0.00
Total: n/a n/a 07/14/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $174.23 $328.67 $154.43
EV / Production (AgEq): $187.04 $344.47 $157.42
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2025 n/a
Open Pit (Avg): n/a n/a 07/11/2023 n/a
Recovery Rate: n/a n/a 07/14/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/14/2025 0.00M
Annual Production: n/a n/a 07/14/2025 n/a
Cash Cost: n/a n/a 07/14/2025 n/a
Extra Operating Cost: n/a n/a 07/14/2025 n/a

Property

Last Analysis Data  (07/14/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Blackwater
100 show
8 million oz of reserves.

Size: 8,800 ha
Exp GK
100 show
Early exploration in the golden triangle.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Blackwater
100 show
8 million oz of reserves.

Size: 8,800 ha
Exp GK
100 show
Early exploration in the golden triangle.

Profitability (by resource)

Proven &
Probable		 07/14/2025
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -74.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.80M 6.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -63.36M
Maximum Profit (Gold): $13,187.44M $18,149.95M n/a $4,962.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,187.44M $18,149.95M n/a $4,962.50M
Max Profit / Current MCap: 2.878 2.937 n/a 0.059
Max Profit Per Share (Gold): $54.72 $75.31 n/a $20.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $54.72 $75.31 n/a $20.59
Total Free Profit Per Share: $28.70 $39.31 n/a $10.61
FD MCap / Gold Eq.: $673.90 $908.89 n/a $234.99
FD MCap / Silver Eq.: $7.69 $11.60 n/a $3.91
FD MCap / Per Metal
as % Spot Price:		 20.18% 21.80% n/a 1.62%
EV / Gold Eq.: $723.44 $952.57 n/a $229.13
EV / Silver Eq.: $8.25 $12.16 n/a $3.91
EV / Per Metal
as % Spot Price:		 21.66% 22.85% n/a 1.18%
Measured &
Indicated		 07/14/2025
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -111.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.52M 9.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -88.70M
Maximum Profit (Gold): $18,462.42M $25,409.93M n/a $6,947.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,462.42M $25,409.93M n/a $6,947.51M
Max Profit / Current MCap: 4.029 4.111 n/a 0.082
Max Profit Per Share (Gold): $76.61 $105.44 n/a $28.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $76.61 $105.44 n/a $28.83
Total Free Profit Per Share: $50.59 $69.44 n/a $18.85
FD MCap / Gold Eq.: $481.36 $649.21 n/a $167.85
FD MCap / Silver Eq.: $5.49 $8.29 n/a $2.80
FD MCap / Per Metal
as % Spot Price:		 14.41% 15.57% n/a 1.16%
EV / Gold Eq.: $516.74 $680.41 n/a $163.67
EV / Silver Eq.: $5.89 $8.68 n/a $2.79
EV / Per Metal
as % Spot Price:		 15.47% 16.32% n/a 0.85%

Reserves &
Resources		 07/14/2025
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.): 13.00M 13.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -121.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.95M 9.95M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -92.66M
Maximum Profit (Gold): $19,286.64M $26,544.30M n/a $7,257.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19,286.64M $26,544.30M n/a $7,257.66M
Max Profit / Current MCap: 4.209 4.295 n/a 0.086
Max Profit Per Share (Gold): $80.03 $110.14 n/a $30.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $80.03 $110.14 n/a $30.11
Total Free Profit Per Share: $54.01 $74.14 n/a $20.13
FD MCap / Gold Eq.: $460.79 $621.46 n/a $160.68
FD MCap / Silver Eq.: $5.26 $7.93 n/a $2.68
FD MCap / Per Metal
as % Spot Price:		 13.80% 14.91% n/a 1.11%
EV / Gold Eq.: $494.66 $651.33 n/a $156.67
EV / Silver Eq.: $5.64 $8.31 n/a $2.67
EV / Per Metal
as % Spot Price:		 14.81% 15.62% n/a 0.81%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults