Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:ARTG
CAD
OTCMKTS:ARGTF
USD
Description
Artemis Gold Inc are a gold focused junior near-term producer with one mine in development in Canada and one exploration property. They have approximately 11Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~C$820.59M which is a rise of roughly 9% over the last ten months. As of 07/30/2022 they have ~C$366M debt and ~C$113.92M cash. They have 193M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$754.74M
$820.59M
05/07/2023
Total Assets:
$194.87M
$186.14M
07/30/2022
Total Liabilities:
$389.74M
$372.29M
07/30/2022
Current Assets:
$159.01M
$151.89M
07/30/2022
Current Liabilities:
$7.79M
$7.45M
07/30/2022
Total Debt:
$383.50M
$366.33M
07/30/2022
Cash:
$119.26M
$113.92M
07/30/2022
Enterprise Value:
$1,018.98M
$1,073.00M
01/01/2004
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
07/30/2022
Misc
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
152,419,000
193,000,000
05/07/2023
Shares (FD):
190,604,000
233,000,000
05/07/2023
Insider Ownership:
n/a
40%
05/07/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
07/30/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/30/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/30/2022
Initial CapEx (Outstanding):
$592.00M78.44% of MCap
$592.00M72.14% of MCap
07/30/2022
Funding Option:
n/a
n/a
07/30/2022
Documentation:
none
FS
05/07/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
05/07/2023
Resource Data
GOLD
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
8.00M
8.00M
07/30/2022
Measured & Indicated:
11.00M
11.00M
07/30/2022
Inferred:
n/a
n/a
07/30/2022
Reserves & Resources:
11.00M
11.00M
never
P L A U S I B L E
Proven & Probable:
6.40M
6.40M
07/30/2022
Measured & Indicated:
8.32M
8.32M
07/30/2022
Inferred:
n/a
n/a
07/30/2022
Reserves & Resources:
8.32M
8.32M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Average Grade:
1.00 g/t
1.00 g/t
07/30/2022
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
05/07/2023
F U T U R E
Proven & Probable:
8.00M
8.00M
07/30/2022
Annual Production:
400,000oz.
350,000oz.
05/07/2023
Cash Cost:
$850
$900
05/07/2023
Extra Operating Cost:
$450
$450
07/30/2022
SILVER
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/30/2022
Measured & Indicated:
n/a
n/a
07/30/2022
Inferred:
n/a
n/a
07/30/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/30/2022
Measured & Indicated:
n/a
n/a
07/30/2022
Inferred:
n/a
n/a
07/30/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Average Grade:
n/a
n/a
07/30/2022
Recovery Rate:
n/a
n/a
07/30/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/30/2022
Annual Production:
n/a
n/a
07/30/2022
Cash Cost:
n/a
n/a
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Property
Last Analysis Data (07/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Blackwater
100% (guess)
8,800
Open Pit
show
8 million oz of reserves.
Exploration
British Columbia , Canada
GK
100% (guess)
n/a
n/a
show
Early exploration in the golden triangle.
Total Land Package Size (ha):
8,800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Blackwater
100% (guess)
8,800
Open Pit
show
8 million oz of reserves.
Exploration
British Columbia , Canada
GK
100% (guess)
n/a
n/a
show
Early exploration in the golden triangle.
Total Land Package Size (ha):
8,800
Profitability (by resource)
Proven & Probable
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
8.00M
8.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
6.40M
6.40M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,443.20M
$3,822.72M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,443.20M
$3,822.72M
n/a
Max Profit / Current MCap:
4.562
4.658
n/a
Max Profit Per Share (Gold):
$18.06
$16.41
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$18.06
$16.41
n/a
Total Free Profit Per Share:
$12.98
$11.68
n/a
FD MCap / Gold Eq.:
$117.93
$128.22
n/a
FD MCap / Silver Eq.:
$1.38
$1.55
n/a
FD MCap / Per Metal as % Spot Price:
6.42%
6.58%
n/a
Measured & Indicated
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
11.00M
11.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
8.32M
8.32M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$4,476.16M
$4,969.54M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$4,476.16M
$4,969.54M
n/a
Max Profit / Current MCap:
5.931
6.056
n/a
Max Profit Per Share (Gold):
$23.48
$21.33
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$23.48
$21.33
n/a
Total Free Profit Per Share:
$18.40
$16.60
n/a
FD MCap / Gold Eq.:
$90.71
$98.63
n/a
FD MCap / Silver Eq.:
$1.06
$1.19
n/a
FD MCap / Per Metal as % Spot Price:
4.94%
5.06%
n/a
Reserves & Resources
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
11.00M
11.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
8.32M
8.32M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$4,476.16M
$4,969.54M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$4,476.16M
$4,969.54M
n/a
Max Profit / Current MCap:
5.931
6.056
n/a
Max Profit Per Share (Gold):
$23.48
$21.33
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$23.48
$21.33
n/a
Total Free Profit Per Share:
$18.40
$16.60
n/a
FD MCap / Gold Eq.:
$90.71
$98.63
n/a
FD MCap / Silver Eq.:
$1.06
$1.19
n/a
FD MCap / Per Metal as % Spot Price:
4.94%
5.06%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7795
CAD 0.7446
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: