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$6010.5M which is a rise of roughly 31% over the last three months. As of 07/14/2025 they have ~C$351M debt and ~C$22.14M 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 $6,010.50M 07/14/2025 $1,427.99M
MCap (OS): $4,373.35M $5,736.16M 07/14/2025 $1,362.81M
Total Assets: $1,366.54M $1,335.55M 07/14/2025 $-30.98M
Total Liabilities: $928.07M $907.03M 07/14/2025 $-21.04M
Current Assets: $22.65M $22.14M 07/14/2025 $-0.51M
Current Liabilities: $7.31M $7.14M 07/14/2025 $-0.17M
Total Debt: $359.54M $351.39M 07/14/2025 $-8.15M
Cash: $22.65M $22.14M 07/14/2025 $-0.51M
Debt (Net): $336.88M $329.25M $-7.64M
Enterprise Value: $4,919.39M $6,339.74M 11/24/2170 $1,420.35M
Cash Flow: $581.80M $791.10M never $209.30M
Cash Flow Multiple: 7.88 7.60 never -0.28
Net Debt to
Cash Flow Ratio:		 0.58 0.42 never -0.16
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% 09/30/2025 40%
Dividend (Annual): n/a n/a 09/30/2025 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) 
300,000		 07/14/2025 0
Production (Silver Eq Oz.): (guess) 
26,300,840		 (guess) 
23,516,563		 07/14/2025 -2,784,277
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) 
300,000oz.		 07/14/2025 0oz.
Cash Cost: $700 $700 07/14/2025 $0.00
Extra Operating Cost: $700 $700 07/14/2025 $0.00
Total: $1,400 $1,400 07/14/2025 $0.00
Margin (Free Cash Flow): $1,939 (58%) $2,637 (65%) $697.68
MCap / Production (AuEq): $15,275.04 $20,035.00 $4,759.96
EV / Production (AuEq): $16,397.98 $21,132.48 $4,734.50
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% 09/30/2025 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 $800 07/14/2025 $0
Extra Operating Cost: $700 $700 07/14/2025 $0
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 $255.59 $81.35
EV / Production (AgEq): $187.04 $269.59 $82.54
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 -74.25M
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 -63.11M
Maximum Profit (Gold): $13,187.44M $17,931.67M n/a $4,744.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,187.44M $17,931.67M n/a $4,744.22M
Max Profit / Current MCap: 2.878 2.983 n/a 0.106
Max Profit Per Share (Gold): $54.72 $74.41 n/a $19.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $54.72 $74.41 n/a $19.69
Total Free Profit Per Share: $28.70 $39.49 n/a $10.79
FD MCap / Gold Eq.: $673.90 $883.90 n/a $210.00
FD MCap / Silver Eq.: $7.69 $11.28 n/a $3.59
FD MCap / Per Metal
as % Spot Price:		 20.18% 21.89% n/a 1.71%
EV / Gold Eq.: $723.44 $932.32 n/a $208.87
EV / Silver Eq.: $8.25 $11.89 n/a $3.64
EV / Per Metal
as % Spot Price:		 21.66% 23.09% n/a 1.43%
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 -111.37M
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 -88.35M
Maximum Profit (Gold): $18,462.42M $25,104.34M n/a $6,641.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,462.42M $25,104.34M n/a $6,641.91M
Max Profit / Current MCap: 4.029 4.177 n/a 0.148
Max Profit Per Share (Gold): $76.61 $104.17 n/a $27.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $76.61 $104.17 n/a $27.56
Total Free Profit Per Share: $50.59 $69.25 n/a $18.66
FD MCap / Gold Eq.: $481.36 $631.35 n/a $150.00
FD MCap / Silver Eq.: $5.49 $8.05 n/a $2.56
FD MCap / Per Metal
as % Spot Price:		 14.41% 15.64% n/a 1.22%
EV / Gold Eq.: $516.74 $665.94 n/a $149.20
EV / Silver Eq.: $5.89 $8.50 n/a $2.60
EV / Per Metal
as % Spot Price:		 15.47% 16.50% n/a 1.02%

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 -120.65M
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 -92.30M
Maximum Profit (Gold): $19,286.64M $26,225.06M n/a $6,938.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19,286.64M $26,225.06M n/a $6,938.43M
Max Profit / Current MCap: 4.209 4.363 n/a 0.154
Max Profit Per Share (Gold): $80.03 $108.82 n/a $28.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $80.03 $108.82 n/a $28.79
Total Free Profit Per Share: $54.01 $73.90 n/a $19.89
FD MCap / Gold Eq.: $460.79 $604.37 n/a $143.59
FD MCap / Silver Eq.: $5.26 $7.71 n/a $2.45
FD MCap / Per Metal
as % Spot Price:		 13.80% 14.97% n/a 1.17%
EV / Gold Eq.: $494.66 $637.48 n/a $142.82
EV / Silver Eq.: $5.64 $8.13 n/a $2.49
EV / Per Metal
as % Spot Price:		 14.81% 15.79% n/a 0.98%

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.     ×