Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MKO
CAD
OTCMKTS:MAKOF
USD
Description
Mako Mining Corp. are a gold focused junior, small producer with one producing mine in Mexico, two mines in development in Nicaragua and USA and two exploration properties. Currently they produce roughly per year. They have approximately 0.95Moz. 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$113.06M which is a rise of roughly 203% over the last twelve months. As of 09/17/2019 they have ~C$23M debt and ~C$3.04M cash. They have 584M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/30/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$37.28M
$113.06M
09/17/2019
$75.78M
Total Assets:
$34.28M
$18.22M
09/17/2019
$-16.06M
Total Liabilities:
$4.68M
$28.09M
09/17/2019
$23.41M
Current Assets:
$1.95M
$17.46M
09/17/2019
$15.51M
Current Liabilities:
$4.68M
$25.81M
09/17/2019
$21.14M
Total Debt:
$4.29M
$22.78M
09/17/2019
$18.49M
Cash:
$1.56M
$3.04M
09/17/2019
$1.48M
Enterprise Value:
$40.00M
$132.80M
03/17/1974
$92.79M
Cash Flow:
$9.25M
$0.00M
never
$-9.25M
Cash Flow Multiple:
4.03
0.00
never
-4.03
Net Debt to Cash Flow Ratio:
0.29
n/a
never
0.00
Finance within 1 year:
12/30/2018
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/30/2018
0.00%
Misc
12/30/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
283,000,000
583,701,000
09/17/2019
300,701,000
Shares (FD):
299,000,000
633,701,000
09/17/2019
334,701,000
Insider Ownership:
n/a
55%
09/17/2019
55%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2019
12/30/2018
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 0
09/17/2019
-40,000
Production (Silver Eq Oz.) :
(guess) 3,336,547
(guess) 0
09/17/2019
-3,336,547
Initial CapEx (Outstanding):
$21.00M56.34% of Mkt.Cap
$21.00M18.57% of Mkt.Cap
12/30/2018
$0.00M
Funding Option:
n/a
(guess) Forward sales
12/30/2018
n/a
Documentation:
none
PRODUCER
09/17/2019
n/a
Value Adjustment:
10%
10%
never
0%
Resource Data
GOLD
12/30/2018 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
12/30/2018
0.00M
Measured & Indicated:
0.80M
0.15M
09/17/2019
-0.65M
Inferred:
0.50M
0.80M
09/17/2019
0.30M
Reserves & Resources:
1.30M
0.95M
never
-0.35M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/30/2018
0.00M
Measured & Indicated:
0.58M
0.11M
09/17/2019
-0.47M
Inferred:
0.23M
0.36M
09/17/2019
0.14M
Reserves & Resources:
0.80M
0.47M
never
-0.33M
C U R R E N T
Annual Production:
(guess) 40,000oz.
n/a
0oz.
Cash Cost:
n/a
n/a
12/30/2018
$0.00
Extra Operating Cost:
n/a
n/a
12/30/2018
$50.00
Average Grade:
4.00 g/t
4.00 g/t
12/30/2018
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/17/2019
0.00%
F U T U R E
Proven & Probable:
0.80M
0.80M
12/30/2018
0.00M
Annual Production:
40,000oz.
40,000oz.
12/30/2018
0oz.
Cash Cost:
$600
$600
12/30/2018
$0
Extra Operating Cost:
$350
$400
09/17/2019
$50
SILVER
12/30/2018 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
12/30/2018
0.00M
Measured & Indicated:
n/a
n/a
12/30/2018
0.00M
Inferred:
n/a
n/a
12/30/2018
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
12/30/2018
0.00M
Measured & Indicated:
n/a
n/a
12/30/2018
0.00M
Inferred:
n/a
n/a
12/30/2018
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
12/30/2018
$0.00
Extra Operating Cost:
n/a
n/a
12/30/2018
$0.00
Average Grade:
n/a
n/a
12/30/2018
n/a
Recovery Rate:
n/a
n/a
12/30/2018
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/30/2018
0.00M
Annual Production:
n/a
n/a
12/30/2018
n/a
Cash Cost:
n/a
n/a
12/30/2018
n/a
Extra Operating Cost:
n/a
n/a
12/30/2018
n/a
Property
Last Analysis Data (12/30/2018)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Mexico , Mexico
La Trinadad
100% (guess)
n/a
Open Pit
show
Short mine life
Production until 2020
Development
El Jicaro , Nicaragua
San Albino-Murra
100%
10,000
Both
show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Streaming deal: $15 million loan.
40% at cost for $20 million at $700 per oz.
20% LOM (life of mine) at $700 per oz.
Exploration
Nicaragua , Nicaragua
Las Conchita
100%
5,000
n/a
show
Appears to be an other high grade discovery.
Total Land Package Size (ha):
15,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Sinaloa , Mexico
La Trinidad
100% (guess)
118,000
Open Pit
show
Mine damaged by hurricane.
Low resources
Development
El Jicaro , Nicaragua
San Albino-Murra
100%
10,000
Both
show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Development
Arizona , USA
Commonwealth
100% (guess)
n/a
Open Pit
show
1.2 million oz deposit.
Exploration
Mexico , Mexico
Gavilanes
100% (guess)
n/a
n/a
show
Silver discovery.
About 20 million oz.
Early exploration.
Exploration
Nicaragua , Nicaragua
Las Conchita
100%
5,000
n/a
show
Appears to be an other high grade discovery.
Total Land Package Size (ha):
133,000
Profitability (by resource)
Proven & Probable
12/30/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/30/2018 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.):
0.80M
0.15M
n/a
-0.65M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-53.66M
P L A U S I B L E
Gold Eq. Oz.:
0.58M
0.11M
n/a
-0.47M
Silver Eq. Oz.:
n/a
n/a
n/a
-38.63M
Maximum Profit (Gold):
$146.54M
$39.56M
n/a
$-106.98M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$146.54M
$39.56M
n/a
$-106.98M
Max Profit / Current MCap:
3.931
0.350
n/a
-3.581
Max Profit Per Share (Gold):
$0.49
$0.06
n/a
$-0.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.49
$0.06
n/a
$-0.43
Total Free Profit Per Share:
$0.33
$0.00
n/a
$-0.33
FD Mkt. Cap / Gold Eq.:
$64.72
$1,046.84
n/a
$982.12
FD Mkt. Cap / Silver Eq.:
$0.78
$12.01
n/a
$11.23
FD Mkt. Cap / Per Metal as % Spot Price:
5.05%
70.94%
n/a
65.88%
Reserves & Resources
12/30/2018 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.):
1.30M
0.95M
n/a
-0.35M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-25.63M
P L A U S I B L E
Gold Eq. Oz.:
0.80M
0.47M
n/a
-0.33M
Silver Eq. Oz.:
n/a
n/a
n/a
-26.02M
Maximum Profit (Gold):
$203.78M
$171.42M
n/a
$-32.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$203.78M
$171.42M
n/a
$-32.36M
Max Profit / Current MCap:
5.467
1.516
n/a
-3.951
Max Profit Per Share (Gold):
$0.68
$0.27
n/a
$-0.41
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.68
$0.27
n/a
$-0.41
Total Free Profit Per Share:
$0.52
$0.04
n/a
$-0.49
FD Mkt. Cap / Gold Eq.:
$46.54
$241.58
n/a
$195.04
FD Mkt. Cap / Silver Eq.:
$0.56
$2.77
n/a
$2.21
FD Mkt. Cap / Per Metal as % Spot Price:
3.63%
16.37%
n/a
12.74%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/30/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7792
CAD 0.7592
12/15/2019
Spot Gold:
$1,280.40
$1,475.70
12/15/2019
$195.30
Spot Silver:
$15.35
$16.93
12/15/2019
$1.58
Gold:Silver Ratio:
83.41
87.16
12/15/2019
3.75
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: