Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Harte Gold Corp

www: www.hartegold.com   email: davidellis@hartegold.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:HRTFF USD
TSE:HRT CAD

Description

Harte Gold Corp are a gold focused junior, emerging mid-tier producer with one mine in development in Canada and one exploration property. They have approximately 1.6Moz. of gold in the reserves and resources category of which 1.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$95.88M which is a fall of roughly 33% over the last three months. As of 03/25/2021 they have ~C$93M debt and ~C$21.78M cash. They have 1,040M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 03/25/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $143.74M $95.88M 03/25/2021 $-47.85M
Total Assets: $119.04M $121.00M 03/25/2021 $1.96M
Total Liabilities: $111.90M $113.74M 03/25/2021 $1.84M
Current Assets: $21.43M $21.78M 03/25/2021 $0.35M
Current Liabilities: $24.60M $25.01M 03/25/2021 $0.41M
Total Debt: $91.26M $92.77M 03/25/2021 $1.50M
Cash: $21.43M $21.78M 03/25/2021 $0.35M
Enterprise Value: $213.57M $166.87M 04/16/1975 $-46.70M
Cash Flow: $5.37M $7.75M never $2.38M
Cash Flow Multiple: 26.76 12.37 never -14.38
Net Debt to
Cash Flow Ratio:
13.00 9.16 never -3.84
Finance within 1 year: Yes Yes 03/25/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/25/2021 0.00%
Misc 03/25/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,040,000,000 1,040,000,000 03/25/2021 0
Shares (FD): 1,132,000,000 1,132,000,000 03/25/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 08/01/2018 03/25/2021 n/a
Production (Gold Eq Oz.): (guess) 
60,000
(guess) 
60,000
03/25/2021 0
Production (Silver Eq Oz.): (guess) 
4,127,150
(guess) 
4,132,381
03/25/2021 5,232
Initial CapEx (Outstanding): $30.00M
20.87% of Mkt.Cap
$30.00M
31.29% of Mkt.Cap
03/25/2021 $0.00M
Funding Option: n/a n/a 03/25/2021 n/a
Documentation: none PRODUCER 03/25/2021 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 03/25/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.80M 0.80M 03/25/2021 0.00M
Measured & Indicated: 1.10M 1.10M 03/25/2021 0.00M
Inferred: 0.50M 0.50M 03/25/2021 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.76M 0.76M 03/25/2021 0.00M
Measured & Indicated: 0.99M 0.99M 03/25/2021 0.00M
Inferred: 0.24M 0.24M 03/25/2021 0.00M
Reserves & Resources: 1.23M 1.23M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
60,000oz.
(guess) 
60,000oz.
03/25/2021 0oz.
Cash Cost: $1,000 $1,000 03/25/2021 $0.00
Extra Operating Cost: $600 $600 03/25/2021 $0.00
Average Grade: 6.00 g/t 6.00 g/t 03/25/2021 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 03/25/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.10M 1.10M 03/25/2021 0.00M
Annual Production: 90,000oz. 90,000oz. 03/25/2021 0oz.
Cash Cost: $900 $900 03/25/2021 $0
Extra Operating Cost: $450 $450 03/25/2021 $0
SILVER 03/25/2021
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 03/25/2021 0.00M
Measured & Indicated: n/a n/a 03/25/2021 0.00M
Inferred: n/a n/a 03/25/2021 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 03/25/2021 0.00M
Measured & Indicated: n/a n/a 03/25/2021 0.00M
Inferred: n/a n/a 03/25/2021 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 03/25/2021 $0.00
Extra Operating Cost: n/a n/a 03/25/2021 $0.00
Average Grade: n/a n/a 03/25/2021 n/a
Recovery Rate: n/a n/a 03/25/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/25/2021 0.00M
Annual Production: n/a n/a 03/25/2021 n/a
Cash Cost: n/a n/a 03/25/2021 n/a
Extra Operating Cost: n/a n/a 03/25/2021 n/a

Property

Last Analysis Data  (03/25/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ontario, Canada Sugar Zone 100% 29,000 Open Pit show
1.5 million oz high-grade open pit (8 gpt).

Production in 2019

7 zones to explore.
Exploration Timmins, On, Canada Stoughton-Abitibi 100% 3,000 n/a show
Early exploration.
Total Land Package Size (ha): 32,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ontario, Canada Sugar Zone 100% 29,000 Open Pit show
1.5 million oz high-grade open pit (8 gpt).

Production in 2019

7 zones to explore.
Exploration Timmins, On, Canada Stoughton-Abitibi 100% 3,000 n/a show
Early exploration.
Total Land Package Size (ha): 32,000  

Profitability (by resource)

Proven &
Probable
03/25/2021
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 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.76M 0.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.07M
Maximum Profit (Gold): $102.06M $147.23M n/a $45.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $102.06M $147.23M n/a $45.17M
Max Profit / Current MCap: 0.710 1.536 n/a 0.825
Max Profit Per Share (Gold): $0.09 $0.13 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.13 n/a $0.04
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $189.13 $126.16 n/a $-62.97
FD Mkt. Cap / Silver Eq.: $2.75 $1.83 n/a $-0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
10.95% 7.07% n/a -3.88%
Measured &
Indicated
03/25/2021
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.09M
Maximum Profit (Gold): $132.68M $191.40M n/a $58.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $132.68M $191.40M n/a $58.72M
Max Profit / Current MCap: 0.923 1.996 n/a 1.073
Max Profit Per Share (Gold): $0.12 $0.17 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.17 n/a $0.05
Total Free Profit Per Share: $0.00 $0.06 n/a $0.06
FD Mkt. Cap / Gold Eq.: $145.48 $97.04 n/a $-48.44
FD Mkt. Cap / Silver Eq.: $2.11 $1.41 n/a $-0.71
FD Mkt. Cap / Per Metal
as % Spot Price:
8.42% 5.44% n/a -2.98%

Reserves &
Resources
03/25/2021
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.23M 1.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.11M
Maximum Profit (Gold): $164.58M $237.41M n/a $72.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $164.58M $237.41M n/a $72.83M
Max Profit / Current MCap: 1.145 2.476 n/a 1.331
Max Profit Per Share (Gold): $0.15 $0.21 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.15 $0.21 n/a $0.06
Total Free Profit Per Share: $0.00 $0.10 n/a $0.10
FD Mkt. Cap / Gold Eq.: $117.29 $78.24 n/a $-39.05
FD Mkt. Cap / Silver Eq.: $1.71 $1.14 n/a $-0.57
FD Mkt. Cap / Per Metal
as % Spot Price:
6.79% 4.38% n/a -2.40%

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.     ×