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: Small 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, small 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$118.77M which is a rise of roughly 103% over the last six months. As of 03/31/2020 they have ~C$71M debt and ~C$20.48M cash. They have 846M 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 03/31/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $58.40M $118.77M 03/31/2020 $60.37M
Total Assets: $105.69M $113.78M 03/31/2020 $8.10M
Total Liabilities: $99.34M $106.96M 03/31/2020 $7.61M
Current Assets: $19.02M $20.48M 03/31/2020 $1.46M
Current Liabilities: $21.84M $23.52M 03/31/2020 $1.67M
Total Debt: $66.23M $71.30M 03/31/2020 $5.07M
Cash: $19.02M $20.48M 03/31/2020 $1.46M
Enterprise Value: $105.61M $169.59M 05/17/1975 $63.98M
Cash Flow: $-0.56M $10.99M never $11.55M
Cash Flow Multiple: 0.00 10.80 never 10.80
Net Debt to
Cash Flow Ratio:
n/a 4.62 never 4.62
Finance within 1 year: Yes Yes 03/31/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/31/2020 0.00%
Misc 03/31/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 846,207,000 846,207,000 03/31/2020 0
Shares (FD): 921,000,000 921,000,000 03/31/2020 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 03/31/2020 n/a
Production (Gold Eq Oz.): (guess) 
45,000
(guess) 
45,000
03/31/2020 0
Production (Silver Eq Oz.): (guess) 
5,104,194
(guess) 
3,281,145
03/31/2020 -1,823,049
Initial CapEx (Outstanding): $30.00M
51.37% of Mkt.Cap
$30.00M
25.26% of Mkt.Cap
03/31/2020 $0.00M
Funding Option: n/a n/a 03/31/2020 n/a
Documentation: none PRODUCER 03/31/2020 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 03/31/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 03/31/2020 0.00M
Measured & Indicated: 1.10M 1.10M 03/31/2020 0.00M
Inferred: 0.50M 0.50M 03/31/2020 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.86M 0.86M 03/31/2020 0.00M
Measured & Indicated: 1.01M 1.01M 03/31/2020 0.00M
Inferred: 0.24M 0.24M 03/31/2020 0.00M
Reserves & Resources: 1.24M 1.24M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
45,000oz.
(guess) 
45,000oz.
03/31/2020 0oz.
Cash Cost: $1,000 $1,000 03/31/2020 $0.00
Extra Operating Cost: $600 $600 03/31/2020 $0.00
Average Grade: 5.00 g/t 5.00 g/t 03/31/2020 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 03/31/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.10M 1.10M 03/31/2020 0.00M
Annual Production: 70,000oz. 70,000oz. 03/31/2020 0oz.
Cash Cost: $900 $900 03/31/2020 $0
Extra Operating Cost: $400 $400 03/31/2020 $0
SILVER 03/31/2020
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 03/31/2020 0.00M
Measured & Indicated: n/a n/a 03/31/2020 0.00M
Inferred: n/a n/a 03/31/2020 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 03/31/2020 0.00M
Measured & Indicated: n/a n/a 03/31/2020 0.00M
Inferred: n/a n/a 03/31/2020 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 03/31/2020 $0.00
Extra Operating Cost: n/a n/a 03/31/2020 $0.00
Average Grade: n/a n/a 03/31/2020 n/a
Recovery Rate: n/a n/a 03/31/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/31/2020 0.00M
Annual Production: n/a n/a 03/31/2020 n/a
Cash Cost: n/a n/a 03/31/2020 n/a
Extra Operating Cost: n/a n/a 03/31/2020 n/a

Property

Last Analysis Data  (03/31/2020)
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
03/31/2020
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -36.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -34.64M
Maximum Profit (Gold): $-7.95M $261.10M n/a $269.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-7.95M $261.10M n/a $269.04M
Max Profit / Current MCap: n/a 2.198 n/a 2.334
Max Profit Per Share (Gold): $-0.01 $0.28 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.28 n/a $0.29
Total Free Profit Per Share: $0.00 $0.11 n/a $0.11
FD Mkt. Cap / Gold Eq.: $68.31 $138.91 n/a $70.60
FD Mkt. Cap / Silver Eq.: $0.60 $1.91 n/a $1.30
FD Mkt. Cap / Per Metal
as % Spot Price:
4.32% 7.13% n/a 2.81%
Measured &
Indicated
03/31/2020
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 -44.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.01M 1.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -40.80M
Maximum Profit (Gold): $-9.36M $307.51M n/a $316.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.36M $307.51M n/a $316.87M
Max Profit / Current MCap: n/a 2.589 n/a 2.749
Max Profit Per Share (Gold): $-0.01 $0.33 n/a $0.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.33 n/a $0.34
Total Free Profit Per Share: $0.00 $0.16 n/a $0.16
FD Mkt. Cap / Gold Eq.: $58.00 $117.94 n/a $59.95
FD Mkt. Cap / Silver Eq.: $0.51 $1.62 n/a $1.11
FD Mkt. Cap / Per Metal
as % Spot Price:
3.67% 6.05% n/a 2.39%

Reserves &
Resources
03/31/2020
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 -64.82M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.24M 1.24M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -50.42M
Maximum Profit (Gold): $-11.56M $380.04M n/a $391.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-11.56M $380.04M n/a $391.60M
Max Profit / Current MCap: n/a 3.200 n/a 3.398
Max Profit Per Share (Gold): $-0.01 $0.41 n/a $0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.41 n/a $0.43
Total Free Profit Per Share: $0.00 $0.24 n/a $0.24
FD Mkt. Cap / Gold Eq.: $46.93 $95.43 n/a $48.51
FD Mkt. Cap / Silver Eq.: $0.41 $1.31 n/a $0.90
FD Mkt. Cap / Per Metal
as % Spot Price:
2.97% 4.90% n/a 1.93%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.