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

Antioquia Gold Inc

www: www.antioquiagoldinc.com   email: info@antioquiagoldinc.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AGD CAD
OTCMKTS:AGDXF USD

Description

Antioquia Gold Inc are a gold focused junior, small producer with one mine in development in Colombia and exploration properties. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$39.2M which is a rise of roughly 2% over the last five months. As of 01/23/2021 they have ~C$85M debt and ~C$0.05M cash. They have 949M 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 01/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $38.26M $39.20M 01/23/2021 $0.95M
Total Assets: $96.82M $99.22M 01/23/2021 $2.40M
Total Liabilities: $93.67M $95.99M 01/23/2021 $2.32M
Current Assets: $5.51M $5.65M 01/23/2021 $0.14M
Current Liabilities: $91.31M $93.57M 01/23/2021 $2.26M
Total Debt: $82.65M $84.70M 01/23/2021 $2.05M
Cash: $0.05M $0.05M 01/23/2021 $0.00M
Enterprise Value: $120.86M $123.86M 12/04/1973 $2.99M
Cash Flow: $7.96M $6.75M never $-1.21M
Cash Flow Multiple: 4.80 5.81 never 1.00
Net Debt to
Cash Flow Ratio:
10.37 12.54 never 2.16
Finance within 1 year: 01/23/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/23/2021 0.00%
Misc 01/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 949,398,000 949,398,000 01/23/2021 0
Shares (FD): 972,000,000 972,000,000 01/23/2021 0
Insider Ownership: n/a 50% 01/23/2021 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/23/2021 n/a
Production (Gold Eq Oz.): (guess) 
25,000
(guess) 
25,000
01/23/2021 0
Production (Silver Eq Oz.): (guess) 
1,820,770
(guess) 
1,723,080
01/23/2021 -97,690
Initial CapEx (Outstanding): $75.00M
196.05% of Mkt.Cap
$75.00M
191.31% of Mkt.Cap
01/23/2021 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/23/2021 n/a
Documentation: none PRODUCER 01/23/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/23/2021
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 01/23/2021 0.00M
Measured & Indicated: 0.10M 0.10M 01/23/2021 0.00M
Inferred: 0.10M 0.10M 01/23/2021 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/23/2021 0.00M
Measured & Indicated: 0.07M 0.07M 01/23/2021 0.00M
Inferred: 0.05M 0.05M 01/23/2021 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
25,000oz.
(guess) 
25,000oz.
01/23/2021 0oz.
Cash Cost: $950 $950 01/23/2021 $0.00
Extra Operating Cost: $450 $450 01/23/2021 $0.00
Average Grade: 5.00 g/t 5.00 g/t 01/23/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 01/23/2021 0.00M
Annual Production: 30,000oz. 30,000oz. 01/23/2021 0oz.
Cash Cost: $900 $900 01/23/2021 $0
Extra Operating Cost: $400 $400 01/23/2021 $0
SILVER 01/23/2021
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 01/23/2021 0.00M
Measured & Indicated: n/a n/a 01/23/2021 0.00M
Inferred: n/a n/a 01/23/2021 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 01/23/2021 0.00M
Measured & Indicated: n/a n/a 01/23/2021 0.00M
Inferred: n/a n/a 01/23/2021 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 01/23/2021 $0.00
Extra Operating Cost: n/a n/a 01/23/2021 $0.00
Average Grade: n/a n/a 01/23/2021 n/a
Recovery Rate: n/a n/a 01/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/23/2021 0.00M
Annual Production: n/a n/a 01/23/2021 n/a
Cash Cost: n/a n/a 01/23/2021 n/a
Extra Operating Cost: n/a n/a 01/23/2021 n/a

Property

Last Analysis Data  (01/23/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  

Profitability (by resource)

Proven &
Probable
01/23/2021
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
01/23/2021
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.): 0.10M 0.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.07M 0.07M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.28M
Maximum Profit (Gold): $22.93M $19.44M n/a $-3.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $22.93M $19.44M n/a $-3.49M
Max Profit / Current MCap: 0.599 0.496 n/a -0.103
Max Profit Per Share (Gold): $0.02 $0.02 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.02 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $531.34 $544.50 n/a $13.16
FD Mkt. Cap / Silver Eq.: $7.30 $7.90 n/a $0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
28.64% 30.49% n/a 1.85%

Reserves &
Resources
01/23/2021
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.46M
Maximum Profit (Gold): $37.26M $31.60M n/a $-5.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $37.26M $31.60M n/a $-5.67M
Max Profit / Current MCap: 0.974 0.806 n/a -0.168
Max Profit Per Share (Gold): $0.04 $0.03 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.03 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $326.98 $335.08 n/a $8.10
FD Mkt. Cap / Silver Eq.: $4.49 $4.86 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
17.63% 18.76% n/a 1.14%

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.     ×