Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

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. 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$3.52M which is a fall of roughly 51% over the last ten months. As of 01/21/2023 they have ~C$96M debt and ~C$2.43M 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 01/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $7.12M $3.52M 01/21/2023
Total Assets: $95.13M $94.15M 01/21/2023
Total Liabilities: $130.06M $128.72M 01/21/2023
Current Assets: $30.47M $30.16M 01/21/2023
Current Liabilities: $124.86M $123.57M 01/21/2023
Total Debt: $97.13M $96.13M 01/21/2023
Cash: $2.45M $2.43M 01/21/2023
Enterprise Value: $101.80M $97.23M 01/30/1973
Cash Flow: $3.79M $7.23M never
Cash Flow Multiple: 1.88 0.49 never
Net Debt to
Cash Flow Ratio:		 25.01 12.96 never
Finance within 1 year: 01/21/2023
Misc 01/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 949,398,000 949,398,000 01/21/2023
Shares (FD): 957,898,000 957,898,000 01/21/2023
Insider Ownership: n/a 50% 11/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2019 01/21/2023
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 01/21/2023
Production (Silver Eq Oz.): (guess) 
2,413,784		 (guess) 
2,423,031		 01/21/2023
Initial CapEx (Outstanding): $75.00M
1053.53% of MCap		 $75.00M
2128.97% of MCap 		01/21/2023
Funding Option: n/a (guess)  Debt Financing 01/21/2023
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 1 04/21/2023

Resource Data

GOLD 01/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 01/21/2023
Measured & Indicated: 0.10M 0.10M 01/21/2023
Inferred: 0.10M 0.10M 01/21/2023
Reserves & Resources: 0.20M 0.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/21/2023
Measured & Indicated: 0.07M 0.07M 01/21/2023
Inferred: 0.05M 0.05M 01/21/2023
Reserves & Resources: 0.12M 0.12M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 01/21/2023
Cash Cost: $1,300 $1,300 01/21/2023
Extra Operating Cost: $500 $500 01/21/2023
Average Grade: 5.00 g/t 5.00 g/t 01/21/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 01/21/2023
Annual Production: 30,000oz. 30,000oz. 01/21/2023
Cash Cost: $1,000 $1,000 01/21/2023
Extra Operating Cost: $500 $500 01/21/2023
SILVER 01/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 01/21/2023
Measured & Indicated: n/a n/a 01/21/2023
Inferred: n/a n/a 01/21/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/21/2023
Measured & Indicated: n/a n/a 01/21/2023
Inferred: n/a n/a 01/21/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/21/2023
Extra Operating Cost: n/a n/a 01/21/2023
Average Grade: n/a n/a 01/21/2023
Recovery Rate: n/a n/a 01/21/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/21/2023
Annual Production: n/a n/a 01/21/2023
Cash Cost: n/a n/a 01/21/2023
Extra Operating Cost: n/a n/a 01/21/2023

Property

Last Analysis Data  (01/21/2023)
Stage Name Owned Au Ag Cu Notes
Dev Cisneros 100% 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.
Total Land Package Size (ha): 5,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cisneros 100% 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.
Total Land Package Size (ha): 5,600  

Profitability (by resource)

Proven &
Probable		 01/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.10M 0.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9.09M $17.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9.09M $17.35M n/a
Max Profit / Current MCap: 1.276 4.926 n/a
Max Profit Per Share (Gold): $0.01 $0.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.01 $0.02 n/a
Total Free Profit Per Share: $0.00 $0.01 n/a
FD MCap / Gold Eq.: $98.87 $48.93 n/a
FD MCap / Silver Eq.: $1.23 $0.61 n/a
FD MCap / Per Metal
as % Spot Price:		 5.13% 2.40% n/a

Reserves &
Resources		 01/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.12M 0.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14.77M $28.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14.77M $28.20M n/a
Max Profit / Current MCap: 2.074 8.004 n/a
Max Profit Per Share (Gold): $0.02 $0.03 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.02 $0.03 n/a
Total Free Profit Per Share: $0.01 $0.02 n/a
FD MCap / Gold Eq.: $60.85 $30.11 n/a
FD MCap / Silver Eq.: $0.76 $0.37 n/a
FD MCap / Per Metal
as % Spot Price:		 3.16% 1.48% n/a

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.     ×