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$30.68M which is a fall of roughly 20% over the last one months. As of 01/23/2021 they have ~C$83M 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 $30.68M 01/23/2021 $-7.58M
Total Assets: $96.82M $97.04M 01/23/2021 $0.22M
Total Liabilities: $93.67M $93.89M 01/23/2021 $0.22M
Current Assets: $5.51M $5.52M 01/23/2021 $0.01M
Current Liabilities: $91.31M $91.52M 01/23/2021 $0.21M
Total Debt: $82.65M $82.84M 01/23/2021 $0.19M
Cash: $0.05M $0.05M 01/23/2021 $0.00M
Enterprise Value: $120.86M $113.47M 08/06/1973 $-7.39M
Cash Flow: $7.96M $5.25M never $-2.72M
Cash Flow Multiple: 4.80 5.85 never 1.04
Net Debt to
Cash Flow Ratio:
10.37 15.78 never 5.41
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) 
1,686,979
01/23/2021 -133,791
Initial CapEx (Outstanding): $75.00M
196.05% of Mkt.Cap
$75.00M
244.5% 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 -0.54M
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 -0.39M
Maximum Profit (Gold): $22.93M $15.11M n/a $-7.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $22.93M $15.11M n/a $-7.82M
Max Profit / Current MCap: 0.599 0.493 n/a -0.107
Max Profit Per Share (Gold): $0.02 $0.02 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.02 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $531.34 $426.05 n/a $-105.29
FD Mkt. Cap / Silver Eq.: $7.30 $6.31 n/a $-0.98
FD Mkt. Cap / Per Metal
as % Spot Price:
28.64% 25.06% n/a -3.58%

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 -1.07M
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 -0.63M
Maximum Profit (Gold): $37.26M $24.55M n/a $-12.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $37.26M $24.55M n/a $-12.71M
Max Profit / Current MCap: 0.974 0.800 n/a -0.174
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 $262.18 n/a $-64.79
FD Mkt. Cap / Silver Eq.: $4.49 $3.89 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
17.63% 15.42% n/a -2.20%

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.     ×