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

Antioquia Gold Inc

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. 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$7.16M which is a fall of roughly 1% over the last eight months. As of 01/23/2024 they have ~C$125M debt and ~C$0.15M 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 01/23/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $7.22M $7.16M 01/23/2024 $-0.06M
Total Assets: $111.39M $110.51M 01/23/2024 $-0.88M
Total Liabilities: $155.20M $153.97M 01/23/2024 $-1.23M
Current Assets: $42.33M $41.99M 01/23/2024 $-0.34M
Current Liabilities: $141.84M $140.71M 01/23/2024 $-1.12M
Total Debt: $126.24M $125.24M 01/23/2024 $-1.00M
Cash: $0.15M $0.15M 01/23/2024 $0.00M
Enterprise Value: $133.31M $132.26M 03/11/1974 $-1.06M
Cash Flow: $-14.27M $2.45M never $16.72M
Cash Flow Multiple: 0.00 2.92 never 2.92
Net Debt to
Cash Flow Ratio:		 n/a 51.04 never 51.04
Finance within 1 year: 01/23/2024 n/a
Misc 01/23/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 949,398,138 949,398,138 01/23/2024 0
Shares (FD): 972,000,000 972,000,000 01/23/2024 0
Insider Ownership: n/a 50% 03/25/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/23/2024 n/a
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 01/23/2024 0
Production (Silver Eq Oz.): (guess) 
2,719,615		 (guess) 
2,511,381		 01/23/2024 -208,234
Initial CapEx (Outstanding): $75.00M
1039.06% of MCap		 $75.00M
1047.36% of MCap 		01/23/2024 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/23/2024 n/a
Documentation: none PRODUCER 03/25/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 1 1 04/21/2023 0.00

Resource Data

GOLD 01/23/2024
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 01/23/2024 0.00M
Measured & Indicated: 0.10M 0.10M 01/23/2024 0.00M
Inferred: 0.10M 0.10M 01/23/2024 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 01/23/2024 0.00M
Measured & Indicated: 0.07M 0.07M 01/23/2024 0.00M
Inferred: 0.05M 0.05M 01/23/2024 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 01/23/2024 0oz.
Cash Cost: $2,000 $2,000 01/23/2024 $0.00
Extra Operating Cost: $500 $500 01/23/2024 $0.00
Total: $2,500 $2,500 01/23/2024 $0.00
Margin (Free Cash Flow): $-476 $82 (3%) $557.40
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 01/23/2024 n/a
Open Pit (Avg): n/a n/a 01/23/2024 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/25/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 01/23/2024 0.00M
Annual Production: 30,000oz. 30,000oz. 01/23/2024 0oz.
Cash Cost: $1,000 $1,000 01/23/2024 $0
Extra Operating Cost: $500 $500 01/23/2024 $0
SILVER 01/23/2024
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 01/23/2024 0.00M
Measured & Indicated: n/a n/a 01/23/2024 0.00M
Inferred: n/a n/a 01/23/2024 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 01/23/2024 0.00M
Measured & Indicated: n/a n/a 01/23/2024 0.00M
Inferred: n/a n/a 01/23/2024 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 01/23/2024 $0.00
Extra Operating Cost: n/a n/a 01/23/2024 $0.00
Total: n/a n/a 01/23/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/23/2024 n/a
Open Pit (Avg): n/a n/a 01/23/2024 n/a
Recovery Rate: n/a n/a 01/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/23/2024 0.00M
Annual Production: n/a n/a 01/23/2024 n/a
Cash Cost: n/a n/a 01/23/2024 n/a
Extra Operating Cost: n/a n/a 01/23/2024 n/a

Property

Last Analysis Data  (01/23/2024)
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		 01/23/2024
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 01/23/2024
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 -0.69M
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 -0.50M
Maximum Profit (Gold): $-34.25M $5.88M n/a $40.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-34.25M $5.88M n/a $40.13M
Max Profit / Current MCap: n/a 0.821 n/a 5.567
Max Profit Per Share (Gold): $-0.04 $0.01 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.01 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $100.25 $99.46 n/a $-0.79
FD MCap / Silver Eq.: $1.11 $1.19 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 4.95% 3.85% n/a -1.10%

Reserves &
Resources		 01/23/2024
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 -1.39M
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 -0.81M
Maximum Profit (Gold): $-55.66M $9.56M n/a $65.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-55.66M $9.56M n/a $65.22M
Max Profit / Current MCap: n/a 1.335 n/a 9.046
Max Profit Per Share (Gold): $-0.06 $0.01 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.06 $0.01 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $61.69 $61.20 n/a $-0.49
FD MCap / Silver Eq.: $0.68 $0.73 n/a $0.05
FD MCap / Per Metal
as % Spot Price:		 3.05% 2.37% n/a -0.68%

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.     ×