Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$7.13M which is a rise of roughly 0% over the last four months. As of 01/21/2023 they have ~C$97M debt and ~C$2.46M cash. They have 949M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$7.12M
$7.13M
01/21/2023
Total Assets:
$95.13M
$95.31M
01/21/2023
Total Liabilities:
$130.06M
$130.30M
01/21/2023
Current Assets:
$30.47M
$30.53M
01/21/2023
Current Liabilities:
$124.86M
$125.09M
01/21/2023
Total Debt:
$97.13M
$97.32M
01/21/2023
Cash:
$2.45M
$2.46M
01/21/2023
Enterprise Value:
$101.80M
$101.99M
03/26/1973
Cash Flow:
$3.79M
$4.42M
never
Cash Flow Multiple:
1.88
1.61
never
Net Debt to Cash Flow Ratio:
25.01
21.47
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%
04/21/2023
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) 2,476,431
01/21/2023
Initial CapEx (Outstanding):
$75.00M1053.53% of MCap
$75.00M1051.56% of MCap
01/21/2023
Funding Option:
n/a
(guess) Debt Financing
01/21/2023
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: 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%
04/21/2023
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
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.
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.
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
$10.61M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$9.09M
$10.61M
n/a
Max Profit / Current MCap:
1.276
1.487
n/a
Max Profit Per Share (Gold):
$0.01
$0.01
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.01
$0.01
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$98.87
$99.06
n/a
FD MCap / Silver Eq.:
$1.23
$1.20
n/a
FD MCap / Per Metal as % Spot Price:
5.13%
5.09%
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
$17.23M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$14.77M
$17.23M
n/a
Max Profit / Current MCap:
2.074
2.416
n/a
Max Profit Per Share (Gold):
$0.02
$0.02
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.02
$0.02
n/a
Total Free Profit Per Share:
$0.01
$0.01
n/a
FD MCap / Gold Eq.:
$60.85
$60.96
n/a
FD MCap / Silver Eq.:
$0.76
$0.74
n/a
FD MCap / Per Metal as % Spot Price:
3.16%
3.13%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7432
CAD 0.7446
06/03/2023
Spot Gold:
$1,926.20
$1,947.30
06/03/2023
Spot Silver:
$23.94
$23.59
06/03/2023
Gold:Silver Ratio:
80.46
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: