Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MCI
CAD
OTCMKTS:AGRDF
USD
Description
Minnova Corp are a gold focused junior, late stage developer with one mine in development in Canada and one exploration property. They have approximately 0.7Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$2.98M which is a rise of roughly 22% over the last eleven months. As of 12/09/2023 they have ~C$1M debt and ~C$0.22M cash. They have 69M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$2.44M
$2.98M
12/09/2023
$0.54M
Total Assets:
$11.05M
$10.77M
12/09/2023
$-0.27M
Total Liabilities:
$3.98M
$3.88M
12/09/2023
$-0.10M
Current Assets:
$0.22M
$0.22M
12/09/2023
$-0.01M
Current Liabilities:
$1.47M
$1.44M
12/09/2023
$-0.04M
Total Debt:
$0.63M
$0.61M
12/09/2023
$-0.02M
Cash:
$0.22M
$0.22M
12/09/2023
$-0.01M
Enterprise Value:
$2.85M
$3.38M
02/08/1970
$0.53M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/09/2023
n/a
Misc
12/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
69,000,000
69,000,000
12/09/2023
0
Shares (FD):
83,000,000
83,000,000
12/09/2023
0
Insider Ownership:
n/a
n/a
09/29/2023
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/09/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/09/2023
0
Initial CapEx (Outstanding):
$30.00M1227.11% of MCap
$30.00M1006.55% of MCap
12/09/2023
$0.00M
Funding Option:
n/a
n/a
12/09/2023
n/a
Documentation:
none
PEA
04/02/2024
n/a
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
12/09/2023
0
Cash Flow Multiplier:
2
2
12/09/2023
0.00
Resource Data
GOLD
12/09/2023 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
12/09/2023
0.00M
Measured & Indicated:
0.30M
0.30M
12/09/2023
0.00M
Inferred:
0.40M
0.40M
12/09/2023
0.00M
Reserves & Resources:
0.70M
0.70M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/09/2023
0.00M
Measured & Indicated:
0.22M
0.22M
12/09/2023
0.00M
Inferred:
0.18M
0.18M
12/09/2023
0.00M
Reserves & Resources:
0.40M
0.40M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/09/2023
$0.00
Total:
$1,500
$1,500
12/09/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
12/09/2023
n/a
Open Pit (Avg):
n/a
n/a
12/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/02/2024
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
12/09/2023
0.00M
Annual Production:
40,000oz.
40,000oz.
12/09/2023
0oz.
Cash Cost:
$1,000
$1,000
12/09/2023
$0
Extra Operating Cost:
$500
$500
12/09/2023
$0
SILVER
12/09/2023 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
12/09/2023
0.00M
Measured & Indicated:
n/a
n/a
12/09/2023
0.00M
Inferred:
n/a
n/a
12/09/2023
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
12/09/2023
0.00M
Measured & Indicated:
n/a
n/a
12/09/2023
0.00M
Inferred:
n/a
n/a
12/09/2023
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
12/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/09/2023
$0.00
Total:
n/a
n/a
12/09/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/09/2023
n/a
Open Pit (Avg):
n/a
n/a
12/09/2023
n/a
Recovery Rate:
n/a
n/a
12/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/09/2023
0.00M
Annual Production:
n/a
n/a
12/09/2023
n/a
Cash Cost:
n/a
n/a
12/09/2023
n/a
Extra Operating Cost:
n/a
n/a
12/09/2023
n/a
Property
Last Analysis Data (12/09/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manitoba , Canada
PL
100%
2,000
Both
show
PEA to produce 40,000 oz for 10 years.
Only $30 million capex. Permitted mill.
Exploration
Pullo , Peru
La Esperanza
100% (guess)
700
n/a
n/a
Total Land Package Size (ha):
2,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manitoba , Canada
PL
100%
2,000
Both
show
PEA to produce 40,000 oz for 10 years.
Only $30 million capex. Permitted mill.
Exploration
Pullo , Peru
La Esperanza
100% (guess)
700
n/a
n/a
Total Land Package Size (ha):
2,700
Profitability (by resource)
Proven & Probable
12/09/2023 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
12/09/2023 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.85M
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.61M
Maximum Profit (Gold):
$108.97M
$267.19M
n/a
$158.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$108.97M
$267.19M
n/a
$158.22M
Max Profit / Current MCap:
44.574
89.648
n/a
45.074
Max Profit Per Share (Gold):
$1.31
$3.22
n/a
$1.91
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.31
$3.22
n/a
$1.91
Total Free Profit Per Share:
$1.27
$3.17
n/a
$1.90
FD MCap / Gold Eq.:
$11.32
$13.80
n/a
$2.48
FD MCap / Silver Eq.:
$0.13
$0.16
n/a
$0.03
FD MCap / Per Metal as % Spot Price:
0.56%
0.50%
n/a
-0.06%
Reserves & Resources
12/09/2023 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.):
0.70M
0.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.99M
P L A U S I B L E
Gold Eq. Oz.:
0.40M
0.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.13M
Maximum Profit (Gold):
$199.78M
$489.85M
n/a
$290.07M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$199.78M
$489.85M
n/a
$290.07M
Max Profit / Current MCap:
81.718
164.354
n/a
82.636
Max Profit Per Share (Gold):
$2.41
$5.90
n/a
$3.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.41
$5.90
n/a
$3.49
Total Free Profit Per Share:
$2.37
$5.85
n/a
$3.48
FD MCap / Gold Eq.:
$6.17
$7.53
n/a
$1.35
FD MCap / Silver Eq.:
$0.07
$0.09
n/a
$0.02
FD MCap / Per Metal as % Spot Price:
0.31%
0.27%
n/a
-0.03%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7364
CAD 0.7182
11/03/2024
Spot Gold:
$2,004.50
$2,737.00
11/03/2024
$732.50
Spot Silver:
$22.97
$32.42
11/03/2024
$9.45
Gold:Silver Ratio:
87.27
84.42
11/03/2024
-2.84
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: