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

Soma Gold Corp

www: www.somagoldcorp.com   email: info@somagoldcorp.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:SOMA CAD
OTCMKTS:SMAGF USD

Description

Soma Gold Corp are a gold focused junior, small producer with one producing mine in Colombia and one mine in development in Colombia. Currently they produce roughly 35koz. of gold per year. They have approximately 0.65Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$39.89M which is a fall of roughly 19% over the last eleven months. As of 08/18/2023 they have ~C$16M debt and ~C$3.65M cash. They have 91M 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 08/18/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $49.51M $39.89M 08/18/2023 $-9.62M
Total Assets: $29.58M $29.23M 08/18/2023 $-0.35M
Total Liabilities: $26.62M $26.30M 08/18/2023 $-0.32M
Current Assets: $8.87M $8.77M 08/18/2023 $-0.11M
Current Liabilities: $9.61M $9.50M 08/18/2023 $-0.11M
Total Debt: $16.27M $16.07M 08/18/2023 $-0.19M
Cash: $3.70M $3.65M 08/18/2023 $-0.04M
Enterprise Value: $62.08M $52.31M 08/29/1971 $-9.77M
Cash Flow: $18.86M $37.96M never $19.10M
Cash Flow Multiple: 2.62 1.05 never -1.57
Net Debt to
Cash Flow Ratio:
0.67 0.33 never -0.34
Finance within 1 year: 08/18/2023 n/a
Misc 08/18/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 91,000,000 91,000,000 08/18/2023 0
Shares (FD): 103,000,000 103,000,000 08/18/2023 0
Insider Ownership: n/a 65% 02/29/2024 65%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/18/2023 n/a
Production (Gold Eq Oz.): (guess) 
35,000
(guess) 
35,000
08/18/2023 0
Production (Silver Eq Oz.): (guess) 
2,908,557
(guess) 
2,776,393
08/18/2023 -132,164
Initial CapEx (Outstanding): n/a n/a 08/18/2023 n/a
Funding Option: n/a n/a 08/18/2023 n/a
Documentation: none PRODUCER 02/29/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
08/18/2023 0
Cash Flow Multiplier: 7 7 08/18/2023 0.00

Resource Data

GOLD 08/18/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.06M 0.06M 08/18/2023 0.00M
Measured & Indicated: 0.15M 0.15M 08/18/2023 0.00M
Inferred: 0.50M 0.50M 08/18/2023 0.00M
Reserves & Resources: 0.65M 0.65M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.05M 0.05M 08/18/2023 0.00M
Measured & Indicated: 0.12M 0.12M 08/18/2023 0.00M
Inferred: 0.23M 0.23M 08/18/2023 0.00M
Reserves & Resources: 0.34M 0.34M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
35,000oz.
(guess) 
35,000oz.
08/18/2023 0oz.
Cash Cost: $950 $950 08/18/2023 $0.00
Extra Operating Cost: $400 $400 08/18/2023 $0.00
Total: $1,350 $1,350 08/18/2023 $0.00
Margin (Free Cash Flow): $539 (29%) $1,085 (45%) $545.60
G
R
A
D
E
Underground (Avg): 5.00 g/t 5.00 g/t 08/18/2023 n/a
Open Pit (Avg): n/a n/a 08/18/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/29/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 08/18/2023 0.00M
Annual Production: 45,000oz. 45,000oz. 08/18/2023 0oz.
Cash Cost: $1,000 $1,000 08/18/2023 $0
Extra Operating Cost: $500 $500 08/18/2023 $0
SILVER 08/18/2023
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 08/18/2023 0.00M
Measured & Indicated: n/a n/a 08/18/2023 0.00M
Inferred: n/a n/a 08/18/2023 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 08/18/2023 0.00M
Measured & Indicated: n/a n/a 08/18/2023 0.00M
Inferred: n/a n/a 08/18/2023 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 08/18/2023 $0.00
Extra Operating Cost: n/a n/a 08/18/2023 $0.00
Total: n/a n/a 08/18/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 08/18/2023 n/a
Open Pit (Avg): n/a n/a 08/18/2023 n/a
Recovery Rate: n/a n/a 08/18/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/18/2023 0.00M
Annual Production: n/a n/a 08/18/2023 n/a
Cash Cost: n/a n/a 08/18/2023 n/a
Extra Operating Cost: n/a n/a 08/18/2023 n/a

Property

Last Analysis Data  (08/18/2023)
Stage Name Owned Au Ag Cu Notes
Prod El Limon 100% show
15,000 oz in 2018
Target of 30,000 for 2019.

Small mine.
Dev Cordero - Nechi 100% show
200,000 oz at 5 gpt

450 tpd mill
Total Land Package Size (ha): 6,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod El Limon 100% show
15,000 oz in 2018
Target of 30,000 for 2019.

Small mine.
Dev Cordero - Nechi 100% show
200,000 oz at 5 gpt

450 tpd mill
Total Land Package Size (ha): 6,500  

Profitability (by resource)

Proven &
Probable
08/18/2023
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.): 0.06M 0.06M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.23M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.05M 0.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.20M
Maximum Profit (Gold): $29.10M $58.56M n/a $29.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.10M $58.56M n/a $29.46M
Max Profit / Current MCap: 0.588 1.468 n/a 0.880
Max Profit Per Share (Gold): $0.28 $0.57 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.28 $0.57 n/a $0.29
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD MCap / Gold Eq.: $916.77 $738.63 n/a $-178.15
FD MCap / Silver Eq.: $11.03 $9.31 n/a $-1.72
FD MCap / Per Metal
as % Spot Price:
48.53% 30.34% n/a -18.19%
Measured &
Indicated
08/18/2023
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.57M
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 -0.45M
Maximum Profit (Gold): $64.02M $128.84M n/a $64.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64.02M $128.84M n/a $64.82M
Max Profit / Current MCap: 1.293 3.230 n/a 1.937
Max Profit Per Share (Gold): $0.62 $1.25 n/a $0.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $1.25 n/a $0.63
Total Free Profit Per Share: $0.00 $0.72 n/a $0.72
FD MCap / Gold Eq.: $416.72 $335.74 n/a $-80.98
FD MCap / Silver Eq.: $5.01 $4.23 n/a $-0.78
FD MCap / Per Metal
as % Spot Price:
22.06% 13.79% n/a -8.27%

Reserves &
Resources
08/18/2023
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.): 0.65M 0.65M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.45M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.34M 0.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.30M
Maximum Profit (Gold): $185.27M $372.85M n/a $187.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $185.27M $372.85M n/a $187.58M
Max Profit / Current MCap: 3.742 9.348 n/a 5.605
Max Profit Per Share (Gold): $1.80 $3.62 n/a $1.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.80 $3.62 n/a $1.82
Total Free Profit Per Share: $1.15 $3.09 n/a $1.94
FD MCap / Gold Eq.: $144.00 $116.01 n/a $-27.98
FD MCap / Silver Eq.: $1.73 $1.46 n/a $-0.27
FD MCap / Per Metal
as % Spot Price:
7.62% 4.77% n/a -2.86%

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.     ×