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: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$46.98M which is a fall of roughly 5% over the last four months. As of 08/18/2023 they have ~C$16M debt and ~C$3.68M cash. They have 91M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$49.51M
$46.98M
08/18/2023
$-2.53M
Total Assets:
$29.58M
$29.43M
08/18/2023
$-0.15M
Total Liabilities:
$26.62M
$26.48M
08/18/2023
$-0.14M
Current Assets:
$8.87M
$8.83M
08/18/2023
$-0.05M
Current Liabilities:
$9.61M
$9.56M
08/18/2023
$-0.05M
Total Debt:
$16.27M
$16.18M
08/18/2023
$-0.08M
Cash:
$3.70M
$3.68M
08/18/2023
$-0.02M
Enterprise Value:
$62.08M
$59.49M
11/20/1971
$-2.59M
Cash Flow:
$18.86M
$23.01M
never
$4.15M
Cash Flow Multiple:
2.62
2.04
never
-0.58
Net Debt to Cash Flow Ratio:
0.67
0.54
never
-0.12
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%
08/18/2023
65%
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) 3,008,951
08/18/2023
100,394
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
08/18/2023
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: 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
Average Grade:
5.00 g/t
5.00 g/t
08/18/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/18/2023
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
Average Grade:
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
show
200,000 oz at 5 gpt
450 tpd mill
Total Land Package Size (ha):
6,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
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
0.17M
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
0.15M
Maximum Profit (Gold):
$29.10M
$35.50M
n/a
$6.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$29.10M
$35.50M
n/a
$6.40M
Max Profit / Current MCap:
0.588
0.756
n/a
0.168
Max Profit Per Share (Gold):
$0.28
$0.34
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.28
$0.34
n/a
$0.06
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$916.77
$869.99
n/a
$-46.78
FD MCap / Silver Eq.:
$11.03
$10.12
n/a
$-0.91
FD MCap / Per Metal as % Spot Price:
48.53%
43.34%
n/a
-5.20%
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
0.43M
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
0.34M
Maximum Profit (Gold):
$64.02M
$78.10M
n/a
$14.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$64.02M
$78.10M
n/a
$14.08M
Max Profit / Current MCap:
1.293
1.662
n/a
0.369
Max Profit Per Share (Gold):
$0.62
$0.76
n/a
$0.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.62
$0.76
n/a
$0.14
Total Free Profit Per Share:
$0.00
$0.14
n/a
$0.14
FD MCap / Gold Eq.:
$416.72
$395.45
n/a
$-21.26
FD MCap / Silver Eq.:
$5.01
$4.60
n/a
$-0.41
FD MCap / Per Metal as % Spot Price:
22.06%
19.70%
n/a
-2.36%
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
1.86M
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
0.99M
Maximum Profit (Gold):
$185.27M
$226.01M
n/a
$40.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$185.27M
$226.01M
n/a
$40.74M
Max Profit / Current MCap:
3.742
4.811
n/a
1.068
Max Profit Per Share (Gold):
$1.80
$2.19
n/a
$0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.80
$2.19
n/a
$0.40
Total Free Profit Per Share:
$1.15
$1.57
n/a
$0.43
FD MCap / Gold Eq.:
$144.00
$136.65
n/a
$-7.35
FD MCap / Silver Eq.:
$1.73
$1.59
n/a
$-0.14
FD MCap / Per Metal as % Spot Price:
7.62%
6.81%
n/a
-0.82%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7394
CAD 0.7357
12/08/2023
Spot Gold:
$1,888.90
$2,007.40
12/08/2023
$118.50
Spot Silver:
$22.73
$23.35
12/08/2023
$0.62
Gold:Silver Ratio:
83.10
85.97
12/08/2023
2.87
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: