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 40koz. 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$43.95M which is a rise of roughly 17% over the last two months. As of 08/27/2024 they have ~C$18M debt and ~C$3.62M cash. They have 92M 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 08/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $37.46M $43.95M 08/27/2024 $6.49M
Total Assets: $29.69M $28.93M 08/27/2024 $-0.76M
Total Liabilities: $26.72M $26.03M 08/27/2024 $-0.69M
Current Assets: $8.91M $8.68M 08/27/2024 $-0.23M
Current Liabilities: $9.65M $9.40M 08/27/2024 $-0.25M
Total Debt: $18.56M $18.08M 08/27/2024 $-0.48M
Cash: $3.71M $3.62M 08/27/2024 $-0.10M
Enterprise Value: $52.30M $58.41M 11/07/1971 $6.11M
Cash Flow: $30.54M $39.32M never $8.78M
Cash Flow Multiple: 1.23 1.12 never -0.11
Net Debt to
Cash Flow Ratio:		 0.49 0.37 never -0.12
Finance within 1 year: 08/27/2024 n/a
Misc 08/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 92,115,152 92,115,152 08/27/2024 0
Shares (FD): 103,000,000 103,000,000 08/27/2024 0
Insider Ownership: n/a 65% 08/27/2024 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 08/27/2024 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 08/27/2024 0
Production (Silver Eq Oz.): (guess) 
3,381,635		 (guess) 
3,201,054		 08/27/2024 -180,581
Initial CapEx (Outstanding): n/a n/a 08/27/2024 n/a
Funding Option: n/a n/a 08/27/2024 n/a
Documentation: none PRODUCER 08/27/2024 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 08/27/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.06M 0.06M 08/27/2024 0.00M
Measured & Indicated: 0.15M 0.15M 08/27/2024 0.00M
Inferred: 0.50M 0.50M 08/27/2024 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 08/27/2024 0.00M
Measured & Indicated: 0.12M 0.12M 08/27/2024 0.00M
Inferred: 0.23M 0.23M 08/27/2024 0.00M
Reserves & Resources: 0.34M 0.34M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 08/27/2024 0oz.
Cash Cost: $1,100 $1,100 08/27/2024 $0.00
Extra Operating Cost: $650 $650 08/27/2024 $0.00
Total: $1,750 $1,750 08/27/2024 $0.00
Margin (Free Cash Flow): $763 (30%) $983 (36%) $219.50
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 08/27/2024 n/a
Open Pit (Avg): n/a n/a 08/18/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 08/27/2024 0.00M
Annual Production: 50,000oz. 50,000oz. 08/27/2024 0oz.
Cash Cost: $1,200 $1,200 08/27/2024 $0
Extra Operating Cost: $650 $650 08/27/2024 $0
SILVER 08/27/2024
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 08/27/2024 0.00M
Measured & Indicated: n/a n/a 08/27/2024 0.00M
Inferred: n/a n/a 08/27/2024 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 08/27/2024 0.00M
Measured & Indicated: n/a n/a 08/27/2024 0.00M
Inferred: n/a n/a 08/27/2024 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 08/27/2024 $0.00
Extra Operating Cost: n/a n/a 08/27/2024 $0.00
Total: n/a n/a 08/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 08/27/2024 n/a
Open Pit (Avg): n/a n/a 08/18/2023 n/a
Recovery Rate: n/a n/a 08/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/27/2024 0.00M
Annual Production: n/a n/a 08/27/2024 n/a
Cash Cost: n/a n/a 08/27/2024 n/a
Extra Operating Cost: n/a n/a 08/27/2024 n/a

Property

Last Analysis Data  (08/27/2024)
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		 08/27/2024
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.): 0.06M 0.06M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.27M
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 -0.24M
Maximum Profit (Gold): $41.22M $53.08M n/a $11.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $41.22M $53.08M n/a $11.85M
Max Profit / Current MCap: 1.100 1.208 n/a 0.107
Max Profit Per Share (Gold): $0.40 $0.52 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.40 $0.52 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $693.69 $813.82 n/a $120.13
FD MCap / Silver Eq.: $8.21 $10.17 n/a $1.96
FD MCap / Per Metal
as % Spot Price:		 27.60% 29.78% n/a 2.18%
Measured &
Indicated		 08/27/2024
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.68M
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 -0.54M
Maximum Profit (Gold): $90.69M $116.77M n/a $26.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $90.69M $116.77M n/a $26.08M
Max Profit / Current MCap: 2.421 2.657 n/a 0.236
Max Profit Per Share (Gold): $0.88 $1.13 n/a $0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.88 $1.13 n/a $0.25
Total Free Profit Per Share: $0.39 $0.54 n/a $0.15
FD MCap / Gold Eq.: $315.31 $369.92 n/a $54.60
FD MCap / Silver Eq.: $3.73 $4.62 n/a $0.89
FD MCap / Per Metal
as % Spot Price:		 12.55% 13.54% n/a 0.99%

Reserves &
Resources		 08/27/2024
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.): 0.65M 0.65M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.93M
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 -1.55M
Maximum Profit (Gold): $262.46M $337.92M n/a $75.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $262.46M $337.92M n/a $75.46M
Max Profit / Current MCap: 7.006 7.689 n/a 0.683
Max Profit Per Share (Gold): $2.55 $3.28 n/a $0.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.55 $3.28 n/a $0.73
Total Free Profit Per Share: $2.06 $2.69 n/a $0.63
FD MCap / Gold Eq.: $108.96 $127.82 n/a $18.87
FD MCap / Silver Eq.: $1.29 $1.60 n/a $0.31
FD MCap / Per Metal
as % Spot Price:		 4.34% 4.68% n/a 0.34%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults