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: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 25koz. 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$41.77M which is a rise of roughly 56% over the last ten months. As of 08/19/2022 they have ~C$15M debt and ~C$3.72M 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
08/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$26.72M
$41.77M
08/19/2022
Total Assets:
$30.81M
$29.78M
08/19/2022
Total Liabilities:
$27.73M
$26.80M
08/19/2022
Current Assets:
$9.24M
$8.93M
08/12/2021
Current Liabilities:
$10.01M
$9.68M
08/19/2022
Total Debt:
$15.41M
$14.89M
08/19/2022
Cash:
$3.85M
$3.72M
08/12/2021
Enterprise Value:
$38.27M
$52.94M
09/05/1971
Cash Flow:
$13.45M
$16.18M
never
Cash Flow Multiple:
1.99
2.58
never
Net Debt to Cash Flow Ratio:
0.86
0.69
never
Finance within 1 year:
08/12/2021
Misc
08/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
91,000,000
91,000,000
08/19/2022
Shares (FD):
102,000,000
102,000,000
08/19/2022
Insider Ownership:
n/a
65%
04/21/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
08/12/2021
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
08/12/2021
Production (Silver Eq Oz.) :
(guess) 2,131,262
(guess) 2,063,692
08/12/2021
Initial CapEx (Outstanding):
n/a
n/a
08/12/2021
Funding Option:
n/a
n/a
08/12/2021
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
5
04/21/2023
Resource Data
GOLD
08/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.06M
0.06M
08/12/2021
Measured & Indicated:
0.15M
0.15M
08/12/2021
Inferred:
0.50M
0.50M
08/12/2021
Reserves & Resources:
0.65M
0.65M
never
P L A U S I B L E
Proven & Probable:
0.05M
0.05M
08/12/2021
Measured & Indicated:
0.12M
0.12M
08/12/2021
Inferred:
0.23M
0.23M
08/12/2021
Reserves & Resources:
0.34M
0.34M
never
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
08/12/2021
Cash Cost:
$850
$850
08/12/2021
Extra Operating Cost:
$450
$450
08/12/2021
Average Grade:
5.00 g/t
5.00 g/t
08/12/2021
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/21/2023
F U T U R E
Proven & Probable:
0.35M
0.35M
08/12/2021
Annual Production:
30,000oz.
30,000oz.
08/12/2021
Cash Cost:
$850
$1,000
04/21/2023
Extra Operating Cost:
$450
$500
04/21/2023
SILVER
08/19/2022 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
08/12/2021
Measured & Indicated:
n/a
n/a
08/12/2021
Inferred:
n/a
n/a
08/12/2021
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/12/2021
Measured & Indicated:
n/a
n/a
08/12/2021
Inferred:
n/a
n/a
08/12/2021
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
08/12/2021
Extra Operating Cost:
n/a
n/a
08/12/2021
Average Grade:
n/a
n/a
08/12/2021
Recovery Rate:
n/a
n/a
08/12/2021
F U T U R E
Proven & Probable:
n/a
n/a
08/12/2021
Annual Production:
n/a
n/a
08/12/2021
Cash Cost:
n/a
n/a
08/12/2021
Extra Operating Cost:
n/a
n/a
08/12/2021
Property
Last Analysis Data (08/19/2022)
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
08/19/2022 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.):
0.06M
0.06M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.05M
0.05M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$29.05M
$34.95M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$29.05M
$34.95M
n/a
Max Profit / Current MCap:
1.087
0.837
n/a
Max Profit Per Share (Gold):
$0.28
$0.34
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.28
$0.34
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$494.74
$773.53
n/a
FD MCap / Silver Eq.:
$5.80
$9.37
n/a
FD MCap / Per Metal as % Spot Price:
26.92%
39.72%
n/a
Measured & Indicated
08/19/2022 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.):
0.15M
0.15M
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):
$63.91M
$76.90M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$63.91M
$76.90M
n/a
Max Profit / Current MCap:
2.392
1.841
n/a
Max Profit Per Share (Gold):
$0.63
$0.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.63
$0.75
n/a
Total Free Profit Per Share:
$0.29
$0.20
n/a
FD MCap / Gold Eq.:
$224.88
$351.61
n/a
FD MCap / Silver Eq.:
$2.64
$4.26
n/a
FD MCap / Per Metal as % Spot Price:
12.24%
18.06%
n/a
Reserves & Resources
08/19/2022 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.):
0.65M
0.65M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$184.96M
$222.54M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$184.96M
$222.54M
n/a
Max Profit / Current MCap:
6.923
5.328
n/a
Max Profit Per Share (Gold):
$1.81
$2.18
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.81
$2.18
n/a
Total Free Profit Per Share:
$1.47
$1.63
n/a
FD MCap / Gold Eq.:
$77.71
$121.50
n/a
FD MCap / Silver Eq.:
$0.91
$1.47
n/a
FD MCap / Per Metal as % Spot Price:
4.23%
6.24%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7704
CAD 0.7446
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
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: