Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Revival Gold Inc

www: revival-gold.com   email: info@revival-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:RVG CAD
OTCMKTS:RVLGF USD

Description

Revival Gold Inc are a gold focused junior, late stage development company with one mine in development in USA. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$45.62M which is a fall of roughly 10% over the last five months. As of 05/01/2022 they have no debt and ~C$7.29M cash. They have 87M 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 05/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $50.66M $45.62M 05/01/2022 $-5.04M
Total Assets: $13.32M $12.39M 05/01/2022 $-0.94M
Total Liabilities: $0.47M $0.44M 05/01/2022 $-0.03M
Current Assets: $7.84M $7.29M 05/01/2022 $-0.55M
Current Liabilities: $0.47M $0.44M 05/01/2022 $-0.03M
Total Debt: $0.00M $0.00M 05/01/2022 $0.00M
Cash: $7.84M $7.29M 05/01/2022 $-0.55M
Enterprise Value: $42.82M $38.34M 03/20/1971 $-4.49M
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: 05/01/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/01/2022 0.00%
Misc 05/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 87,000,000 87,000,000 05/01/2022 0
Shares (FD): 101,000,000 101,000,000 05/01/2022 0
Insider Ownership: n/a 30% 07/15/2022 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 05/01/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/01/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/01/2022 0
Initial CapEx (Outstanding): $100.00M
197.38% of Mkt.Cap		 $100.00M
219.19% of Mkt.Cap 		05/01/2022 $0.00M
Funding Option: n/a n/a 05/01/2022 n/a
Documentation: none PEA 07/15/2022 n/a
Value Adjustment: none -33% never -33%

Resource Data

GOLD 05/01/2022
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 05/01/2022 0.00M
Measured & Indicated: 1.30M 2.00M 05/16/2022 0.70M
Inferred: 1.60M 2.00M 05/16/2022 0.40M
Reserves & Resources: 2.90M 4.00M never 1.10M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/01/2022 0.00M
Measured & Indicated: 0.83M 1.28M 05/16/2022 0.45M
Inferred: 0.64M 0.80M 05/16/2022 0.16M
Reserves & Resources: 1.47M 2.08M never 0.61M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/01/2022 $0.00
Extra Operating Cost: n/a n/a 05/01/2022 $0.00
Average Grade: 1.00 g/t 1.00 g/t 05/01/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/15/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.20M 2.50M 05/16/2022 1.30M
Annual Production: 75,000oz. 100,000oz. 05/16/2022 25,000oz.
Cash Cost: $850 $850 05/01/2022 $0
Extra Operating Cost: $500 $500 05/01/2022 $0
SILVER 05/01/2022
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 05/01/2022 0.00M
Measured & Indicated: n/a n/a 05/01/2022 0.00M
Inferred: n/a n/a 05/01/2022 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 05/01/2022 0.00M
Measured & Indicated: n/a n/a 05/01/2022 0.00M
Inferred: n/a n/a 05/01/2022 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 05/01/2022 $0.00
Extra Operating Cost: n/a n/a 05/01/2022 $0.00
Average Grade: n/a n/a 05/01/2022 n/a
Recovery Rate: n/a n/a 05/01/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/01/2022 0.00M
Annual Production: n/a n/a 05/01/2022 n/a
Cash Cost: n/a n/a 05/01/2022 n/a
Extra Operating Cost: n/a n/a 05/01/2022 n/a

Property

Last Analysis Data  (05/01/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 5,400 Open Pit show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 5,400 Open Pit show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  

Profitability (by resource)

Proven &
Probable		 05/01/2022
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 05/01/2022
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.): 1.30M 2.00M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 66.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 1.28M n/a 0.45M
Silver Eq. Oz.: n/a n/a n/a 42.30M
Maximum Profit (Gold): $318.57M $186.04M n/a $-132.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $318.57M $186.04M n/a $-132.53M
Max Profit / Current MCap: 6.288 4.078 n/a -2.210
Max Profit Per Share (Gold): $3.15 $1.84 n/a $-1.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.15 $1.84 n/a $-1.31
Total Free Profit Per Share: $2.51 $1.22 n/a $-1.29
FD Mkt. Cap / Gold Eq.: $60.89 $35.64 n/a $-25.25
FD Mkt. Cap / Silver Eq.: $0.73 $0.41 n/a $-0.32
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.21% 2.15% n/a -1.06%

Reserves &
Resources		 05/01/2022
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.): 2.90M 4.00M n/a 1.10M
Total (Silver Eq. Oz.): n/a n/a n/a 107.16M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.47M 2.08M n/a 0.61M
Silver Eq. Oz.: n/a n/a n/a 58.73M
Maximum Profit (Gold): $563.63M $302.31M n/a $-261.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $563.63M $302.31M n/a $-261.32M
Max Profit / Current MCap: 11.125 6.626 n/a -4.499
Max Profit Per Share (Gold): $5.58 $2.99 n/a $-2.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.58 $2.99 n/a $-2.59
Total Free Profit Per Share: $4.94 $2.37 n/a $-2.57
FD Mkt. Cap / Gold Eq.: $34.42 $21.93 n/a $-12.48
FD Mkt. Cap / Silver Eq.: $0.41 $0.25 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.81% 1.32% n/a -0.49%

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.     ×