Data is not available at this time.
Augusta Gold Corp. is a junior exploration company focused on acquiring and developing mineral properties, primarily gold and silver, in the United States. The company’s flagship asset is the Bullfrog gold project in Nevada, spanning approximately 7,800 acres of patented and unpatented mining claims. Operating in the high-risk, high-reward gold exploration sector, Augusta Gold targets resource expansion and eventual production, positioning itself as a speculative play in the precious metals market. The company’s revenue model hinges on successful exploration, resource definition, and future project monetization, either through development or strategic partnerships. As a small-cap player, Augusta Gold competes in a capital-intensive industry dominated by larger producers, relying on investor appetite for exploration-stage opportunities. Its market position is tied to gold price volatility, permitting timelines, and the ability to advance its Bullfrog project toward feasibility.
Augusta Gold reported no revenue in FY 2023, reflecting its pre-production stage. The company posted a net income of CAD 6.66 million, primarily driven by non-operating items rather than core business activities. Operating cash flow was negative at CAD 2.99 million, underscoring the cash-intensive nature of exploration. With no capital expenditures recorded, the focus remains on advancing its Nevada assets without significant near-term production capabilities.
The company’s diluted EPS of CAD 0.0777 is not indicative of sustainable earnings, as it stems from non-recurring gains rather than operational performance. Augusta Gold’s capital efficiency is constrained by its exploration focus, with no near-term cash flows to offset exploration costs. The lack of revenue generation highlights dependence on external financing to fund ongoing activities and project development.
Augusta Gold’s balance sheet shows limited liquidity, with CAD 315,000 in cash and equivalents against total debt of CAD 31.42 million. The high debt-to-equity structure raises concerns about financial flexibility, particularly given the absence of operating cash flows. The company’s ability to meet obligations hinges on successful fundraising or asset monetization, typical of junior mining firms in the exploration phase.
Growth prospects are tied to the Bullfrog project’s advancement, though the company has yet to transition from exploration to development. No dividends are paid, consistent with its pre-revenue status and reinvestment needs. Shareholder returns are contingent on resource expansion, gold price trends, and eventual project commercialization, which remain speculative at this stage.
With a market cap of CAD 90.25 million, Augusta Gold is valued on potential rather than current fundamentals. The beta of 0.90 suggests moderate sensitivity to market movements, though gold price volatility remains a key driver. Investors likely price in exploration upside, but the absence of revenue or reserves limits traditional valuation metrics, reflecting high risk-reward dynamics.
Augusta Gold’s strategic advantage lies in its Nevada-focused assets, a jurisdiction with mining-friendly policies. However, the outlook is uncertain, dependent on exploration success, funding access, and gold market conditions. The company must navigate permitting, financing, and technical challenges to unlock value, making it a speculative bet for investors comfortable with exploration-stage risks.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |