Patagonia Gold Corp.

EDGAR

72 filing records in this dataset, filed from 2012-06-12 to 2022-11-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

5.22 million USD

2020 Q1 · USD

Exact inputs and evidence

Operating cash flow

1.33 million USD

2020 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1328000 USD Source

Free cash flow

1.06 million USD

2020 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1328000 USD Source
  • Capital Expenditure: 271000 USD Source
Cash and cash equivalents
291 thousand USD Source
Exact value

291000 USD

Long-term debt including current maturities
13.4 million USD Source
Exact value

13431000 USD

Shares outstanding
318 million shares Source
Exact value

317943990 shares

Reported share-count change

400.00% · 254 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 63588798 shares · 2019-03-31· Source
  • 317943990 shares · 2020-03-31· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-11-29.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2021-12-31
  • Operating income: 7 of 11 periods available· newest 2021-12-31
  • Net income: 8 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2021-12-31
  • Total assets: 4 of 11 periods available· newest 2021-12-31
  • Total liabilities: 4 of 11 periods available· newest 2021-12-31
  • Current assets: 4 of 11 periods available· newest 2021-12-31
  • Current liabilities: 4 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2019-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -8.8%

    Prior period

    USD 19.85 million

    –

    Current period

    USD 18.1 million

    –

    Exact inputs and evidence

    18104000 − 19849000 = -1745000 USD

    19849000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    18104000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 6.76 million

    Prior period

    −USD 4.41 million

    –

    Current period

    −USD 11.17 million

    –

    Exact inputs and evidence

    -11169000 − -4406000 = -6763000 USD

    -4406000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -11169000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -1,119%

    Prior period

    USD 58,000

    –

    Current period

    −USD 591,000

    –

    Exact inputs and evidence

    -591000 − 58000 = -649000 USD

    58000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -591000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +30.5%

    Prior period

    USD 976,000

    –

    Current period

    USD 1.27 million

    –

    Exact inputs and evidence

    1274000 − 976000 = 298000 USD

    976000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    1274000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 18.1 million 100% of revenue
  • Operating costs Derived USD 29.37 million 162% of revenue
  • Operating income −USD 11.27 million −62% of revenue
  • Tax, interest and other Derived −USD 97,000 −0.5% of revenue
  • Net income −USD 11.17 million −62% of revenue

Cash

  • Operating cash flow −USD 591,000 −3.3% of revenue
  • Capital expenditure USD 1.27 million 7% of revenue
  • Free cash flow Derived −USD 1.87 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 137% of revenue.
  • 2019 Operating loss: operating costs were 156% of revenue.
  • 2020 Operating loss: operating costs were 122% of revenue.
  • 2021 Operating loss: operating costs were 162% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-3148089000 65679000 Derived -17590000 -1344000 Derived -16246000 Unavailable
Source
2019 2019-01-01 – 2019-12-3121938000 34292000 Derived -12354000 -383000 Derived -11971000 4487000 Derived
Source
2020 2020-01-01 – 2020-12-3119849000 24230000 Derived -4381000 25000 Derived -4406000 -918000 Derived
Source
2021 2021-01-01 – 2021-12-3118104000 29370000 Derived -11266000 -97000 Derived -11169000 -1865000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 18.1M 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.51.9M39.0M26.0M13.0M0.02018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue48089000
2019Revenue21938000
2020Revenue19849000
2021Revenue18104000

Revenue growth

Change in revenue from the same financial period one year earlier.

-8.8% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4%-11%-27%-43%-59%2018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year-54.4%
2020Year over year-9.5%
2021Year over year-8.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -62.2% 2021
Net margin -61.7% 2021
Free cash flow margin -10.3% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.27%3%-21%-45%-69%2018201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-36.6%
2019Operating margin-56.3%
2020Operating margin-22.1%
2021Operating margin-62.2%
2018Net margin-33.8%
2019Net margin-54.6%
2020Net margin-22.2%
2021Net margin-61.7%
2018Free cash flow marginNot reported
2019Free cash flow margin20.5%
2020Free cash flow margin-4.6%
2021Free cash flow margin-10.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -591K 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.0M3.3M663.0K-2.0M-4.7M2018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-3938000
2019Operating cash flow5264000
2020Operating cash flow58000
2021Operating cash flow-591000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -1.9M 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.0M3.2M1.3M-531.1K-2.4M2018201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flowUnavailable
2019Free cash flow4487000
2020Free cash flow-918000
2021Free cash flow-1865000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

69.4% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.85%64%42%21%0%2018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets65.1%
2019Liabilities / assets78.6%
2020Liabilities / assets64.4%
2021Liabilities / assets69.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 2021
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.50×0.37×0.25×0.12×0.00×2018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities0.4×
2019Current assets / current liabilities0.19×
2020Current assets / current liabilities0.42×
2021Current assets / current liabilities0.46×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 3,110
Exact value

Exact value: 3110 USD

2013-01-01 – 2013-12-31: 3110 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2014 2014-01-01 – 2014-12-31
−USD 3.01 million
Exact value

Exact value: -3005531 USD

2014-01-01 – 2014-12-31: -3005531 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.41 million
Exact value

Exact value: -2408374 USD

2014-01-01 – 2014-12-31: -2408374 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4,784
Exact value

Exact value: 4784 USD

2014-01-01 – 2014-12-31: 4784 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.41 million
Calculation and evidence

-2408374 − 4784 USD

Exact free cash flow: -2413158 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
−USD 2.47 million
Exact value

Exact value: -2466497 USD

2015-01-01 – 2015-12-31: -2466497 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.49 million
Exact value

Exact value: -1490822 USD

2015-01-01 – 2015-12-31: -1490822 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3,020
Exact value

Exact value: 3020 USD

2015-01-01 – 2015-12-31: 3020 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.49 million
Calculation and evidence

-1490822 − 3020 USD

Exact free cash flow: -1493842 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
−USD 3.11 million
Exact value

Exact value: -3109074 USD

2016-01-01 – 2016-12-31: -3109074 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 898,035
Exact value

Exact value: -898035 USD

2016-01-01 – 2016-12-31: -898035 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 321,294
Exact value

Exact value: 321294 USD

2016-01-01 – 2016-12-31: 321294 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.22 million
Calculation and evidence

-898035 − 321294 USD

Exact free cash flow: -1219329 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
USD 1.66 million
Exact value

Exact value: 1655914 USD

2017-01-01 – 2017-12-31: 1655914 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.43 million
Exact value

Exact value: 3432262 USD

2017-01-01 – 2017-12-31: 3432262 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.6 million
Exact value

Exact value: 2599799 USD

2017-01-01 – 2017-12-31: 2599799 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 832,463
Calculation and evidence

3432262 − 2599799 USD

Exact free cash flow: 832463 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−USD 16.25 million
Exact value

Exact value: -16246000 USD

2018-01-01 – 2018-12-31: -16246000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.94 million
Exact value

Exact value: -3938000 USD

2018-01-01 – 2018-12-31: -3938000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2019 2019-01-01 – 2019-12-31
−USD 11.97 million
Exact value

Exact value: -11971000 USD

2019-01-01 – 2019-12-31: -11971000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.26 million
Exact value

Exact value: 5264000 USD

2019-01-01 – 2019-12-31: 5264000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 777,000
Exact value

Exact value: 777000 USD

2019-01-01 – 2019-12-31: 777000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.49 million
Calculation and evidence

5264000 − 777000 USD

Exact free cash flow: 4487000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 4.41 million
Exact value

Exact value: -4406000 USD

2020-01-01 – 2020-12-31: -4406000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 58,000
Exact value

Exact value: 58000 USD

2020-01-01 – 2020-12-31: 58000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 976,000
Exact value

Exact value: 976000 USD

2020-01-01 – 2020-12-31: 976000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 918,000
Calculation and evidence

58000 − 976000 USD

Exact free cash flow: -918000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−USD 11.17 million
Exact value

Exact value: -11169000 USD

2021-01-01 – 2021-12-31: -11169000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 591,000
Exact value

Exact value: -591000 USD

2021-01-01 – 2021-12-31: -591000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.27 million
Exact value

Exact value: 1274000 USD

2021-01-01 – 2021-12-31: 1274000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.87 million
Calculation and evidence

-591000 − 1274000 USD

Exact free cash flow: -1865000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

72 filings · 1,338 latest values · 1,338 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001551206, 1551206, edgar:1551206

Also known as HUNT MINING CORP, Hunt Mining Corp., Hunt Mining Corporation, PATAGONIA GOLD CORP., Patagonia Gold Corp.