Axmin Inc (AXMIF)

[JonnyRBuck12]

Quarter Oz Mined By TGZ Price Of Gold Per Quarter (USD) Estimated Payment (1.5%) Actual Payment
Q3 2015 2,414 $1,104.44 $39,991.77 $0.00
Q4 2015 20,401 $1,090.19 $333,614.49 $252,721.00
Q1 2016 27,560 $1,165.76 $481,925.18 $457,259.00
Q2 2016 14,517 $1,226.34 $267,041.67 $232,045.00
Q3 2016 8,570 $1,334.77 $171,584.68 $165,794.00
Q4 2016 17,301 $1,217.09 $315,853.11 $125,282.00
Q1 2017 22,286 $1,218.57 $407,355.77 $310,684.00
Q2 2017 21,402 $1,258.65 $404,064.41 $386,655.00
Q3 2017 11,123 $1,277.64 $213,167.85 $273,516.00
Q4 2017 60,587 $1,275.84 $1,159,489.77 $614,723.00
Q1 2018 58,384 $1,329.77 $1,164,559.38 $490,551.00
Q2 2018 29,052 $1,306.97 $569,551.00 $576,643.00
Q3 2018 1,608 $1,212.58 $29,247.43 $147,488.00


Totals 295,205 $1,232.20 $4,958,648.08 $4,033,361.00

Owed To AXM From TGZ (USD)
$925,287.08

Gold Average Price Per Quarter:
https://www.denvergold.org/precious-metal-prices-charts/gold-quarterly/

AXM.V All Numbers In USD
Year Total Assets Total Liabilities Total Revenue Gain/Loss Asset/Debt Ratio Common Shares
2007 $79,216,000 $3,200,000 nil -$5,930,000 24.76 213,436,657
2008 $85,461,000 $889,999 nil -$8,619,999 96.02 235,908,368
2009 $35,989,999 $1,283,000 nil -$54,450,000 28.05 292,137,709
2010 $71,040,000 $8,627,000 nil -$6,687,000 8.23 437,281,437
2011 $46,502,000 $5,068,000 nil -$9,633,000 9.18 62,767,410
2012 $39,471,000 $3,301,000 nil -$6,409,000 11.96 63,160,312
2013 $568,000 $2,639,000 nil -$44,264,000 0.22 92,998,258
2014 $297,677 $2,598,169 nil -$20,220 0.11 110,529,109
2015 $347,504 $2,520,590 $252,271 $135,408 0.14 126,000,445
2016 $516,121 $2,952,285 $980,380 -$272,296 0.17 130,497,381
2017 $1,738,742 $2,954,278 $1,585,578 $1,141,752 0.59 130,497,381
2018(Q1-Q3) $2,406,059 $1,628,833 $1,214,682 $1,125,731 1.48 130,497,381

Notes: 1) TGZ.T has not processed all Gora Ore. Close to $1 million USD still to be paid
2) 16 other potential producing targets to be opened up in 2019
3) Asset/Debt ratio positive the first time since 2012.
4) October 10th 2018 deal for balance sheet clean up won't show until Q4 results( Apr 2019)