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

Category: Junior: Small Producer
Rating & Risk: Login to view
Scorpio Gold Corp
www: www.scorpiogold.com     email: phawley@scorpiogold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:SGN CAD
OTCMKTS:SRCRF USD

Description

Scorpio Gold Corp are a gold focused junior, small producer with one producing mine in USA and one exploration property. Currently they produce roughly 20koz. of gold per year. They have approximately 0.25Moz. 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 ~$1.04M which is a fall of roughly 84% over the last seventeen months. As of 07/22/2017 they have ~$6M debt and ~$6.11M cash. They have 125M 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 07/22/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $6.37M $1.04M 07/22/2017 $-5.33M
Total Assets: $26.07M $26.07M 07/22/2017 $0.00M
Total Liabilities: $13.24M $13.24M 07/22/2017 $0.00M
Current Assets: $12.50M $12.50M 07/22/2017 $0.00M
Current Liabilities: $4.72M $4.72M 07/22/2017 $0.00M
Total Debt: $6.12M $6.12M 07/22/2017 $0.00M
Cash: $6.11M $6.11M 07/22/2017 $0.00M
Enterprise Value: $6.38M $1.05M 01/12/1970 $-5.33M
Cash Flow: $-1.34M $-1.57M never $-0.23M
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: 07/22/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/22/2017 0.00%
Misc 07/22/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 124,950,000 124,950,000 07/22/2017 0
Shares (FD): 133,000,000 133,000,000 07/22/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 07/22/2017 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
07/22/2017 0
Production (Silver Eq Oz.): (guess) 
1,519,564
(guess) 
1,703,026
07/22/2017 183,462
Initial CapEx (Outstanding): n/a n/a 07/22/2017 n/a
Funding Option: n/a n/a 07/22/2017 n/a
Documentation: none PRODUCER 07/22/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/22/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.03M 0.03M 07/22/2017 0.00M
Measured & Indicated: 0.15M 0.15M 07/22/2017 0.00M
Inferred: 0.10M 0.10M 07/22/2017 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.03M 0.03M 07/22/2017 0.00M
Measured & Indicated: 0.11M 0.11M 07/22/2017 0.00M
Inferred: 0.05M 0.05M 07/22/2017 0.00M
Reserves & Resources: 0.16M 0.16M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
07/22/2017 0oz.
Cash Cost: $950 $950 07/22/2017 $0.00
Extra Operating Cost: $400 $400 07/22/2017 $0.00
Average Grade: 1.75 g/t 1.75 g/t 07/22/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/22/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.15M 0.15M 07/22/2017 0.00M
Annual Production: 20,000oz. 20,000oz. 07/22/2017 0oz.
Cash Cost: $850 $850 07/22/2017 $0
Extra Operating Cost: $400 $400 07/22/2017 $0
SILVER 07/22/2017
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 07/22/2017 0.00M
Measured & Indicated: n/a n/a 07/22/2017 0.00M
Inferred: n/a n/a 07/22/2017 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 07/22/2017 0.00M
Measured & Indicated: n/a n/a 07/22/2017 0.00M
Inferred: n/a n/a 07/22/2017 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 07/22/2017 $0.00
Extra Operating Cost: n/a n/a 07/22/2017 $0.00
Average Grade: n/a n/a 07/22/2017 n/a
Recovery Rate: n/a n/a 07/22/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/22/2017 0.00M
Annual Production: n/a n/a 07/22/2017 n/a
Cash Cost: n/a n/a 07/22/2017 n/a
Extra Operating Cost: n/a n/a 07/22/2017 n/a

Property

Last Analysis Data  (07/22/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Nevada, USA Mineral Ridge 70% 5,000 Open Pit show
Low resources.

70% owned but 80% cash flow.
Exploration Nevada, USA Goldwedge 100% (guess) 500 Underground show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.
Total Land Package Size (ha): 5,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Nevada, USA Mineral Ridge 70% 5,000 Open Pit show
Low resources.

70% owned but 80% cash flow.
Exploration Nevada, USA Goldwedge 100% (guess) 500 Underground show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.
Total Land Package Size (ha): 5,500  

Profitability (by resource)

Proven &
Probable
07/22/2017
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.): 0.03M 0.03M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.03M 0.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.25M
Maximum Profit (Gold): $-1.81M $-2.11M n/a $-0.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-1.81M $-2.11M n/a $-0.31M
Max Profit / Current MCap: n/a n/a n/a -1.757
Max Profit Per Share (Gold): $-0.01 $-0.02 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $-0.02 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $235.75 $38.38 n/a $-197.36
FD Mkt. Cap / Silver Eq.: $3.10 $0.45 n/a $-2.65
FD Mkt. Cap / Per Metal
as % Spot Price:
18.79% 3.10% n/a -15.69%
Measured &
Indicated
07/22/2017
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.11M 0.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.04M
Maximum Profit (Gold): $-7.59M $-8.88M n/a $-1.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-7.59M $-8.88M n/a $-1.29M
Max Profit / Current MCap: n/a n/a n/a -7.379
Max Profit Per Share (Gold): $-0.06 $-0.07 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.06 $-0.07 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $56.13 $9.14 n/a $-46.99
FD Mkt. Cap / Silver Eq.: $0.74 $0.11 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
4.47% 0.74% n/a -3.74%

Reserves &
Resources
07/22/2017
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.29M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.45M
Maximum Profit (Gold): $-10.60M $-12.41M n/a $-1.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-10.60M $-12.41M n/a $-1.81M
Max Profit / Current MCap: n/a n/a n/a -10.307
Max Profit Per Share (Gold): $-0.08 $-0.09 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.08 $-0.09 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $40.18 $6.54 n/a $-33.64
FD Mkt. Cap / Silver Eq.: $0.53 $0.08 n/a $-0.45
FD Mkt. Cap / Per Metal
as % Spot Price:
3.20% 0.53% n/a -2.68%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.