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

Category: Junior: Small Producer
Rating & Risk: Login to view
Telson Resources Inc
www: www.telsonresources.com     email: ir@telsonresources.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
CVE:TSN 01/19/2018 CAD 0.690
OTCMKTS:SOHFF 01/16/2018 USD 0.5826
Alert me when stock is updated

Description

Telson Resources Inc are a gold focused junior, small producer with three exploration properties in Mexico. They have approximately 3Moz. of gold in the reserves and resources category of which 1.6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$77.2M which is a fall of roughly 0% over the last one months. As of 12/16/2017 they have ~C$4M debt and ~C$7.99M cash. They have 124M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 12/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $77.31M $77.20M 12/16/2017 $-0.11M
Total Assets: $170.40M $175.10M 12/16/2017 $4.70M
Total Liabilities: $31.40M $32.26M 12/16/2017 $0.87M
Current Assets: $11.68M $12.00M 12/16/2017 $0.32M
Current Liabilities: $26.19M $26.91M 12/16/2017 $0.72M
Total Debt: $4.01M $4.12M 12/16/2017 $0.11M
Cash: $7.78M $7.99M 12/16/2017 $0.21M
Enterprise Value: $73.54M $73.33M 04/28/1972 $-0.21M
Cash Flow: $5.43M $8.07M never $2.65M
Cash Flow Multiple: 14.24 9.56 never -4.68
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 12/16/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/16/2017 0.00%
Misc 12/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.552 $0.551 14:01 on 01/19/2018 $0.00
Shares Outstanding: 124,000,000 124,000,000 12/16/2017 0
Shares Fully Diluted: 140,000,000 140,000,000 12/16/2017 0
Insider Ownership: n/a 52% 12/16/2017 52%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 12/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
50,000
(guess) 
50,000
12/16/2017 0
Production (Silver Eq Oz.): (guess) 
3,907,534
(guess) 
3,913,824
12/16/2017 6,289
Initial CapEx (Outstanding): $32.00M
41.39% of Mkt.Cap
$32.00M
41.45% of Mkt.Cap
12/16/2017 $0.00M
Funding Option: n/a n/a 12/16/2017 n/a
Documentation: none PRODUCER 12/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.10M 1.10M 12/16/2017 0.00M
Measured & Indicated: 1.60M 1.60M 12/16/2017 0.00M
Inferred: 1.40M 1.40M 12/16/2017 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.91M 0.91M 12/16/2017 0.00M
Measured & Indicated: 1.25M 1.25M 12/16/2017 0.00M
Inferred: 0.58M 0.58M 12/16/2017 0.00M
Reserves & Resources: 1.83M 1.83M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
(guess) 
50,000oz.
12/16/2017 0oz.
Cash Cost: $700 $700 12/16/2017 $0.00
Extra Operating Cost: $400 $400 12/16/2017 $0.00
Average Grade: 1.80 g/t 1.80 g/t 12/16/2017 n/a
Recovery Rate: (CG)  83.00% (CG)  83.00% 12/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 12/16/2017 0.00M
Annual Production: 75,000oz. 75,000oz. 12/16/2017 0oz.
Cash Cost: $700 $700 12/16/2017 $0
Extra Operating Cost: $400 $400 12/16/2017 $0
SILVER 12/16/2017
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 12/16/2017 0.00M
Measured & Indicated: n/a n/a 12/16/2017 0.00M
Inferred: n/a n/a 12/16/2017 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 12/16/2017 0.00M
Measured & Indicated: n/a n/a 12/16/2017 0.00M
Inferred: n/a n/a 12/16/2017 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 12/16/2017 $0.00
Extra Operating Cost: n/a n/a 12/16/2017 $0.00
Average Grade: n/a n/a 12/16/2017 n/a
Recovery Rate: n/a n/a 12/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/16/2017 0.00M
Annual Production: n/a n/a 12/16/2017 n/a
Cash Cost: n/a n/a 12/16/2017 n/a
Extra Operating Cost: n/a n/a 12/16/2017 n/a

Property

Last Analysis Data  (12/16/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  

Profitability (by resource)

Proven &
Probable
12/16/2017
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.91M 0.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.11M
Maximum Profit (Gold): $99.12M $147.44M n/a $48.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $99.12M $147.44M n/a $48.32M
Max Profit / Current MCap: 1.282 1.910 n/a 0.628
Max Profit Per Share (Gold): $0.71 $1.05 n/a $0.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.71 $1.05 n/a $0.35
Total Free Profit Per Share: $0.00 $0.36 n/a $0.36
FD Mkt. Cap / Gold Eq.: $84.67 $84.56 n/a $-0.12
FD Mkt. Cap / Silver Eq.: $1.08 $1.08 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
6.75% 6.35% n/a -0.39%
Measured &
Indicated
12/16/2017
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.25M 1.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.16M
Maximum Profit (Gold): $135.17M $201.06M n/a $65.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.17M $201.06M n/a $65.89M
Max Profit / Current MCap: 1.749 2.604 n/a 0.856
Max Profit Per Share (Gold): $0.97 $1.44 n/a $0.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.97 $1.44 n/a $0.47
Total Free Profit Per Share: $0.26 $0.75 n/a $0.49
FD Mkt. Cap / Gold Eq.: $62.09 $62.01 n/a $-0.09
FD Mkt. Cap / Silver Eq.: $0.79 $0.79 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
4.95% 4.66% n/a -0.29%

Reserves &
Resources
12/16/2017
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.83M 1.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.23M
Maximum Profit (Gold): $198.25M $294.88M n/a $96.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $198.25M $294.88M n/a $96.63M
Max Profit / Current MCap: 2.564 3.820 n/a 1.255
Max Profit Per Share (Gold): $1.42 $2.11 n/a $0.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $2.11 n/a $0.69
Total Free Profit Per Share: $0.71 $1.42 n/a $0.71
FD Mkt. Cap / Gold Eq.: $42.34 $42.28 n/a $-0.06
FD Mkt. Cap / Silver Eq.: $0.54 $0.54 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
3.37% 3.18% n/a -0.20%

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.     ×