Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:BSR
CAD
OTCMKTS:BBSRF
USD
Description
Bluestone Resources Inc are a gold focused junior, late stage developer with one mine in development in Guatemala. They have approximately 3.1Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$35.97M which is a fall of roughly 4% over the last twelve months. As of 08/13/2023 they have ~$30M debt and ~$40M cash. They have 151M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$37.59M
$35.97M
08/13/2023
$-1.62M
Total Assets:
$75.00M
$75.00M
08/13/2023
$0.00M
Total Liabilities:
$51.00M
$51.00M
08/13/2023
$0.00M
Current Assets:
$40.00M
$40.00M
08/13/2023
$0.00M
Current Liabilities:
$12.00M
$12.00M
08/13/2023
$0.00M
Total Debt:
$30.00M
$30.00M
08/13/2023
$0.00M
Cash:
$40.00M
$40.00M
08/13/2023
$0.00M
Enterprise Value:
$27.59M
$25.97M
10/28/1970
$-1.62M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
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:
08/13/2023
n/a
Misc
08/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
151,000,000
151,000,000
08/13/2023
0
Shares (FD):
163,000,000
163,000,000
08/13/2023
0
Insider Ownership:
n/a
40%
08/13/2023
40%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2027
08/13/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/13/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/13/2023
0
Initial CapEx (Outstanding):
$572.00M1521.52% of MCap
$572.00M1590.12% of MCap
08/13/2023
$0.00M
Funding Option:
n/a
n/a
08/13/2023
n/a
Documentation:
none
FS
08/13/2023
n/a
Future MCap Modifier:
0.05Developer: Early Development
0.05Developer: Early Development
08/13/2023
0
Cash Flow Multiplier:
2
2
08/13/2023
0.00
Resource Data
GOLD
08/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.80M
2.80M
08/13/2023
0.00M
Measured & Indicated:
3.00M
3.00M
08/13/2023
0.00M
Inferred:
0.10M
0.10M
08/13/2023
0.00M
Reserves & Resources:
3.10M
3.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.52M
2.52M
08/13/2023
0.00M
Measured & Indicated:
2.66M
2.66M
08/13/2023
0.00M
Inferred:
0.05M
0.05M
08/13/2023
0.00M
Reserves & Resources:
2.71M
2.71M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/13/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/13/2023
$0.00
Total:
$1,400
$1,400
08/13/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
1.60 g/t
n/a
08/13/2023
n/a
Open Pit (Avg):
n/a
1.60 g/t
08/13/2023
1.60 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/13/2023
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
08/13/2023
0.00M
Annual Production:
200,000oz.
200,000oz.
08/13/2023
0oz.
Cash Cost:
$900
$900
08/13/2023
$0
Extra Operating Cost:
$500
$500
08/13/2023
$0
SILVER
08/13/2023 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
08/13/2023
0.00M
Measured & Indicated:
n/a
n/a
08/13/2023
0.00M
Inferred:
n/a
n/a
08/13/2023
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
08/13/2023
0.00M
Measured & Indicated:
n/a
n/a
08/13/2023
0.00M
Inferred:
n/a
n/a
08/13/2023
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
08/13/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/13/2023
$0.00
Total:
n/a
n/a
08/13/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/13/2023
n/a
Open Pit (Avg):
n/a
n/a
08/13/2023
n/a
Recovery Rate:
n/a
n/a
08/13/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/13/2023
0.00M
Annual Production:
n/a
n/a
08/13/2023
n/a
Cash Cost:
n/a
n/a
08/13/2023
n/a
Extra Operating Cost:
n/a
n/a
08/13/2023
n/a
Property
Last Analysis Data (08/13/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guatemala , Guatemala
Cerro Blanco
100% (guess)
1,500
Underground
show
Purchased from Goldcorp in 2017 for $15 million, plus shares.
3 million oz open pit.
Total Land Package Size (ha):
1,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guatemala , Guatemala
Cerro Blanco
100% (guess)
1,500
Underground
show
Purchased from Goldcorp in 2017 for $15 million, plus shares.
3 million oz open pit.
Total Land Package Size (ha):
1,500
Profitability (by resource)
Proven & Probable
08/13/2023 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.):
2.80M
2.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.01M
P L A U S I B L E
Gold Eq. Oz.:
2.52M
2.52M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.71M
Maximum Profit (Gold):
$1,293.26M
$2,484.22M
n/a
$1,190.95M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,293.26M
$2,484.22M
n/a
$1,190.95M
Max Profit / Current MCap:
34.401
69.060
n/a
34.659
Max Profit Per Share (Gold):
$7.93
$15.24
n/a
$7.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$7.93
$15.24
n/a
$7.31
Total Free Profit Per Share:
$7.62
$14.94
n/a
$7.31
FD MCap / Gold Eq.:
$14.92
$14.27
n/a
$-0.64
FD MCap / Silver Eq.:
$0.18
$0.17
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
0.78%
0.60%
n/a
-0.18%
Measured & Indicated
08/13/2023 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
3.23M
P L A U S I B L E
Gold Eq. Oz.:
2.66M
2.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.86M
Maximum Profit (Gold):
$1,367.16M
$2,626.17M
n/a
$1,259.01M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,367.16M
$2,626.17M
n/a
$1,259.01M
Max Profit / Current MCap:
36.367
73.006
n/a
36.639
Max Profit Per Share (Gold):
$8.39
$16.11
n/a
$7.72
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.39
$16.11
n/a
$7.72
Total Free Profit Per Share:
$8.08
$15.81
n/a
$7.73
FD MCap / Gold Eq.:
$14.11
$13.50
n/a
$-0.61
FD MCap / Silver Eq.:
$0.17
$0.16
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
0.74%
0.57%
n/a
-0.17%
Reserves & Resources
08/13/2023 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.):
3.10M
3.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.33M
P L A U S I B L E
Gold Eq. Oz.:
2.71M
2.71M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.91M
Maximum Profit (Gold):
$1,390.26M
$2,670.53M
n/a
$1,280.27M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,390.26M
$2,670.53M
n/a
$1,280.27M
Max Profit / Current MCap:
36.981
74.239
n/a
37.258
Max Profit Per Share (Gold):
$8.53
$16.38
n/a
$7.85
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.53
$16.38
n/a
$7.85
Total Free Profit Per Share:
$8.22
$16.08
n/a
$7.86
FD MCap / Gold Eq.:
$13.88
$13.28
n/a
$-0.60
FD MCap / Silver Eq.:
$0.16
$0.16
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
0.73%
0.56%
n/a
-0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
07/27/2024
Spot Gold:
$1,913.20
$2,385.80
07/27/2024
$472.60
Spot Silver:
$22.65
$27.89
07/27/2024
$5.24
Gold:Silver Ratio:
84.47
85.54
07/27/2024
1.08
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: