Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:BLDS
CAD
OTCMKTS:MNRLF
USD
Description
Badlands Resources Inc are a junior, project generator looking for gold with one exploration property in USA. They have a market capitalisation of ~C$1.95M which is a fall of roughly 77% over the last two years. As of 06/09/2023 they have no debt and ~C$0.02M cash. They have 11M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$8.63M
$1.95M
12/01/2023
MCap (OS):
$7.38M
$1.64M
12/01/2023
Total Assets:
$8.09M
$7.85M
06/09/2023
Total Liabilities:
$0.75M
$0.73M
06/09/2023
Current Assets:
$0.13M
$0.13M
06/09/2023
Current Liabilities:
$0.70M
$0.68M
06/09/2023
Total Debt:
$0.00M
$0.00M
06/09/2023
Cash:
$0.02M
$0.02M
06/09/2023
Debt (Net):
$-0.02M
$-0.02M
Enterprise Value:
$8.61M
$1.93M
01/23/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
06/09/2023
Misc
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
109,415,000
11,307,264
12/01/2023
Shares (FD):
128,000,000
13,400,000
12/01/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Group:
Explorer
Explorer
never
Production ETA:
n/a
01/01/2022
06/09/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/09/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/09/2023
Development Phase:
none
none
12/01/2023
Optionality Play:
none
No
F U T U R E
% of Spot:
2PG/Explorer: Average Project
2PG/Explorer: Average Project
04/24/2023
Cash Flow Multiple:
none
none
12/01/2023
Resource Data
GOLD
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
06/09/2023
Measured & Indicated:
n/a
n/a
06/09/2023
Inferred:
n/a
n/a
06/09/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/09/2023
Measured & Indicated:
n/a
n/a
06/09/2023
Inferred:
n/a
n/a
06/09/2023
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/09/2023
Extra Operating Cost:
n/a
n/a
06/09/2023
Total:
n/a
n/a
06/09/2023
Margin (Free Cash Flow):
n/a
MCap / Production (AuEq):
n/a
n/a
EV / Production (AuEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
06/09/2023
Open Pit (Avg):
n/a
n/a
06/09/2023
Recovery Rate:
n/a
n/a
06/09/2023
F U T U R E
Proven & Probable:
n/a
n/a
06/09/2023
Annual Production:
n/a
n/a
06/09/2023
Cash Cost:
n/a
n/a
06/09/2023
Extra Operating Cost:
n/a
n/a
06/09/2023
SILVER
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
06/09/2023
Measured & Indicated:
n/a
n/a
06/09/2023
Inferred:
n/a
n/a
06/09/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/09/2023
Measured & Indicated:
n/a
n/a
06/09/2023
Inferred:
n/a
n/a
06/09/2023
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/09/2023
Extra Operating Cost:
n/a
n/a
06/09/2023
Total:
n/a
n/a
06/09/2023
Margin (Free Cash Flow):
n/a
MCap / Production (AgEq):
n/a
n/a
EV / Production (AgEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
06/09/2023
Open Pit (Avg):
n/a
n/a
06/09/2023
Recovery Rate:
n/a
n/a
06/09/2023
F U T U R E
Proven & Probable:
n/a
n/a
06/09/2023
Annual Production:
n/a
n/a
06/09/2023
Cash Cost:
n/a
n/a
06/09/2023
Extra Operating Cost:
n/a
n/a
06/09/2023
Property
Last Analysis Data (06/09/2023)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Rochford Project
South Dakota
100 (guess)
Both
show
Some high grade past producing mines.
In the Keystone mining district.
15 miles from the Homestake mine (40 million oz mined). Size: 3,100 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Rochford Project
South Dakota
100 (guess)
Both
show
Some high grade past producing mines.
In the Keystone mining district.
15 miles from the Homestake mine (40 million oz mined). Size: 3,100 ha
Profitability (by resource)
Proven & Probable
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/09/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7491
CAD 0.7270
09/16/2025
Spot Gold:
$1,963.00
$3,688.81
09/16/2025
Spot Silver:
$24.36
$42.55
09/16/2025
Gold:Silver Ratio:
80.58
86.69
09/16/2025
Spot Gold (Future):
$3,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow