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

Idaho Strategic Resources Inc

www: idahostrategic.com   email: monique@idahostrategic.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:IDR USD

Description

Idaho Strategic Resources Inc are a gold focused junior, small producer with one producing mine in USA, one mine in development in USA and five exploration properties. Currently they produce roughly 10koz. of gold per year. They have approximately 0.4Moz. of gold in the reserves and resources category of which 0.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$71.54M which is a rise of roughly 60% over the last twelve months. As of 08/17/2021 they have ~$1M debt and ~$0.5M cash. They have 11M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/17/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $44.72M $71.54M 01/04/2022 $26.82M
Total Assets: $11.00M $11.00M 08/17/2021 $0.00M
Total Liabilities: $3.00M $3.00M 08/17/2021 $0.00M
Current Assets: $1.00M $1.00M 08/17/2021 $0.00M
Current Liabilities: $1.00M $1.00M 08/17/2021 $0.00M
Total Debt: $1.00M $1.00M 08/17/2021 $0.00M
Cash: $0.50M $0.50M 08/17/2021 $0.00M
Enterprise Value: $45.22M $72.04M 04/13/1972 $26.82M
Cash Flow: $0.60M $0.97M never $0.37M
Cash Flow Multiple: 74.80 74.05 never -0.75
Net Debt to
Cash Flow Ratio:		 0.84 0.52 never -0.32
Finance within 1 year: Yes Yes 08/17/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/17/2021 0.00%
Misc 08/17/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 137,500,000 10,757,143 01/04/2022 -126,742,857
Shares (FD): 149,300,000 10,757,143 01/04/2022 -138,542,857
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/17/2021 n/a
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
10,000		 08/17/2021 0
Production (Silver Eq Oz.): (guess) 
755,565		 (guess) 
852,505		 08/17/2021 96,940
Initial CapEx (Outstanding): n/a n/a 08/17/2021 n/a
Funding Option: n/a n/a 08/17/2021 n/a
Documentation: none PRODUCER 01/04/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/17/2021
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 08/17/2021 0.00M
Measured & Indicated: 0.20M 0.20M 08/17/2021 0.00M
Inferred: 0.20M 0.20M 08/17/2021 0.00M
Reserves & Resources: 0.40M 0.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/17/2021 0.00M
Measured & Indicated: 0.14M 0.14M 08/17/2021 0.00M
Inferred: 0.09M 0.09M 08/17/2021 0.00M
Reserves & Resources: 0.22M 0.22M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
10,000oz.		 08/17/2021 0oz.
Cash Cost: $1,200 $1,200 08/17/2021 $0.00
Extra Operating Cost: $500 $500 08/17/2021 $0.00
Average Grade: 1.50 g/t 1.50 g/t 08/17/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/04/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 08/17/2021 0.00M
Annual Production: 20,000oz. 20,000oz. 08/17/2021 0oz.
Cash Cost: $1,000 $1,000 08/17/2021 $0
Extra Operating Cost: $400 $400 08/17/2021 $0
SILVER 08/17/2021
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 08/17/2021 0.00M
Measured & Indicated: n/a n/a 08/17/2021 0.00M
Inferred: n/a n/a 08/17/2021 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 08/17/2021 0.00M
Measured & Indicated: n/a n/a 08/17/2021 0.00M
Inferred: n/a n/a 08/17/2021 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 08/17/2021 $0.00
Extra Operating Cost: n/a n/a 08/17/2021 $0.00
Average Grade: n/a n/a 08/17/2021 n/a
Recovery Rate: n/a n/a 08/17/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/17/2021 0.00M
Annual Production: n/a n/a 08/17/2021 n/a
Cash Cost: n/a n/a 08/17/2021 n/a
Extra Operating Cost: n/a n/a 08/17/2021 n/a

Property

Last Analysis Data  (08/17/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Murray, Idaho, USA Golden Chest 100% 500 Open Pit show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.
Development Kellogg, Idaho, USA New Jersey Mine 100% n/a n/a n/a
Exploration Idaho, USA Butte Highlands 100% n/a n/a show
Early exploration
Exploration Kellogg, Id, USA Enterprise 100% n/a n/a n/a
Exploration Murray, Idaho, USA Niagara 100% n/a n/a n/a
Exploration Mcarthur, Id, USA Silver Button 100% n/a n/a n/a
Exploration Murray, Idaho, USA Toboggan 100% n/a n/a n/a
Total Land Package Size (ha): 500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Murray, Idaho, USA Golden Chest 100% 500 Open Pit show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.
Development Kellogg, Idaho, USA New Jersey Mine 100% n/a n/a n/a
Exploration Idaho, USA Butte Highlands 100% n/a n/a show
Early exploration
Exploration Kellogg, Id, USA Enterprise 100% n/a n/a n/a
Exploration Murray, Idaho, USA Niagara 100% n/a n/a n/a
Exploration Mcarthur, Id, USA Silver Button 100% n/a n/a n/a
Exploration Murray, Idaho, USA Toboggan 100% n/a n/a n/a
Total Land Package Size (ha): 500  

Profitability (by resource)

Proven &
Probable		 08/17/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 08/17/2021
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.94M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.14M 0.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.32M
Maximum Profit (Gold): $8.13M $13.14M n/a $5.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.13M $13.14M n/a $5.01M
Max Profit / Current MCap: 0.182 0.184 n/a 0.002
Max Profit Per Share (Gold): $0.05 $1.22 n/a $1.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $1.22 n/a $1.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $328.79 $525.99 n/a $197.20
FD Mkt. Cap / Silver Eq.: $4.35 $6.17 n/a $1.82
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.42% 28.62% n/a 10.20%

Reserves &
Resources		 08/17/2021
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.88M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.14M
Maximum Profit (Gold): $13.21M $21.35M n/a $8.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13.21M $21.35M n/a $8.14M
Max Profit / Current MCap: 0.295 0.298 n/a 0.003
Max Profit Per Share (Gold): $0.09 $1.98 n/a $1.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $1.98 n/a $1.90
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $202.33 $323.69 n/a $121.36
FD Mkt. Cap / Silver Eq.: $2.68 $3.80 n/a $1.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.33% 17.61% n/a 6.28%

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.     ×