Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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 12koz. 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 ~$431.99M which is a rise of roughly 5% over the last two weeks. As of 09/02/2025 they have no debt and ~$13M cash. They have 15M shares outstanding and trade on

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

General Details

Financial 09/02/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $412.46M $431.99M 09/02/2025 $19.53M
MCap (OS): $385.99M $404.27M 09/02/2025 $18.28M
Total Assets: $57.00M $57.00M 09/02/2025 $0.00M
Total Liabilities: $6.00M $6.00M 09/02/2025 $0.00M
Current Assets: $26.00M $26.00M 09/02/2025 $0.00M
Current Liabilities: $3.00M $3.00M 09/02/2025 $0.00M
Total Debt: $0.00M $0.00M 09/02/2025 $0.00M
Cash: $13.00M $13.00M 09/02/2025 $0.00M
Debt (Net): $-13.00M $-13.00M $0.00M
Enterprise Value: $399.46M $418.99M 04/12/1983 $19.53M
Cash Flow: $20.76M $22.43M never $1.67M
Cash Flow Multiple: 19.87 19.26 never -0.61
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 09/02/2025 n/a
Misc 09/02/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 14,505,392 14,505,392 09/02/2025 0
Shares (FD): 15,500,000 15,500,000 09/02/2025 0
Insider Ownership: n/a n/a 09/02/2025 n/a
Dividend (Annual): n/a n/a 09/02/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 09/02/2025 n/a
Production (Gold Eq Oz.): (guess) 
12,000		 (guess) 
12,000		 09/02/2025 0
Production (Silver Eq Oz.): (guess) 
1,040,310		 (guess) 
1,055,166		 09/02/2025 14,856
Development Phase: Producer (Single Mine) Producer (Single Mine) 09/02/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 09/02/2025 0
Cash Flow Multiple: 12 12 09/02/2025 0.00

Resource Data

GOLD 09/02/2025
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 09/02/2025 0.00M
Measured & Indicated: 0.20M 0.20M 09/02/2025 0.00M
Inferred: 0.20M 0.20M 09/02/2025 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 09/02/2025 0.00M
Measured & Indicated: 0.14M 0.14M 09/02/2025 0.00M
Inferred: 0.09M 0.09M 09/02/2025 0.00M
Reserves & Resources: 0.23M 0.23M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000oz.		 (guess) 
12,000oz.		 09/02/2025 0oz.
Cash Cost: $1,100 $1,100 09/02/2025 $0.00
Extra Operating Cost: $700 $700 09/02/2025 $0.00
Total: $1,800 $1,800 09/02/2025 $0.00
Margin (Free Cash Flow): $1,730 (49%) $1,869 (51%) $139.22
MCap / Production (AuEq): $34,371.25 $35,998.75 $1,627.50
EV / Production (AuEq): $33,287.92 $34,915.42 $1,627.50
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 09/02/2025 n/a
Open Pit (Avg): n/a n/a 09/02/2025 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/02/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 09/02/2025 0.00M
Annual Production: 20,000oz. 20,000oz. 09/02/2025 0oz.
Cash Cost: $1,200 $1,200 09/02/2025 $0
Extra Operating Cost: $700 $700 09/02/2025 $0
SILVER 09/02/2025
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 09/02/2025 0.00M
Measured & Indicated: n/a n/a 09/02/2025 0.00M
Inferred: n/a n/a 09/02/2025 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 09/02/2025 0.00M
Measured & Indicated: n/a n/a 09/02/2025 0.00M
Inferred: n/a n/a 09/02/2025 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 09/02/2025 $0.00
Extra Operating Cost: n/a n/a 09/02/2025 $0.00
Total: n/a n/a 09/02/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $396.47 $409.40 $12.93
EV / Production (AgEq): $383.98 $397.08 $13.10
G
R
A
D
E		 Underground (Avg): n/a n/a 09/02/2025 n/a
Open Pit (Avg): n/a n/a 09/02/2025 n/a
Recovery Rate: n/a n/a 09/02/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/02/2025 0.00M
Annual Production: n/a n/a 09/02/2025 n/a
Cash Cost: n/a n/a 09/02/2025 n/a
Extra Operating Cost: n/a n/a 09/02/2025 n/a

Property

Last Analysis Data  (09/02/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Golden Chest
100 show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.

Size: 500 ha
Dev New Jersey Mine
100 n/a
Exp Butte Highlands
100 show
Early exploration
Exp Enterprise
100 n/a
Exp Niagara
100 n/a
Exp Silver Button
100 n/a
Exp Toboggan
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Golden Chest
100 show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.

Size: 500 ha
Dev New Jersey Mine
100 n/a
Exp Butte Highlands
100 show
Early exploration
Exp Enterprise
100 n/a
Exp Niagara
100 n/a
Exp Silver Button
100 n/a
Exp Toboggan
100 n/a

Profitability (by resource)

Proven &
Probable		 09/02/2025
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 09/02/2025
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 0.25M
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 0.18M
Maximum Profit (Gold): $249.14M $269.18M n/a $20.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $249.14M $269.18M n/a $20.05M
Max Profit / Current MCap: 0.604 0.623 n/a 0.019
Max Profit Per Share (Gold): $16.07 $17.37 n/a $1.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.07 $17.37 n/a $1.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,864.27 $2,999.90 n/a $135.63
FD MCap / Silver Eq.: $33.04 $34.12 n/a $1.08
FD MCap / Per Metal
as % Spot Price:		 81.14% 81.76% n/a 0.62%
EV / Gold Eq.: $2,773.99 $2,909.62 n/a $135.63
EV / Silver Eq.: $32.00 $33.09 n/a $1.09
EV / Per Metal
as % Spot Price:		 78.58% 79.30% n/a 0.71%

Reserves &
Resources		 09/02/2025
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 0.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.29M
Maximum Profit (Gold): $404.85M $437.43M n/a $32.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $404.85M $437.43M n/a $32.58M
Max Profit / Current MCap: 0.982 1.013 n/a 0.031
Max Profit Per Share (Gold): $26.12 $28.22 n/a $2.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.12 $28.22 n/a $2.10
Total Free Profit Per Share: $0.00 $0.35 n/a $0.35
FD MCap / Gold Eq.: $1,762.63 $1,846.09 n/a $83.46
FD MCap / Silver Eq.: $20.33 $20.99 n/a $0.66
FD MCap / Per Metal
as % Spot Price:		 49.93% 50.31% n/a 0.38%
EV / Gold Eq.: $1,707.07 $1,790.53 n/a $83.46
EV / Silver Eq.: $19.69 $20.36 n/a $0.67
EV / Per Metal
as % Spot Price:		 48.36% 48.80% n/a 0.44%

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.     ×