Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 15koz. 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 ~$63.63M which is a fall of roughly 14% over the last ten months. As of 08/21/2022 they have ~$1M debt and ~$0.5M cash. They have 11M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
08/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$73.75M
$63.63M
08/21/2022
Total Assets:
$11.00M
$11.00M
08/21/2022
Total Liabilities:
$3.00M
$3.00M
08/21/2022
Current Assets:
$1.00M
$1.00M
08/21/2022
Current Liabilities:
$1.00M
$1.00M
08/21/2022
Total Debt:
$1.00M
$1.00M
08/21/2022
Cash:
$0.50M
$0.50M
08/21/2022
Enterprise Value:
$74.25M
$64.13M
01/12/1972
Cash Flow:
$3.57M
$5.45M
never
Cash Flow Multiple:
20.66
11.67
never
Net Debt to Cash Flow Ratio:
0.14
0.09
never
Finance within 1 year:
Yes
Yes
08/21/2022
Misc
08/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
10,900,000
10,900,000
08/21/2022
Shares (FD):
12,500,000
12,500,000
08/21/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
08/21/2022
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
08/21/2022
Production (Silver Eq Oz.) :
(guess) 1,278,757
(guess) 1,249,576
08/21/2022
Initial CapEx (Outstanding):
n/a
n/a
08/21/2022
Funding Option:
n/a
n/a
08/21/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
6
04/21/2023
Resource Data
GOLD
08/21/2022 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
08/21/2022
Measured & Indicated:
0.20M
0.20M
08/21/2022
Inferred:
0.20M
0.20M
08/21/2022
Reserves & Resources:
0.40M
0.40M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/21/2022
Measured & Indicated:
0.14M
0.14M
08/21/2022
Inferred:
0.09M
0.09M
08/21/2022
Reserves & Resources:
0.22M
0.22M
never
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
08/21/2022
Cash Cost:
$1,100
$1,100
08/21/2022
Extra Operating Cost:
$500
$500
08/21/2022
Average Grade:
1.50 g/t
1.50 g/t
08/21/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2023
F U T U R E
Proven & Probable:
0.30M
0.30M
08/21/2022
Annual Production:
25,000oz.
25,000oz.
08/21/2022
Cash Cost:
$1,100
$1,200
04/21/2023
Extra Operating Cost:
$450
$500
04/21/2023
SILVER
08/21/2022 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
08/21/2022
Measured & Indicated:
n/a
n/a
08/21/2022
Inferred:
n/a
n/a
08/21/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/21/2022
Measured & Indicated:
n/a
n/a
08/21/2022
Inferred:
n/a
n/a
08/21/2022
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
08/21/2022
Extra Operating Cost:
n/a
n/a
08/21/2022
Average Grade:
n/a
n/a
08/21/2022
Recovery Rate:
n/a
n/a
08/21/2022
F U T U R E
Proven & Probable:
n/a
n/a
08/21/2022
Annual Production:
n/a
n/a
08/21/2022
Cash Cost:
n/a
n/a
08/21/2022
Extra Operating Cost:
n/a
n/a
08/21/2022
Property
Last Analysis Data (08/21/2022)
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
08/21/2022 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
Measured & Indicated
08/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.20M
0.20M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.14M
0.14M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$32.37M
$49.44M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$32.37M
$49.44M
n/a
Max Profit / Current MCap:
0.439
0.777
n/a
Max Profit Per Share (Gold):
$2.59
$3.95
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.59
$3.95
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$542.28
$467.83
n/a
FD MCap / Silver Eq.:
$6.36
$5.62
n/a
FD MCap / Per Metal as % Spot Price:
29.50%
23.83%
n/a
Reserves & Resources
08/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.40M
0.40M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$52.60M
$80.33M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$52.60M
$80.33M
n/a
Max Profit / Current MCap:
0.713
1.263
n/a
Max Profit Per Share (Gold):
$4.21
$6.43
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.21
$6.43
n/a
Total Free Profit Per Share:
$0.00
$1.34
n/a
FD MCap / Gold Eq.:
$333.71
$287.90
n/a
FD MCap / Silver Eq.:
$3.91
$3.46
n/a
FD MCap / Per Metal as % Spot Price:
18.16%
14.66%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,838.00
$1,963.50
06/06/2023
Spot Silver:
$21.56
$23.57
06/06/2023
Gold:Silver Ratio:
85.25
83.31
06/06/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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 us on: