Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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
Quick Links
Login to access
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)
Defaults
Defaults
08/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,785.40
$1,838.00
08/10/2022
$52.60
Spot Silver:
$23.63
$21.56
08/10/2022
$-2.07
Gold:Silver Ratio:
75.56
85.25
08/10/2022
9.69
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: