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
Calculated using the site's default values.  Re-calculate using:

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

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

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: 0.1
Producer: Weak
 0.1
Producer: 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 Name Owned 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.
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
Total Land Package Size (ha): 500  
Current Data
Stage Name Owned 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.
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
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)

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.     ×