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 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 ~$114.4M which is a rise of roughly 59% over the last eight months. As of 08/20/2023 they have ~$1M debt and ~$0.5M cash. They have 12M shares outstanding and trade on

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

General Details

Financial 08/20/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $72.15M $114.40M 08/20/2023 $42.25M
Total Assets: $11.00M $11.00M 08/20/2023 $0.00M
Total Liabilities: $3.00M $3.00M 08/20/2023 $0.00M
Current Assets: $1.00M $1.00M 08/20/2023 $0.00M
Current Liabilities: $1.00M $1.00M 08/20/2023 $0.00M
Total Debt: $1.00M $1.00M 08/20/2023 $0.00M
Cash: $0.50M $0.50M 08/20/2023 $0.00M
Enterprise Value: $72.65M $114.90M 08/22/1973 $42.25M
Cash Flow: $4.34M $11.13M never $6.80M
Cash Flow Multiple: 16.64 10.28 never -6.37
Net Debt to
Cash Flow Ratio:
0.12 0.04 never -0.07
Finance within 1 year: Yes Yes 08/20/2023 n/a
Misc 08/20/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 12,000,000 12,000,000 08/20/2023 0
Shares (FD): 13,000,000 13,000,000 08/20/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/20/2023 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
08/20/2023 0
Production (Silver Eq Oz.): (guess) 
1,246,042
(guess) 
1,262,307
08/20/2023 16,265
Initial CapEx (Outstanding): n/a n/a 08/20/2023 n/a
Funding Option: n/a n/a 08/20/2023 n/a
Documentation: none PRODUCER 03/25/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
08/20/2023 0
Cash Flow Multiplier: 8 8 08/20/2023 0.00

Resource Data

GOLD 08/20/2023
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 08/20/2023 0.00M
Measured & Indicated: 0.20M 0.20M 08/20/2023 0.00M
Inferred: 0.20M 0.20M 08/20/2023 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 08/20/2023 0.00M
Measured & Indicated: 0.14M 0.14M 08/20/2023 0.00M
Inferred: 0.09M 0.09M 08/20/2023 0.00M
Reserves & Resources: 0.22M 0.22M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
08/20/2023 0oz.
Cash Cost: $1,100 $1,100 08/20/2023 $0.00
Extra Operating Cost: $500 $500 08/20/2023 $0.00
G
R
A
D
E
Underground (Avg): 1.50 g/t 6.00 g/t 03/25/2024 4.50 g/t
Open Pit (Avg): n/a n/a 08/20/2023 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/25/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 0.30M 0.30M 08/20/2023 0.00M
Annual Production: 25,000oz. 25,000oz. 08/20/2023 0oz.
Cash Cost: $1,200 $1,200 08/20/2023 $0
Extra Operating Cost: $500 $500 08/20/2023 $0
SILVER 08/20/2023
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 08/20/2023 0.00M
Measured & Indicated: n/a n/a 08/20/2023 0.00M
Inferred: n/a n/a 08/20/2023 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 08/20/2023 0.00M
Measured & Indicated: n/a n/a 08/20/2023 0.00M
Inferred: n/a n/a 08/20/2023 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 08/20/2023 $0.00
Extra Operating Cost: n/a n/a 08/20/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 08/20/2023 n/a
Open Pit (Avg): n/a n/a 08/20/2023 n/a
Recovery Rate: n/a n/a 08/20/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/20/2023 0.00M
Annual Production: n/a n/a 08/20/2023 n/a
Cash Cost: n/a n/a 08/20/2023 n/a
Extra Operating Cost: n/a n/a 08/20/2023 n/a

Property

Last Analysis Data  (08/20/2023)
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
08/20/2023
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%
Measured &
Indicated
08/20/2023
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 0.22M
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 0.15M
Maximum Profit (Gold): $39.30M $100.91M n/a $61.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $39.30M $100.91M n/a $61.61M
Max Profit / Current MCap: 0.545 0.882 n/a 0.337
Max Profit Per Share (Gold): $3.02 $7.76 n/a $4.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.02 $7.76 n/a $4.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $530.51 $841.18 n/a $310.66
FD MCap / Silver Eq.: $6.39 $10.00 n/a $3.61
FD MCap / Per Metal
as % Spot Price:
28.08% 35.92% n/a 7.83%

Reserves &
Resources
08/20/2023
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 0.43M
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 0.24M
Maximum Profit (Gold): $63.87M $163.98M n/a $100.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $63.87M $163.98M n/a $100.11M
Max Profit / Current MCap: 0.885 1.433 n/a 0.548
Max Profit Per Share (Gold): $4.91 $12.61 n/a $7.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.91 $12.61 n/a $7.70
Total Free Profit Per Share: $0.00 $3.81 n/a $3.81
FD MCap / Gold Eq.: $326.47 $517.65 n/a $191.18
FD MCap / Silver Eq.: $3.93 $6.15 n/a $2.22
FD MCap / Per Metal
as % Spot Price:
17.28% 22.10% n/a 4.82%

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.     ×