Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Scorpio Gold Corp

www: www.scorpiogold.com   email: phawley@scorpiogold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:SGN CAD
OTCMKTS:SRCRF USD

Description

Scorpio Gold Corp are a gold focused junior, late stage development company with one producing mine in USA and one exploration property. Currently they produce roughly per year. They have approximately 0.25Moz. of gold in the reserves and resources category of which 0.25Moz. are in the measured and indicated category. They have a market capitalisation of ~$3.02M which is a fall of roughly 61% over the last twelve months. As of 04/06/2019 they have no debt and ~$1M cash. They have 62M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $7.84M $3.02M 04/15/2019 $-4.81M
Total Assets: $17.00M $17.00M 04/06/2019 $0.00M
Total Liabilities: $5.00M $5.00M 04/06/2019 $0.00M
Current Assets: $3.00M $3.00M 04/06/2019 $0.00M
Current Liabilities: $1.00M $1.00M 04/06/2019 $0.00M
Total Debt: $0.00M $0.00M 04/06/2019 $0.00M
Cash: $1.00M $1.00M 04/06/2019 $0.00M
Enterprise Value: $6.84M $2.02M 01/24/1970 $-4.81M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/06/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/06/2019 0.00%
Misc 04/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 125,000,000 62,474,118 04/15/2019 -62,525,882
Shares (FD): 131,000,000 65,500,000 04/15/2019 -65,500,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 04/06/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/06/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/06/2019 0
Initial CapEx (Outstanding): $36.00M
459.47% of Mkt.Cap		 $36.00M
1190.33% of Mkt.Cap 		04/06/2019 $0.00M
Funding Option: n/a n/a 04/06/2019 n/a
Documentation: none FS 09/03/2019 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 04/06/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.15M 0.15M 04/06/2019 0.00M
Measured & Indicated: 0.25M 0.25M 04/06/2019 0.00M
Inferred: n/a n/a 04/06/2019 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.14M 0.14M 04/06/2019 0.00M
Measured & Indicated: 0.21M 0.21M 04/06/2019 0.00M
Inferred: n/a n/a 04/06/2019 0.00M
Reserves & Resources: 0.21M 0.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/06/2019 $0.00
Extra Operating Cost: n/a n/a 04/06/2019 $0.00
Average Grade: 1.75 g/t 1.75 g/t 04/06/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/03/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.25M 0.25M 04/06/2019 0.00M
Annual Production: 30,000oz. 30,000oz. 04/06/2019 0oz.
Cash Cost: $850 $850 04/06/2019 $0
Extra Operating Cost: $400 $400 04/06/2019 $0
SILVER 04/06/2019
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 04/06/2019 0.00M
Measured & Indicated: n/a n/a 04/06/2019 0.00M
Inferred: n/a n/a 04/06/2019 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 04/06/2019 0.00M
Measured & Indicated: n/a n/a 04/06/2019 0.00M
Inferred: n/a n/a 04/06/2019 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 04/06/2019 $0.00
Extra Operating Cost: n/a n/a 04/06/2019 $0.00
Average Grade: n/a n/a 04/06/2019 n/a
Recovery Rate: n/a n/a 04/06/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/06/2019 0.00M
Annual Production: n/a n/a 04/06/2019 n/a
Cash Cost: n/a n/a 04/06/2019 n/a
Extra Operating Cost: n/a n/a 04/06/2019 n/a

Property

Last Analysis Data  (04/06/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Nevada, USA Mineral Ridge 100% 5,000 Open Pit show
Low resources.
Exploration Nevada, USA Goldwedge 100% (guess) 500 Underground show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.
Total Land Package Size (ha): 5,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Nevada, USA Mineral Ridge 100% 5,000 Open Pit show
Low resources.
Exploration Nevada, USA Goldwedge 100% (guess) 500 Underground show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.
Total Land Package Size (ha): 5,500  

Profitability (by resource)

Proven &
Probable		 04/06/2019
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.07M
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 3.66M
Maximum Profit (Gold): $2.93M $26.54M n/a $23.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2.93M $26.54M n/a $23.61M
Max Profit / Current MCap: 0.374 8.774 n/a 8.400
Max Profit Per Share (Gold): $0.02 $0.41 n/a $0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.41 n/a $0.38
Total Free Profit Per Share: $0.00 $0.34 n/a $0.34
FD Mkt. Cap / Gold Eq.: $58.04 $22.40 n/a $-35.63
FD Mkt. Cap / Silver Eq.: $0.68 $0.20 n/a $-0.48
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.49% 1.38% n/a -3.12%
Measured &
Indicated		 04/06/2019
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.61M
Maximum Profit (Gold): $4.49M $40.69M n/a $36.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4.49M $40.69M n/a $36.20M
Max Profit / Current MCap: 0.573 13.453 n/a 12.880
Max Profit Per Share (Gold): $0.03 $0.62 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.62 n/a $0.59
Total Free Profit Per Share: $0.00 $0.56 n/a $0.56
FD Mkt. Cap / Gold Eq.: $37.85 $14.61 n/a $-23.24
FD Mkt. Cap / Silver Eq.: $0.44 $0.13 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.93% 0.90% n/a -2.03%

Reserves &
Resources		 04/06/2019
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.61M
Maximum Profit (Gold): $4.49M $40.69M n/a $36.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4.49M $40.69M n/a $36.20M
Max Profit / Current MCap: 0.573 13.453 n/a 12.880
Max Profit Per Share (Gold): $0.03 $0.62 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.62 n/a $0.59
Total Free Profit Per Share: $0.00 $0.56 n/a $0.56
FD Mkt. Cap / Gold Eq.: $37.85 $14.61 n/a $-23.24
FD Mkt. Cap / Silver Eq.: $0.44 $0.13 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.93% 0.90% n/a -2.03%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.