Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Scorpio Gold Corp

www: www.scorpiogold.com   email: scorpio@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 developer 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 They have a market capitalisation of ~$21.27M which is a rise of roughly 10% over the last five months. As of 05/31/2024 they have no debt and ~$6M cash. They have 121M 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 05/31/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $19.31M $21.27M 08/27/2024 $1.96M
Total Assets: $15.00M $15.00M 05/31/2024 $0.00M
Total Liabilities: $9.00M $9.00M 05/31/2024 $0.00M
Current Assets: $6.00M $6.00M 05/31/2024 $0.00M
Current Liabilities: $3.00M $3.00M 05/31/2024 $0.00M
Total Debt: $0.00M $0.00M 05/31/2024 $0.00M
Cash: $6.00M $6.00M 05/31/2024 $0.00M
Enterprise Value: $13.31M $15.27M 06/26/1970 $1.96M
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: 05/31/2024 n/a
Misc 05/31/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 90,327,017 121,000,000 08/27/2024 30,672,983
Shares (FD): 142,459,167 173,000,000 08/27/2024 30,540,833
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 01/01/2021 05/31/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2024 0
Initial CapEx (Outstanding): $36.00M
186.44% of MCap		 $36.00M
169.27% of MCap 		05/31/2024 $0.00M
Funding Option: n/a n/a 05/31/2024 n/a
Documentation: none FS 08/27/2024 n/a
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 05/31/2024 0
Cash Flow Multiplier: 3 3 05/31/2024 0.00

Resource Data

GOLD 05/31/2024
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 05/31/2024 0.00M
Measured & Indicated: n/a n/a 05/31/2024 0.00M
Inferred: 0.25M 0.25M 05/31/2024 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/31/2024 0.00M
Measured & Indicated: n/a n/a 05/31/2024 0.00M
Inferred: 0.10M 0.10M 05/31/2024 0.00M
Reserves & Resources: 0.10M 0.10M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/31/2024 $0.00
Extra Operating Cost: n/a n/a 05/31/2024 $0.00
Total: $1,550 $1,550 05/31/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/31/2024 n/a
Open Pit (Avg): n/a n/a 05/06/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 05/31/2024 0.00M
Annual Production: 30,000oz. 30,000oz. 05/31/2024 0oz.
Cash Cost: $1,000 $1,000 05/31/2024 $0
Extra Operating Cost: $550 $550 05/31/2024 $0
SILVER 05/31/2024
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 05/31/2024 0.00M
Measured & Indicated: n/a n/a 05/31/2024 0.00M
Inferred: n/a n/a 05/31/2024 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 05/31/2024 0.00M
Measured & Indicated: n/a n/a 05/31/2024 0.00M
Inferred: n/a n/a 05/31/2024 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 05/31/2024 $0.00
Extra Operating Cost: n/a n/a 05/31/2024 $0.00
Total: n/a n/a 05/31/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/31/2024 n/a
Open Pit (Avg): n/a n/a 05/06/2023 n/a
Recovery Rate: n/a n/a 05/31/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/31/2024 0.00M
Annual Production: n/a n/a 05/31/2024 n/a
Cash Cost: n/a n/a 05/31/2024 n/a
Extra Operating Cost: n/a n/a 05/31/2024 n/a

Property

Last Analysis Data  (05/31/2024)
Stage Name Owned Au Ag Cu Notes
Prod Mineral Ridge - North Star 100% show
Low resources.
Exp Manhattan - Goldwedge 100% 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): 7,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Mineral Ridge - North Star 100% show
Low resources.
Exp Manhattan - Goldwedge 100% 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): 7,500  

Profitability (by resource)

Proven &
Probable		 05/31/2024
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		 05/31/2024
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%

Reserves &
Resources		 05/31/2024
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 0.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.10M 0.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.34M
Maximum Profit (Gold): $77.57M $118.29M n/a $40.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $77.57M $118.29M n/a $40.72M
Max Profit / Current MCap: 4.017 5.562 n/a 1.545
Max Profit Per Share (Gold): $0.54 $0.68 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $0.68 n/a $0.14
Total Free Profit Per Share: $0.36 $0.51 n/a $0.15
FD MCap / Gold Eq.: $193.09 $212.68 n/a $19.59
FD MCap / Silver Eq.: $2.52 $2.66 n/a $0.14
FD MCap / Per Metal
as % Spot Price:		 8.30% 7.78% n/a -0.52%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults