Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Scorpio Gold Corp

www: www.scorpiogold.com   email: ir@scorpiogold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:SGN CAD
OTCMKTS:SRCRF USD

Description

Scorpio Gold Corp are a gold focused junior, project generator with one exploration property in USA. They have approximately 1.5Moz. of gold in the reserves and resources category They have a market capitalisation of ~$81.82M which is a rise of roughly 160% over the last twelve months. As of 06/01/2025 they have no debt and ~$6M cash. They have 302M 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 06/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $31.44M $81.82M 04/27/2026
MCap (OS): $25.68M $73.38M 04/27/2026
Total Assets: $15.00M $15.00M 06/01/2025
Total Liabilities: $9.00M $9.00M 06/01/2025
Current Assets: $6.00M $6.00M 06/01/2025
Current Liabilities: $3.00M $3.00M 06/01/2025
Total Debt: $0.00M $0.00M 06/01/2025
Cash: $6.00M $6.00M 06/01/2025
Debt (Net): $-6.00M $-6.00M
Enterprise Value: $25.44M $75.82M
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/01/2025
Misc 06/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 221,357,418 302,296,694 04/27/2026
Shares (FD): 271,097,223 337,078,775 04/27/2026
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 04/27/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Explorer never
Production ETA: n/a 01/01/2030 06/01/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/01/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/01/2025
Development Phase: none Advanced Drilling 04/27/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 4
PG/Explorer: Excellent Project
 04/27/2026
Cash Flow Multiple: 3 none 05/31/2024

Resource Data

GOLD 06/01/2025
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 06/01/2025
Measured & Indicated: n/a n/a 06/01/2025
Inferred: n/a 1.50M 06/01/2025
Reserves & Resources: n/a 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/01/2025
Measured & Indicated: n/a n/a 06/01/2025
Inferred: n/a 0.60M 06/01/2025
Reserves & Resources: 0.00M 0.60M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a $750 06/01/2025
Extra Operating Cost: n/a $350 06/01/2025
Total: $1,750 $1,100 06/01/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/01/2025
Open Pit (Avg): n/a 1.00 g/t 06/01/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/27/2026
F
U
T
U
R
E		 Proven & Probable: 0.50M 3.00M 04/27/2026
Annual Production: 30,000oz. n/a 04/27/2026
Cash Cost: $1,100 n/a 04/27/2026
Extra Operating Cost: $650 n/a 04/27/2026
SILVER 06/01/2025
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 06/01/2025
Measured & Indicated: n/a n/a 06/01/2025
Inferred: n/a n/a 06/01/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/01/2025
Measured & Indicated: n/a n/a 06/01/2025
Inferred: n/a n/a 06/01/2025
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 06/01/2025
Extra Operating Cost: n/a n/a 06/01/2025
Total: n/a n/a 06/01/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/01/2025
Open Pit (Avg): n/a n/a 05/06/2023
Recovery Rate: n/a n/a 06/01/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/01/2025
Annual Production: n/a n/a 06/01/2025
Cash Cost: n/a n/a 06/01/2025
Extra Operating Cost: n/a n/a 06/01/2025

Property

Last Analysis Data  (06/01/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Manhattan
100 show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.

Size: 2,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Manhattan
100 show
Mined in the 1930s for 100,000 oz at 12 gpt.

Also includes Keystone and Jumbo properties.

Permitted mill. 400 tpd.

Size: 2,500 ha

Profitability (by resource)

Proven &
Probable		 06/01/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 06/01/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 06/01/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 1.50M 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 0.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $2,083.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $2,083.79M n/a
Max Profit / Current MCap: n/a 25.467 n/a
Max Profit Per Share (Gold): n/a $6.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $6.18 n/a
Total Free Profit Per Share: n/a $5.85 n/a
FD MCap / Gold Eq.: n/a $136.37 n/a
FD MCap / Silver Eq.: n/a $2.33 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 2.98% n/a
EV / Gold Eq.: n/a $126.37 n/a
EV / Silver Eq.: n/a $2.16 n/a
EV / Per Metal
as % Spot Price:		 n/a 2.76% 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.     ×