Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$8.33M which is a rise of roughly 6% over the last six months. As of 07/18/2020 they have ~$7M debt and ~$1.8M cash. They have 69M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/06/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7.84M
$8.33M
07/18/2020
$0.50M
Total Assets:
$17.00M
$14.90M
07/18/2020
$-2.10M
Total Liabilities:
$5.00M
$6.00M
07/18/2020
$1.00M
Current Assets:
$3.00M
$3.50M
07/18/2020
$0.50M
Current Liabilities:
$1.00M
$0.60M
07/18/2020
$-0.40M
Total Debt:
$0.00M
$6.87M
07/18/2020
$6.87M
Cash:
$1.00M
$1.80M
07/18/2020
$0.80M
Enterprise Value:
$6.84M
$13.41M
06/05/1970
$6.57M
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:
07/18/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/18/2020
0.00%
Misc
04/06/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
125,000,000
68,842,000
07/18/2020
-56,158,000
Shares (FD):
131,000,000
73,157,000
07/18/2020
-57,843,000
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
07/18/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/18/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/18/2020
0
Initial CapEx (Outstanding):
$36.00M459.47% of Mkt.Cap
$36.00M432.16% of Mkt.Cap
07/18/2020
$0.00M
Funding Option:
n/a
n/a
07/18/2020
n/a
Documentation:
none
FS
07/18/2020
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
07/18/2020
0.00M
Measured & Indicated:
0.25M
0.25M
07/18/2020
0.00M
Inferred:
n/a
n/a
07/18/2020
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
07/18/2020
0.00M
Measured & Indicated:
0.21M
0.21M
07/18/2020
0.00M
Inferred:
n/a
n/a
07/18/2020
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
07/18/2020
$0.00
Extra Operating Cost:
n/a
n/a
07/18/2020
$0.00
Average Grade:
1.75 g/t
1.75 g/t
07/18/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/18/2020
0.00%
F U T U R E
Proven & Probable:
0.25M
0.25M
07/18/2020
0.00M
Annual Production:
30,000oz.
30,000oz.
07/18/2020
0oz.
Cash Cost:
$850
$850
07/18/2020
$0
Extra Operating Cost:
$400
$400
07/18/2020
$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
07/18/2020
0.00M
Measured & Indicated:
n/a
n/a
07/18/2020
0.00M
Inferred:
n/a
n/a
07/18/2020
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
07/18/2020
0.00M
Measured & Indicated:
n/a
n/a
07/18/2020
0.00M
Inferred:
n/a
n/a
07/18/2020
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
07/18/2020
$0.00
Extra Operating Cost:
n/a
n/a
07/18/2020
$0.00
Average Grade:
n/a
n/a
07/18/2020
n/a
Recovery Rate:
n/a
n/a
07/18/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/18/2020
0.00M
Annual Production:
n/a
n/a
07/18/2020
n/a
Cash Cost:
n/a
n/a
07/18/2020
n/a
Extra Operating Cost:
n/a
n/a
07/18/2020
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
-1.85M
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
-1.67M
Maximum Profit (Gold):
$2.93M
$42.80M
n/a
$39.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2.93M
$42.80M
n/a
$39.87M
Max Profit / Current MCap:
0.374
5.138
n/a
4.764
Max Profit Per Share (Gold):
$0.02
$0.59
n/a
$0.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.59
n/a
$0.56
Total Free Profit Per Share:
$0.00
$0.44
n/a
$0.44
FD Mkt. Cap / Gold Eq.:
$58.04
$61.71
n/a
$3.67
FD Mkt. Cap / Silver Eq.:
$0.68
$0.84
n/a
$0.16
FD Mkt. Cap / Per Metal as % Spot Price:
4.49%
3.33%
n/a
-1.17%
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
-3.09M
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
-2.56M
Maximum Profit (Gold):
$4.49M
$65.63M
n/a
$61.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4.49M
$65.63M
n/a
$61.14M
Max Profit / Current MCap:
0.573
7.878
n/a
7.306
Max Profit Per Share (Gold):
$0.03
$0.90
n/a
$0.86
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.90
n/a
$0.86
Total Free Profit Per Share:
$0.00
$0.75
n/a
$0.75
FD Mkt. Cap / Gold Eq.:
$37.85
$40.24
n/a
$2.39
FD Mkt. Cap / Silver Eq.:
$0.44
$0.55
n/a
$0.11
FD Mkt. Cap / Per Metal as % Spot Price:
2.93%
2.17%
n/a
-0.76%
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
-3.09M
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
-2.56M
Maximum Profit (Gold):
$4.49M
$65.63M
n/a
$61.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4.49M
$65.63M
n/a
$61.14M
Max Profit / Current MCap:
0.573
7.878
n/a
7.306
Max Profit Per Share (Gold):
$0.03
$0.90
n/a
$0.86
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.90
n/a
$0.86
Total Free Profit Per Share:
$0.00
$0.75
n/a
$0.75
FD Mkt. Cap / Gold Eq.:
$37.85
$40.24
n/a
$2.39
FD Mkt. Cap / Silver Eq.:
$0.44
$0.55
n/a
$0.11
FD Mkt. Cap / Per Metal as % Spot Price:
2.93%
2.17%
n/a
-0.76%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/06/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/26/2021
Spot Gold:
$1,291.30
$1,853.90
01/26/2021
$562.60
Spot Silver:
$15.07
$25.28
01/26/2021
$10.21
Gold:Silver Ratio:
85.69
73.33
01/26/2021
-12.35
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: