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
Calculated using 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, 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 ~$15.02M which is a fall of roughly 22% over the last eleven 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
Item Value Value Updated
MCap (FD): $19.31M $15.02M 08/27/2024
Total Assets: $15.00M $15.00M 05/31/2024
Total Liabilities: $9.00M $9.00M 05/31/2024
Current Assets: $6.00M $6.00M 05/31/2024
Current Liabilities: $3.00M $3.00M 05/31/2024
Total Debt: $0.00M $0.00M 05/31/2024
Cash: $6.00M $6.00M 05/31/2024
Enterprise Value: $13.31M $9.02M 04/15/1970
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: 05/31/2024
Misc 05/31/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 90,327,017 121,000,000 08/27/2024
Shares (FD): 142,459,167 173,000,000 08/27/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2021 05/31/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2024
Initial CapEx (Outstanding): $36.00M
186.44% of MCap		 $36.00M
239.62% of MCap 		05/31/2024
Funding Option: n/a n/a 05/31/2024
Documentation: none FS 08/27/2024
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 05/31/2024
Cash Flow Multiplier: 3 3 05/31/2024

Resource Data

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

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
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
Measured &
Indicated		 05/31/2024
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

Reserves &
Resources		 05/31/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.10M 0.10M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $77.57M $169.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $77.57M $169.09M n/a
Max Profit / Current MCap: 4.017 11.255 n/a
Max Profit Per Share (Gold): $0.54 $0.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.54 $0.98 n/a
Total Free Profit Per Share: $0.36 $0.86 n/a
FD MCap / Gold Eq.: $193.09 $150.24 n/a
FD MCap / Silver Eq.: $2.52 $1.51 n/a
FD MCap / Per Metal
as % Spot Price:		 8.30% 4.64% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults