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

Telson Mining

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

Symbol Data

Symbol Currency
OTCMKTS:SOHFF USD
CVE:TSN CAD

Description

Telson Mining are a gold focused junior, late stage development company with three exploration properties in Mexico. They have approximately 1.7Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$34.39M which is a rise of roughly 328% over the last ten months. As of 04/03/2020 they have ~C$28M debt and ~C$3.94M cash. They have 159M 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 04/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $8.05M $34.39M 04/03/2020 $26.35M
Total Assets: $39.52M $44.08M 04/03/2020 $4.56M
Total Liabilities: $38.81M $43.29M 04/03/2020 $4.47M
Current Assets: $10.59M $11.81M 04/03/2020 $1.22M
Current Liabilities: $23.99M $26.76M 04/03/2020 $2.77M
Total Debt: $25.41M $28.33M 04/03/2020 $2.93M
Cash: $3.53M $3.94M 04/03/2020 $0.41M
Enterprise Value: $29.92M $58.79M 11/12/1971 $28.87M
Cash Flow: $6.75M $11.09M never $4.34M
Cash Flow Multiple: 1.19 3.10 never 1.91
Net Debt to
Cash Flow Ratio:
3.24 2.20 never -1.04
Finance within 1 year: 04/03/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/03/2020 0.00%
Misc 04/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 159,037,000 159,037,000 04/03/2020 0
Shares (FD): 190,000,000 190,000,000 04/03/2020 0
Insider Ownership: n/a 50% 04/03/2020 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2020 04/03/2020 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
04/03/2020 0
Production (Silver Eq Oz.): (guess) 
3,391,841
(guess) 
2,216,000
04/03/2020 -1,175,841
Initial CapEx (Outstanding): $37.00M
459.9% of Mkt.Cap
$37.00M
107.58% of Mkt.Cap
04/03/2020 $0.00M
Funding Option: n/a n/a 04/03/2020 n/a
Documentation: none FS 04/03/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/03/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.75M 0.75M 04/03/2020 0.00M
Measured & Indicated: 1.50M 1.50M 04/03/2020 0.00M
Inferred: 0.20M 0.20M 04/03/2020 0.00M
Reserves & Resources: 1.70M 1.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.62M 0.62M 04/03/2020 0.00M
Measured & Indicated: 1.12M 1.12M 04/03/2020 0.00M
Inferred: 0.08M 0.08M 04/03/2020 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
30,000oz.
(guess) 
30,000oz.
04/03/2020 0oz.
Cash Cost: $850 $850 04/03/2020 $0.00
Extra Operating Cost: $450 $450 04/03/2020 $0.00
Average Grade: 1.80 g/t 1.80 g/t 04/03/2020 n/a
Recovery Rate: (CG)  83.00% (CG)  83.00% 04/03/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 04/03/2020 0.00M
Annual Production: 60,000oz. 60,000oz. 04/03/2020 0oz.
Cash Cost: $800 $800 04/03/2020 $0
Extra Operating Cost: $450 $450 04/03/2020 $0
SILVER 04/03/2020
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 04/03/2020 0.00M
Measured & Indicated: n/a n/a 04/03/2020 0.00M
Inferred: n/a n/a 04/03/2020 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 04/03/2020 0.00M
Measured & Indicated: n/a n/a 04/03/2020 0.00M
Inferred: n/a n/a 04/03/2020 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 04/03/2020 $0.00
Extra Operating Cost: n/a n/a 04/03/2020 $0.00
Average Grade: n/a n/a 04/03/2020 n/a
Recovery Rate: n/a n/a 04/03/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/03/2020 0.00M
Annual Production: n/a n/a 04/03/2020 n/a
Cash Cost: n/a n/a 04/03/2020 n/a
Extra Operating Cost: n/a n/a 04/03/2020 n/a

Property

Last Analysis Data  (04/03/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  

Profitability (by resource)

Proven &
Probable
04/03/2020
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -29.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.62M 0.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -24.40M
Maximum Profit (Gold): $140.01M $230.16M n/a $90.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.01M $230.16M n/a $90.16M
Max Profit / Current MCap: 17.403 6.692 n/a -10.711
Max Profit Per Share (Gold): $0.74 $1.21 n/a $0.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.74 $1.21 n/a $0.47
Total Free Profit Per Share: $0.68 $0.98 n/a $0.30
FD Mkt. Cap / Gold Eq.: $12.92 $55.25 n/a $42.33
FD Mkt. Cap / Silver Eq.: $0.11 $0.75 n/a $0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
0.80% 3.02% n/a 2.23%
Measured &
Indicated
04/03/2020
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -58.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.12M 1.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -43.92M
Maximum Profit (Gold): $252.01M $414.29M n/a $162.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $252.01M $414.29M n/a $162.28M
Max Profit / Current MCap: 31.325 12.045 n/a -19.279
Max Profit Per Share (Gold): $1.33 $2.18 n/a $0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.33 $2.18 n/a $0.85
Total Free Profit Per Share: $1.27 $1.95 n/a $0.68
FD Mkt. Cap / Gold Eq.: $7.18 $30.70 n/a $23.52
FD Mkt. Cap / Silver Eq.: $0.06 $0.42 n/a $0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
0.44% 1.68% n/a 1.24%

Reserves &
Resources
04/03/2020
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -66.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -47.17M
Maximum Profit (Gold): $270.68M $444.98M n/a $174.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.68M $444.98M n/a $174.30M
Max Profit / Current MCap: 33.645 12.938 n/a -20.707
Max Profit Per Share (Gold): $1.42 $2.34 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $2.34 n/a $0.92
Total Free Profit Per Share: $1.36 $2.11 n/a $0.75
FD Mkt. Cap / Gold Eq.: $6.68 $28.58 n/a $21.89
FD Mkt. Cap / Silver Eq.: $0.06 $0.39 n/a $0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
0.41% 1.56% n/a 1.15%

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.     ×