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

Sirios Resources Inc

www: sirios.com/en   email: ddoucet@sirios.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:SOI CAD
OTCMKTS:SIREF USD

Description

Sirios Resources Inc are a gold focused junior, project generator with five exploration properties in Canada. They have approximately 3Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$68.59M which is a rise of roughly 181% over the last nine months. As of 08/07/2025 they have no debt and ~C$0.66M cash. They have 386M 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 08/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $24.41M $68.59M 08/07/2025
MCap (OS): $19.67M $55.27M 08/07/2025
Total Assets: $28.54M $28.79M 08/07/2025
Total Liabilities: $1.67M $1.69M 08/07/2025
Current Assets: $0.95M $0.96M 08/07/2025
Current Liabilities: $0.22M $0.22M 08/07/2025
Total Debt: $0.00M $0.00M 08/07/2025
Cash: $0.66M $0.66M 08/07/2025
Debt (Net): $-0.66M $-0.66M
Enterprise Value: $23.75M $67.93M
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: 08/07/2025
Misc 08/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 385,974,426 385,974,426 08/07/2025
Shares (FD): 479,017,008 479,017,008 08/07/2025
Insider Ownership: n/a 20% 04/09/2026
Dividend (Annual): n/a n/a 04/09/2026
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a n/a 08/07/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/07/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/07/2025
Development Phase: none none 08/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 05/29/2025
Cash Flow Multiple: none none 08/07/2025

Resource Data

GOLD 08/07/2025
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 08/07/2025
Measured & Indicated: n/a 1.30M 04/09/2026
Inferred: n/a 1.70M 04/09/2026
Reserves & Resources: n/a 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/07/2025
Measured & Indicated: n/a 0.83M 04/09/2026
Inferred: n/a 0.68M 04/09/2026
Reserves & Resources: 0.00M 1.51M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 08/07/2025
Extra Operating Cost: $350 $350 08/07/2025
Total: $1,100 $1,100 08/07/2025
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 08/07/2025
Open Pit (Avg): n/a 0.80 g/t 05/29/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/09/2026
F
U
T
U
R
E		 Proven & Probable: 1.50M 2.50M 04/09/2026
Annual Production: n/a n/a 08/07/2025
Cash Cost: n/a n/a 08/07/2025
Extra Operating Cost: n/a n/a 08/07/2025
SILVER 08/07/2025
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 08/07/2025
Measured & Indicated: n/a n/a 08/07/2025
Inferred: n/a n/a 08/07/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/07/2025
Measured & Indicated: n/a n/a 08/07/2025
Inferred: n/a n/a 08/07/2025
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 08/07/2025
Extra Operating Cost: n/a n/a 08/07/2025
Total: n/a n/a 08/07/2025
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 08/07/2025
Open Pit (Avg): n/a n/a 08/20/2023
Recovery Rate: n/a n/a 08/07/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/07/2025
Annual Production: n/a n/a 08/07/2025
Cash Cost: n/a n/a 08/07/2025
Extra Operating Cost: n/a n/a 08/07/2025

Property

Last Analysis Data  (08/07/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aquilon
20 show
Early Exploration.

High grade discovery.

Size: 5,000 ha
Exp Cheechoo
100 show
Gold discovery

2014 drill results: 20 meters at .4 gpt.

Option for 100%

Size: 15,700 ha
Exp Li-52
100 show
Size: 36,900 ha
Exp Maskwa
100 show
They optioned 100% but has the right to buy back 100% of the mining right of the non-critical minerals (including gold and silver) for $2 million.

Size: 19,000 ha
Exp Tilly
100 show
Size: 2,900 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aquilon
20 show
Early Exploration.

High grade discovery.

Size: 5,000 ha
Exp Cheechoo
100 show
Gold discovery

2014 drill results: 20 meters at .4 gpt.

Option for 100%

Size: 15,700 ha
Exp Li-52
100 show
Size: 36,900 ha
Exp Maskwa
100 show
They optioned 100% but has the right to buy back 100% of the mining right of the non-critical minerals (including gold and silver) for $2 million.

Size: 19,000 ha
Exp Tilly
100 show
Size: 2,900 ha

Profitability (by resource)

Proven &
Probable		 08/07/2025
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		 08/07/2025
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 1.30M 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 0.83M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $2,902.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $2,902.00M n/a
Max Profit / Current MCap: n/a 42.310 n/a
Max Profit Per Share (Gold): n/a $6.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $6.06 n/a
Total Free Profit Per Share: n/a $5.86 n/a
FD MCap / Gold Eq.: n/a $82.44 n/a
FD MCap / Silver Eq.: n/a $1.33 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 1.80% n/a
EV / Gold Eq.: n/a $81.64 n/a
EV / Silver Eq.: n/a $1.32 n/a
EV / Per Metal
as % Spot Price:		 n/a 1.78% n/a

Reserves &
Resources		 08/07/2025
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 3.00M 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 1.51M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $5,273.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $5,273.83M n/a
Max Profit / Current MCap: n/a 76.891 n/a
Max Profit Per Share (Gold): n/a $11.01 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $11.01 n/a
Total Free Profit Per Share: n/a $10.81 n/a
FD MCap / Gold Eq.: n/a $45.36 n/a
FD MCap / Silver Eq.: n/a $0.73 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 0.99% n/a
EV / Gold Eq.: n/a $44.93 n/a
EV / Silver Eq.: n/a $0.72 n/a
EV / Per Metal
as % Spot Price:		 n/a 0.98% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults