Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:THX
CAD
OTCMKTS:THXPF
USD
Description
Thor Explorations Ltd are a gold focused junior near-term producer with one mine in development in Nigeria and two exploration properties. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$125.8M which is a fall of roughly 28% over the last twelve months. As of 08/15/2021 they have ~C$64M debt and ~C$11.63M cash. They have 624M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$174.68M
$125.80M
08/15/2021
$-48.88M
Total Assets:
$43.94M
$42.65M
08/15/2021
$-1.29M
Total Liabilities:
$67.90M
$65.91M
08/15/2021
$-1.99M
Current Assets:
$11.98M
$11.63M
08/15/2021
$-0.35M
Current Liabilities:
$1.20M
$1.16M
08/15/2021
$-0.04M
Total Debt:
$66.30M
$64.36M
08/15/2021
$-1.94M
Cash:
$11.98M
$11.63M
08/15/2021
$-0.35M
Enterprise Value:
$229.00M
$178.53M
08/29/1975
$-50.47M
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:
Yes
Yes
08/15/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/15/2021
0.00%
Misc
08/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
623,570,000
623,570,000
08/15/2021
0
Shares (FD):
705,363,000
705,363,000
08/15/2021
0
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
08/15/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/15/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/15/2021
0
Initial CapEx (Outstanding):
$87.00M49.81% of Mkt.Cap
$87.00M69.16% of Mkt.Cap
08/15/2021
$0.00M
Funding Option:
n/a
n/a
08/15/2021
n/a
Documentation:
none
FS
08/15/2021
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
08/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.40M
08/15/2021
0.00M
Measured & Indicated:
0.50M
0.50M
08/15/2021
0.00M
Inferred:
0.50M
0.50M
08/15/2021
0.00M
Reserves & Resources:
1.00M
1.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.36M
0.36M
08/15/2021
0.00M
Measured & Indicated:
0.43M
0.43M
08/15/2021
0.00M
Inferred:
0.23M
0.23M
08/15/2021
0.00M
Reserves & Resources:
0.66M
0.66M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/15/2021
$0.00
Average Grade:
3.80 g/t
3.80 g/t
08/15/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/15/2021
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
08/15/2021
0.00M
Annual Production:
80,000oz.
80,000oz.
08/15/2021
0oz.
Cash Cost:
$650
$650
08/15/2021
$0
Extra Operating Cost:
$450
$450
08/15/2021
$0
SILVER
08/15/2021 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
08/15/2021
0.00M
Measured & Indicated:
n/a
n/a
08/15/2021
0.00M
Inferred:
n/a
n/a
08/15/2021
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
08/15/2021
0.00M
Measured & Indicated:
n/a
n/a
08/15/2021
0.00M
Inferred:
n/a
n/a
08/15/2021
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
08/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/15/2021
$0.00
Average Grade:
n/a
n/a
08/15/2021
n/a
Recovery Rate:
n/a
n/a
08/15/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/15/2021
0.00M
Annual Production:
n/a
n/a
08/15/2021
n/a
Cash Cost:
n/a
n/a
08/15/2021
n/a
Extra Operating Cost:
n/a
n/a
08/15/2021
n/a
Property
Last Analysis Data (08/15/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Profitability (by resource)
Proven & Probable
08/15/2021 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.09M
P L A U S I B L E
Gold Eq. Oz.:
0.36M
0.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.68M
Maximum Profit (Gold):
$214.11M
$232.47M
n/a
$18.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$214.11M
$232.47M
n/a
$18.36M
Max Profit / Current MCap:
1.226
1.848
n/a
0.622
Max Profit Per Share (Gold):
$0.30
$0.33
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.30
$0.33
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.10
n/a
$0.10
FD Mkt. Cap / Gold Eq.:
$485.22
$349.44
n/a
$-135.77
FD Mkt. Cap / Silver Eq.:
$6.47
$4.10
n/a
$-2.37
FD Mkt. Cap / Per Metal as % Spot Price:
27.26%
19.01%
n/a
-8.25%
Measured & Indicated
08/15/2021 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.11M
P L A U S I B L E
Gold Eq. Oz.:
0.43M
0.43M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.42M
Maximum Profit (Gold):
$256.93M
$278.96M
n/a
$22.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$256.93M
$278.96M
n/a
$22.04M
Max Profit / Current MCap:
1.471
2.218
n/a
0.747
Max Profit Per Share (Gold):
$0.36
$0.40
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.36
$0.40
n/a
$0.03
Total Free Profit Per Share:
$0.05
$0.17
n/a
$0.11
FD Mkt. Cap / Gold Eq.:
$404.35
$291.20
n/a
$-113.14
FD Mkt. Cap / Silver Eq.:
$5.39
$3.42
n/a
$-1.97
FD Mkt. Cap / Per Metal as % Spot Price:
22.72%
15.84%
n/a
-6.88%
Reserves & Resources
08/15/2021 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
10.22M
P L A U S I B L E
Gold Eq. Oz.:
0.66M
0.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.72M
Maximum Profit (Gold):
$390.74M
$424.26M
n/a
$33.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$390.74M
$424.26M
n/a
$33.52M
Max Profit / Current MCap:
2.237
3.372
n/a
1.136
Max Profit Per Share (Gold):
$0.55
$0.60
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.55
$0.60
n/a
$0.05
Total Free Profit Per Share:
$0.24
$0.37
n/a
$0.13
FD Mkt. Cap / Gold Eq.:
$265.87
$191.48
n/a
$-74.40
FD Mkt. Cap / Silver Eq.:
$3.54
$2.25
n/a
$-1.30
FD Mkt. Cap / Per Metal as % Spot Price:
14.94%
10.42%
n/a
-4.52%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7988
CAD 0.7754
08/16/2022
Spot Gold:
$1,779.70
$1,838.00
08/16/2022
$58.30
Spot Silver:
$23.72
$21.56
08/16/2022
$-2.16
Gold:Silver Ratio:
75.03
85.25
08/16/2022
10.22
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: