Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:THX
CAD
OTCMKTS:THXPF
USD
Description
Thor Explorations Ltd are a gold focused mid-tier producer with one mine in development in Nigeria and two exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$123.28M which is a fall of roughly 28% over the last four months. As of 08/24/2023 they have ~C$21M debt and ~C$8.09M cash. They have 654M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$171.71M
$123.28M
08/21/2023
$-48.43M
Total Assets:
$151.36M
$150.81M
08/21/2023
$-0.55M
Total Liabilities:
$107.06M
$106.67M
08/21/2023
$-0.39M
Current Assets:
$17.72M
$17.66M
08/21/2023
$-0.06M
Current Liabilities:
$62.02M
$61.80M
08/21/2023
$-0.23M
Total Debt:
$59.07M
$20.60M
08/24/2023
$-38.47M
Cash:
$11.08M
$8.09M
08/24/2023
$-2.98M
Enterprise Value:
$219.70M
$135.79M
04/21/1974
$-83.91M
Cash Flow:
$44.51M
$50.22M
never
$5.71M
Cash Flow Multiple:
3.86
2.45
never
-1.40
Net Debt to Cash Flow Ratio:
1.08
0.25
never
-0.83
Finance within 1 year:
Yes
Yes
08/21/2023
n/a
Misc
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
654,000,000
654,000,000
08/21/2023
0
Shares (FD):
684,000,000
684,000,000
08/21/2023
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
08/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 90,000
(guess) 90,000
08/21/2023
0
Production (Silver Eq Oz.) :
(guess) 7,321,340
(guess) 7,752,896
08/21/2023
431,556
Initial CapEx (Outstanding):
$87.00M50.67% of MCap
$87.00M70.57% of MCap
08/21/2023
$0.00M
Funding Option:
n/a
n/a
08/21/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
08/21/2023
0
Cash Flow Multiplier:
6
6
08/21/2023
0.00
Resource Data
GOLD
08/21/2023 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
08/21/2023
0.00M
Measured & Indicated:
1.00M
1.00M
08/21/2023
0.00M
Inferred:
1.00M
1.00M
08/21/2023
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.36M
0.36M
08/21/2023
0.00M
Measured & Indicated:
0.79M
0.79M
08/21/2023
0.00M
Inferred:
0.45M
0.45M
08/21/2023
0.00M
Reserves & Resources:
1.24M
1.24M
never
0.00M
C U R R E N T
Annual Production:
(guess) 90,000oz.
(guess) 90,000oz.
08/21/2023
0oz.
Cash Cost:
$900
$950
08/24/2023
$50.00
Extra Operating Cost:
$500
$500
08/21/2023
$0.00
Average Grade:
3.80 g/t
3.80 g/t
08/21/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
08/21/2023
0.00M
Annual Production:
90,000oz.
90,000oz.
08/21/2023
0oz.
Cash Cost:
$950
$1,000
08/24/2023
$50
Extra Operating Cost:
$500
$500
08/21/2023
$0
SILVER
08/21/2023 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
08/21/2023
0.00M
Measured & Indicated:
n/a
n/a
08/21/2023
0.00M
Inferred:
n/a
n/a
08/21/2023
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
08/21/2023
0.00M
Measured & Indicated:
n/a
n/a
08/21/2023
0.00M
Inferred:
n/a
n/a
08/21/2023
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
08/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/21/2023
$0.00
Average Grade:
n/a
n/a
08/21/2023
n/a
Recovery Rate:
n/a
n/a
08/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/21/2023
0.00M
Annual Production:
n/a
n/a
08/21/2023
n/a
Cash Cost:
n/a
n/a
08/21/2023
n/a
Extra Operating Cost:
n/a
n/a
08/21/2023
n/a
Property
Last Analysis Data (08/21/2023)
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
08/21/2023 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
1.92M
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
1.73M
Maximum Profit (Gold):
$178.06M
$200.88M
n/a
$22.82M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$178.06M
$200.88M
n/a
$22.82M
Max Profit / Current MCap:
1.037
1.629
n/a
0.592
Max Profit Per Share (Gold):
$0.26
$0.29
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.26
$0.29
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.05
n/a
$0.05
FD MCap / Gold Eq.:
$476.97
$342.45
n/a
$-134.52
FD MCap / Silver Eq.:
$5.86
$3.98
n/a
$-1.89
FD MCap / Per Metal as % Spot Price:
25.18%
17.05%
n/a
-8.12%
Measured & Indicated
08/21/2023 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
4.80M
P L A U S I B L E
Gold Eq. Oz.:
0.79M
0.79M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.80M
Maximum Profit (Gold):
$391.72M
$441.94M
n/a
$50.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$391.72M
$441.94M
n/a
$50.21M
Max Profit / Current MCap:
2.281
3.585
n/a
1.303
Max Profit Per Share (Gold):
$0.57
$0.65
n/a
$0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.57
$0.65
n/a
$0.07
Total Free Profit Per Share:
$0.23
$0.40
n/a
$0.17
FD MCap / Gold Eq.:
$216.80
$155.66
n/a
$-61.14
FD MCap / Silver Eq.:
$2.67
$1.81
n/a
$-0.86
FD MCap / Per Metal as % Spot Price:
11.44%
7.75%
n/a
-3.69%
Reserves & Resources
08/21/2023 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
9.59M
P L A U S I B L E
Gold Eq. Oz.:
1.24M
1.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.96M
Maximum Profit (Gold):
$614.29M
$693.04M
n/a
$78.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$614.29M
$693.04M
n/a
$78.74M
Max Profit / Current MCap:
3.578
5.622
n/a
2.044
Max Profit Per Share (Gold):
$0.90
$1.01
n/a
$0.12
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.90
$1.01
n/a
$0.12
Total Free Profit Per Share:
$0.56
$0.77
n/a
$0.21
FD MCap / Gold Eq.:
$138.25
$99.26
n/a
$-38.99
FD MCap / Silver Eq.:
$1.70
$1.15
n/a
$-0.55
FD MCap / Per Metal as % Spot Price:
7.30%
4.94%
n/a
-2.35%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7383
CAD 0.7357
12/08/2023
Spot Gold:
$1,894.60
$2,008.00
12/08/2023
$113.40
Spot Silver:
$23.29
$23.31
12/08/2023
$0.02
Gold:Silver Ratio:
81.35
86.14
12/08/2023
4.80
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: