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:TSG
CAD
OTCMKTS:TSGZF
USD
Description
Tristar Gold Inc are a gold focused junior, late stage developer with two exploration properties in Brazil. They have approximately 2.2Moz. 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 ~$46.36M which is a rise of roughly 73% over the last twelve months. As of 10/10/2023 they have no debt and ~$9M cash. They have 279M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$26.78M
$46.36M
10/10/2023
$19.58M
Total Assets:
$17.00M
$17.00M
10/10/2023
$0.00M
Total Liabilities:
$2.07M
$2.07M
10/10/2023
$0.00M
Current Assets:
$9.00M
$9.00M
10/10/2023
$0.00M
Current Liabilities:
$0.30M
$0.30M
10/10/2023
$0.00M
Total Debt:
$0.00M
$0.00M
10/10/2023
$0.00M
Cash:
$9.00M
$9.00M
10/10/2023
$0.00M
Enterprise Value:
$17.78M
$37.36M
03/09/1971
$19.58M
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
10/10/2023
n/a
Misc
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
279,000,000
279,000,000
10/10/2023
0
Shares (FD):
331,000,000
331,000,000
10/10/2023
0
Insider Ownership:
n/a
23%
06/30/2024
23%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
10/10/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
10/10/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
10/10/2023
0
Initial CapEx (Outstanding):
$260.00M970.76% of MCap
$260.00M560.8% of MCap
10/10/2023
$0.00M
Funding Option:
n/a
n/a
10/10/2023
n/a
Documentation:
none
PEA
06/30/2024
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
0
Cash Flow Multiplier:
3
3
04/19/2023
0.00
Resource Data
GOLD
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.40M
1.40M
10/10/2023
0.00M
Measured & Indicated:
1.50M
1.50M
10/10/2023
0.00M
Inferred:
0.70M
0.70M
10/10/2023
0.00M
Reserves & Resources:
2.20M
2.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.26M
1.26M
10/10/2023
0.00M
Measured & Indicated:
1.33M
1.33M
10/10/2023
0.00M
Inferred:
0.32M
0.32M
10/10/2023
0.00M
Reserves & Resources:
1.65M
1.65M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/10/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/10/2023
$0.00
Total:
$1,450
$1,450
10/10/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
1.00 g/t
n/a
10/10/2023
n/a
Open Pit (Avg):
n/a
1.00 g/t
10/10/2023
1.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
06/30/2024
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
10/10/2023
0.00M
Annual Production:
100,000oz.
100,000oz.
10/10/2023
0oz.
Cash Cost:
$950
$950
10/10/2023
$0
Extra Operating Cost:
$500
$500
10/10/2023
$0
SILVER
10/10/2023 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
10/10/2023
0.00M
Measured & Indicated:
n/a
n/a
10/10/2023
0.00M
Inferred:
n/a
n/a
10/10/2023
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
10/10/2023
0.00M
Measured & Indicated:
n/a
n/a
10/10/2023
0.00M
Inferred:
n/a
n/a
10/10/2023
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
10/10/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/10/2023
$0.00
Total:
n/a
n/a
10/10/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
10/10/2023
n/a
Open Pit (Avg):
n/a
n/a
10/10/2023
n/a
Recovery Rate:
n/a
n/a
10/10/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/10/2023
0.00M
Annual Production:
n/a
n/a
10/10/2023
n/a
Cash Cost:
n/a
n/a
10/10/2023
n/a
Extra Operating Cost:
n/a
n/a
10/10/2023
n/a
Property
Last Analysis Data (10/10/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Bom Jardim
100%
9,000
n/a
show
Early exploration. Very little drilling.
Exploration
Para State , Brazil
Castelo dos Sonhos
100% (guess)
27,000
n/a
show
2 million oz at 1 gpt. (most is inferred)
Should grow in size.
Total Land Package Size (ha):
36,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Bom Jardim
100%
9,000
n/a
show
Early exploration. Very little drilling.
Exploration
Para State , Brazil
Castelo dos Sonhos
100% (guess)
27,000
n/a
show
2 million oz at 1 gpt. (most is inferred)
Should grow in size.
Total Land Package Size (ha):
36,000
Profitability (by resource)
Proven & Probable
10/10/2023 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.):
1.40M
1.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.53M
P L A U S I B L E
Gold Eq. Oz.:
1.26M
1.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.37M
Maximum Profit (Gold):
$518.11M
$1,475.96M
n/a
$957.85M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$518.11M
$1,475.96M
n/a
$957.85M
Max Profit / Current MCap:
19.345
31.835
n/a
12.491
Max Profit Per Share (Gold):
$1.57
$4.46
n/a
$2.89
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.57
$4.46
n/a
$2.89
Total Free Profit Per Share:
$1.46
$4.27
n/a
$2.81
FD MCap / Gold Eq.:
$21.26
$36.80
n/a
$15.54
FD MCap / Silver Eq.:
$0.25
$0.44
n/a
$0.19
FD MCap / Per Metal as % Spot Price:
1.14%
1.40%
n/a
0.26%
Measured & Indicated
10/10/2023 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.63M
P L A U S I B L E
Gold Eq. Oz.:
1.33M
1.33M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.45M
Maximum Profit (Gold):
$547.72M
$1,560.30M
n/a
$1,012.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$547.72M
$1,560.30M
n/a
$1,012.59M
Max Profit / Current MCap:
20.450
33.655
n/a
13.204
Max Profit Per Share (Gold):
$1.65
$4.71
n/a
$3.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.65
$4.71
n/a
$3.06
Total Free Profit Per Share:
$1.54
$4.52
n/a
$2.98
FD MCap / Gold Eq.:
$20.11
$34.81
n/a
$14.70
FD MCap / Silver Eq.:
$0.24
$0.41
n/a
$0.18
FD MCap / Per Metal as % Spot Price:
1.08%
1.33%
n/a
0.25%
Reserves & Resources
10/10/2023 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.):
2.20M
2.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.40M
P L A U S I B L E
Gold Eq. Oz.:
1.65M
1.65M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.79M
Maximum Profit (Gold):
$677.25M
$1,929.30M
n/a
$1,252.05M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$677.25M
$1,929.30M
n/a
$1,252.05M
Max Profit / Current MCap:
25.286
41.614
n/a
16.327
Max Profit Per Share (Gold):
$2.05
$5.83
n/a
$3.78
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.05
$5.83
n/a
$3.78
Total Free Profit Per Share:
$1.94
$5.64
n/a
$3.70
FD MCap / Gold Eq.:
$16.26
$28.15
n/a
$11.89
FD MCap / Silver Eq.:
$0.19
$0.33
n/a
$0.14
FD MCap / Per Metal as % Spot Price:
0.87%
1.07%
n/a
0.20%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
09/20/2024
Spot Gold:
$1,861.20
$2,621.40
09/20/2024
$760.20
Spot Silver:
$21.82
$31.13
09/20/2024
$9.31
Gold:Silver Ratio:
85.30
84.21
09/20/2024
-1.09
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: