Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:BSR
CAD
OTCMKTS:BBSRF
USD
Description
Bluestone Resources Inc are a gold focused junior, late stage development company with one mine in development in Guatemala. They have approximately 3.1Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$64.85M which is a fall of roughly 44% over the last six months. As of 08/12/2022 they have ~$30M debt and ~$40M cash. They have 151M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$115.24M
$64.85M
08/12/2022
$-50.39M
Total Assets:
$75.00M
$75.00M
08/12/2022
$0.00M
Total Liabilities:
$51.00M
$51.00M
08/12/2022
$0.00M
Current Assets:
$40.00M
$40.00M
08/12/2022
$0.00M
Current Liabilities:
$12.00M
$12.00M
08/12/2022
$0.00M
Total Debt:
$30.00M
$30.00M
08/12/2022
$0.00M
Cash:
$40.00M
$40.00M
08/12/2022
$0.00M
Enterprise Value:
$105.24M
$54.85M
09/27/1971
$-50.39M
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:
08/12/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/12/2022
0.00%
Misc
08/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
151,000,000
151,000,000
08/12/2022
0
Shares (FD):
160,000,000
160,000,000
08/12/2022
0
Insider Ownership:
n/a
40%
08/12/2022
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
08/12/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/12/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/12/2022
0
Initial CapEx (Outstanding):
$548.00M475.55% of Mkt.Cap
$548.00M845.07% of Mkt.Cap
08/12/2022
$0.00M
Funding Option:
n/a
n/a
08/12/2022
n/a
Documentation:
none
PEA
08/12/2022
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
08/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.80M
2.80M
08/12/2022
0.00M
Measured & Indicated:
3.00M
3.00M
08/12/2022
0.00M
Inferred:
0.10M
0.10M
08/12/2022
0.00M
Reserves & Resources:
3.10M
3.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.52M
2.52M
08/12/2022
0.00M
Measured & Indicated:
2.66M
2.66M
08/12/2022
0.00M
Inferred:
0.05M
0.05M
08/12/2022
0.00M
Reserves & Resources:
2.71M
2.71M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/12/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/12/2022
$0.00
Average Grade:
1.60 g/t
1.60 g/t
08/12/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/12/2022
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
08/12/2022
0.00M
Annual Production:
200,000oz.
200,000oz.
08/12/2022
0oz.
Cash Cost:
$750
$750
08/12/2022
$0
Extra Operating Cost:
$500
$500
08/12/2022
$0
SILVER
08/12/2022 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
08/12/2022
0.00M
Measured & Indicated:
n/a
n/a
08/12/2022
0.00M
Inferred:
n/a
n/a
08/12/2022
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
08/12/2022
0.00M
Measured & Indicated:
n/a
n/a
08/12/2022
0.00M
Inferred:
n/a
n/a
08/12/2022
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
08/12/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/12/2022
$0.00
Average Grade:
n/a
n/a
08/12/2022
n/a
Recovery Rate:
n/a
n/a
08/12/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/12/2022
0.00M
Annual Production:
n/a
n/a
08/12/2022
n/a
Cash Cost:
n/a
n/a
08/12/2022
n/a
Extra Operating Cost:
n/a
n/a
08/12/2022
n/a
Property
Last Analysis Data (08/12/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guatemala , Guatemala
Cerro Blanco
100% (guess)
1,500
Underground
show
Purchased from Goldcorp in 2017 for $15 million, plus shares.
3 million oz open pit.
Total Land Package Size (ha):
1,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guatemala , Guatemala
Cerro Blanco
100% (guess)
1,500
Underground
show
Purchased from Goldcorp in 2017 for $15 million, plus shares.
3 million oz open pit.
Total Land Package Size (ha):
1,500
Profitability (by resource)
Proven & Probable
08/12/2022 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.):
2.80M
2.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-9.94M
P L A U S I B L E
Gold Eq. Oz.:
2.52M
2.52M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.95M
Maximum Profit (Gold):
$726.06M
$836.33M
n/a
$110.27M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$726.06M
$836.33M
n/a
$110.27M
Max Profit / Current MCap:
6.301
12.897
n/a
6.596
Max Profit Per Share (Gold):
$4.54
$5.23
n/a
$0.69
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.54
$5.23
n/a
$0.69
Total Free Profit Per Share:
$3.62
$4.69
n/a
$1.07
FD Mkt. Cap / Gold Eq.:
$45.73
$25.73
n/a
$-20.00
FD Mkt. Cap / Silver Eq.:
$0.54
$0.31
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
2.49%
1.34%
n/a
-1.15%
Measured & Indicated
08/12/2022 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-10.65M
P L A U S I B L E
Gold Eq. Oz.:
2.66M
2.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.46M
Maximum Profit (Gold):
$767.55M
$884.12M
n/a
$116.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$767.55M
$884.12M
n/a
$116.57M
Max Profit / Current MCap:
6.661
13.634
n/a
6.973
Max Profit Per Share (Gold):
$4.80
$5.53
n/a
$0.73
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.80
$5.53
n/a
$0.73
Total Free Profit Per Share:
$3.88
$4.99
n/a
$1.11
FD Mkt. Cap / Gold Eq.:
$43.26
$24.34
n/a
$-18.91
FD Mkt. Cap / Silver Eq.:
$0.51
$0.30
n/a
$-0.21
FD Mkt. Cap / Per Metal as % Spot Price:
2.35%
1.26%
n/a
-1.09%
Reserves & Resources
08/12/2022 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.):
3.10M
3.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-11.01M
P L A U S I B L E
Gold Eq. Oz.:
2.71M
2.71M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.62M
Maximum Profit (Gold):
$780.52M
$899.05M
n/a
$118.54M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$780.52M
$899.05M
n/a
$118.54M
Max Profit / Current MCap:
6.773
13.864
n/a
7.091
Max Profit Per Share (Gold):
$4.88
$5.62
n/a
$0.74
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.88
$5.62
n/a
$0.74
Total Free Profit Per Share:
$3.96
$5.08
n/a
$1.12
FD Mkt. Cap / Gold Eq.:
$42.54
$23.94
n/a
$-18.60
FD Mkt. Cap / Silver Eq.:
$0.50
$0.29
n/a
$-0.21
FD Mkt. Cap / Per Metal as % Spot Price:
2.31%
1.24%
n/a
-1.07%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/28/2023
Spot Gold:
$1,838.00
$1,927.30
01/28/2023
$89.30
Spot Silver:
$21.56
$23.59
01/28/2023
$2.03
Gold:Silver Ratio:
85.25
81.70
01/28/2023
-3.55
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: