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$154.26M which is a fall of roughly 12% over the last nine months. As of 08/15/2021 they have ~C$65M debt and ~C$11.72M 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
$154.26M
08/15/2021
$-20.42M
Total Assets:
$43.94M
$42.96M
08/15/2021
$-0.98M
Total Liabilities:
$67.90M
$66.39M
08/15/2021
$-1.51M
Current Assets:
$11.98M
$11.72M
08/15/2021
$-0.27M
Current Liabilities:
$1.20M
$1.17M
08/15/2021
$-0.03M
Total Debt:
$66.30M
$64.83M
08/15/2021
$-1.48M
Cash:
$11.98M
$11.72M
08/15/2021
$-0.27M
Enterprise Value:
$229.00M
$207.37M
07/27/1976
$-21.63M
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
$87.00M56.4% 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
3.91M
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
3.52M
Maximum Profit (Gold):
$214.11M
$235.08M
n/a
$20.98M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$214.11M
$235.08M
n/a
$20.98M
Max Profit / Current MCap:
1.226
1.524
n/a
0.298
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
$0.05
n/a
$0.05
FD Mkt. Cap / Gold Eq.:
$485.22
$428.50
n/a
$-56.72
FD Mkt. Cap / Silver Eq.:
$6.47
$5.05
n/a
$-1.41
FD Mkt. Cap / Per Metal as % Spot Price:
27.26%
23.21%
n/a
-4.06%
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
4.89M
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
4.22M
Maximum Profit (Gold):
$256.93M
$282.10M
n/a
$25.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$256.93M
$282.10M
n/a
$25.17M
Max Profit / Current MCap:
1.471
1.829
n/a
0.358
Max Profit Per Share (Gold):
$0.36
$0.40
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.36
$0.40
n/a
$0.04
Total Free Profit Per Share:
$0.05
$0.12
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$404.35
$357.08
n/a
$-47.26
FD Mkt. Cap / Silver Eq.:
$5.39
$4.21
n/a
$-1.18
FD Mkt. Cap / Per Metal as % Spot Price:
22.72%
19.34%
n/a
-3.38%
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
9.78M
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
6.43M
Maximum Profit (Gold):
$390.74M
$429.03M
n/a
$38.29M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$390.74M
$429.03M
n/a
$38.29M
Max Profit / Current MCap:
2.237
2.781
n/a
0.544
Max Profit Per Share (Gold):
$0.55
$0.61
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.55
$0.61
n/a
$0.05
Total Free Profit Per Share:
$0.24
$0.33
n/a
$0.08
FD Mkt. Cap / Gold Eq.:
$265.87
$234.79
n/a
$-31.08
FD Mkt. Cap / Silver Eq.:
$3.54
$2.77
n/a
$-0.78
FD Mkt. Cap / Per Metal as % Spot Price:
14.94%
12.72%
n/a
-2.22%
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 0.7811
05/22/2022
Spot Gold:
$1,779.70
$1,846.30
05/22/2022
$66.60
Spot Silver:
$23.72
$21.77
05/22/2022
$-1.95
Gold:Silver Ratio:
75.03
84.81
05/22/2022
9.78
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: