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 one exploration property. 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$139.66M which is a fall of roughly 11% over the last two months. As of 08/29/2024 they have ~C$10M debt and ~C$7.91M cash. They have 655M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$156.62M
$139.66M
08/29/2024
$-16.96M
Total Assets:
$152.25M
$147.47M
08/29/2024
$-4.78M
Total Liabilities:
$107.69M
$104.31M
08/29/2024
$-3.38M
Current Assets:
$17.82M
$17.26M
08/29/2024
$-0.56M
Current Liabilities:
$62.39M
$60.43M
08/29/2024
$-1.96M
Total Debt:
$10.03M
$9.71M
08/29/2024
$-0.31M
Cash:
$8.17M
$7.91M
08/29/2024
$-0.26M
Enterprise Value:
$158.48M
$141.46M
06/26/1974
$-17.02M
Cash Flow:
$100.73M
$123.71M
never
$22.98M
Cash Flow Multiple:
1.55
1.13
never
-0.43
Net Debt to Cash Flow Ratio:
0.02
0.01
never
0.00
Finance within 1 year:
Yes
Yes
08/29/2024
n/a
Misc
08/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
655,101,952
655,101,952
08/29/2024
0
Shares (FD):
669,487,009
669,487,009
08/29/2024
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2021
08/29/2024
n/a
Production (Gold Eq Oz.):
(guess) 90,000
(guess) 90,000
08/29/2024
0
Production (Silver Eq Oz.) :
(guess) 7,706,594
(guess) 7,260,977
08/29/2024
-445,617
Initial CapEx (Outstanding):
$87.00M55.55% of MCap
$87.00M62.29% of MCap
08/29/2024
$0.00M
Funding Option:
n/a
n/a
08/29/2024
n/a
Documentation:
none
PRODUCER
08/29/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
08/21/2023
0
Cash Flow Multiplier:
8
8
08/29/2024
0.00
Resource Data
GOLD
08/29/2024 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
08/29/2024
0.00M
Measured & Indicated:
1.00M
1.00M
08/29/2024
0.00M
Inferred:
1.00M
1.00M
08/29/2024
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
08/29/2024
0.00M
Measured & Indicated:
0.79M
0.79M
08/29/2024
0.00M
Inferred:
0.45M
0.45M
08/29/2024
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.
08/29/2024
0oz.
Cash Cost:
$900
$900
08/29/2024
$0.00
Extra Operating Cost:
$500
$500
08/29/2024
$0.00
Total:
$1,400
$1,400
08/29/2024
$0.00
Margin (Free Cash Flow):
$1,119 (44%)
$1,375 (50%)
$255.30
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
08/29/2024
n/a
Open Pit (Avg):
n/a
3.00 g/t
03/24/2024
3.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/29/2024
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
08/29/2024
0.00M
Annual Production:
125,000oz.
125,000oz.
08/29/2024
0oz.
Cash Cost:
$1,000
$1,000
08/29/2024
$0
Extra Operating Cost:
$550
$550
08/29/2024
$0
SILVER
08/29/2024 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
08/29/2024
0.00M
Measured & Indicated:
n/a
n/a
08/29/2024
0.00M
Inferred:
n/a
n/a
08/29/2024
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
08/29/2024
0.00M
Measured & Indicated:
n/a
n/a
08/29/2024
0.00M
Inferred:
n/a
n/a
08/29/2024
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
08/29/2024
$0.00
Extra Operating Cost:
n/a
n/a
08/29/2024
$0.00
Total:
n/a
n/a
08/29/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/29/2024
n/a
Open Pit (Avg):
n/a
n/a
08/21/2023
n/a
Recovery Rate:
n/a
n/a
08/29/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/29/2024
0.00M
Annual Production:
n/a
n/a
08/29/2024
n/a
Cash Cost:
n/a
n/a
08/29/2024
n/a
Extra Operating Cost:
n/a
n/a
08/29/2024
n/a
Property
Last Analysis Data (08/29/2024)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Western Africa , Nigeria
Segilola
100% (guess)
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
Open Pit
show
2M oz deposit.
Option to own 100%
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Western Africa , Nigeria
Segilola
100% (guess)
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
Open Pit
show
2M oz deposit.
Option to own 100%
Profitability (by resource)
Proven & Probable
08/29/2024 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
-1.98M
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
-1.78M
Maximum Profit (Gold):
$402.91M
$494.82M
n/a
$91.91M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$402.91M
$494.82M
n/a
$91.91M
Max Profit / Current MCap:
2.572
3.543
n/a
0.970
Max Profit Per Share (Gold):
$0.60
$0.74
n/a
$0.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.60
$0.74
n/a
$0.14
Total Free Profit Per Share:
$0.29
$0.45
n/a
$0.16
FD MCap / Gold Eq.:
$435.07
$387.95
n/a
$-47.11
FD MCap / Silver Eq.:
$5.08
$4.81
n/a
$-0.27
FD MCap / Per Metal as % Spot Price:
17.27%
13.98%
n/a
-3.29%
Measured & Indicated
08/29/2024 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
-4.95M
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
-3.92M
Maximum Profit (Gold):
$886.41M
$1,088.60M
n/a
$202.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$886.41M
$1,088.60M
n/a
$202.20M
Max Profit / Current MCap:
5.659
7.794
n/a
2.135
Max Profit Per Share (Gold):
$1.32
$1.63
n/a
$0.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.32
$1.63
n/a
$0.30
Total Free Profit Per Share:
$1.01
$1.34
n/a
$0.33
FD MCap / Gold Eq.:
$197.76
$176.34
n/a
$-21.41
FD MCap / Silver Eq.:
$2.31
$2.19
n/a
$-0.12
FD MCap / Per Metal as % Spot Price:
7.85%
6.36%
n/a
-1.49%
Reserves & Resources
08/29/2024 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
-9.90M
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
-6.15M
Maximum Profit (Gold):
$1,390.05M
$1,707.13M
n/a
$317.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,390.05M
$1,707.13M
n/a
$317.08M
Max Profit / Current MCap:
8.875
12.223
n/a
3.348
Max Profit Per Share (Gold):
$2.08
$2.55
n/a
$0.47
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.08
$2.55
n/a
$0.47
Total Free Profit Per Share:
$1.76
$2.26
n/a
$0.50
FD MCap / Gold Eq.:
$126.11
$112.45
n/a
$-13.66
FD MCap / Silver Eq.:
$1.47
$1.39
n/a
$-0.08
FD MCap / Per Metal as % Spot Price:
5.01%
4.05%
n/a
-0.95%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7427
CAD 0.7194
10/29/2024
Spot Gold:
$2,519.20
$2,774.50
10/29/2024
$255.30
Spot Silver:
$29.42
$34.39
10/29/2024
$4.97
Gold:Silver Ratio:
85.63
80.68
10/29/2024
-4.95
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: