Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:BUD
CAD
OTCMKTS:STRRF
USD
Description
Satori Resources Inc are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 0.28Moz. of gold in the reserves and resources category of which 0.24Moz. are in the measured and indicated category. They have a market capitalisation of ~C$10.2M which is a fall of roughly 12% over the last five months. As of 12/18/2021 they have no debt and ~C$1.17M cash. They have 86M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$11.65M
$10.20M
12/18/2021
$-1.45M
Total Assets:
$4.52M
$4.53M
12/18/2021
$0.00M
Total Liabilities:
$1.01M
$1.01M
12/18/2021
$0.00M
Current Assets:
$1.25M
$1.25M
12/18/2021
$0.00M
Current Liabilities:
$0.22M
$0.22M
12/18/2021
$0.00M
Total Debt:
$0.00M
$0.00M
12/18/2021
$0.00M
Cash:
$1.17M
$1.17M
12/18/2021
$0.00M
Enterprise Value:
$10.48M
$9.03M
04/15/1970
$-1.45M
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:
12/18/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/18/2021
0.00%
Misc
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
86,180,000
86,180,000
12/18/2021
0
Shares (FD):
93,380,000
93,380,000
12/18/2021
0
Insider Ownership:
n/a
23%
12/18/2021
23%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/18/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/18/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/18/2021
0
Initial CapEx (Outstanding):
n/a
n/a
12/18/2021
n/a
Funding Option:
n/a
n/a
12/18/2021
n/a
Documentation:
none
none
12/18/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/18/2021 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
12/18/2021
0.00M
Measured & Indicated:
0.24M
0.24M
12/18/2021
0.00M
Inferred:
0.04M
0.04M
12/18/2021
0.00M
Reserves & Resources:
0.28M
0.28M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/18/2021
0.00M
Measured & Indicated:
0.17M
0.17M
12/18/2021
0.00M
Inferred:
0.02M
0.02M
12/18/2021
0.00M
Reserves & Resources:
0.19M
0.19M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/18/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/18/2021
$0.00
Average Grade:
6.12 g/t
6.12 g/t
12/18/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/18/2021
0.00%
F U T U R E
Proven & Probable:
0.20M
0.20M
12/18/2021
0.00M
Annual Production:
20,000oz.
20,000oz.
12/18/2021
0oz.
Cash Cost:
$850
$850
12/18/2021
$0
Extra Operating Cost:
$400
$400
12/18/2021
$0
SILVER
12/18/2021 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
12/18/2021
0.00M
Measured & Indicated:
n/a
n/a
12/18/2021
0.00M
Inferred:
n/a
n/a
12/18/2021
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
12/18/2021
0.00M
Measured & Indicated:
n/a
n/a
12/18/2021
0.00M
Inferred:
n/a
n/a
12/18/2021
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
12/18/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/18/2021
$0.00
Average Grade:
n/a
n/a
12/18/2021
n/a
Recovery Rate:
n/a
n/a
12/18/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/18/2021
0.00M
Annual Production:
n/a
n/a
12/18/2021
n/a
Cash Cost:
n/a
n/a
12/18/2021
n/a
Extra Operating Cost:
n/a
n/a
12/18/2021
n/a
Property
Last Analysis Data (12/18/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manatoba , Canada
Tartan Lake
100% (guess)
2,600
Underground
show
Past producing mine with a mill.
Excellent infrastructure.
Total Land Package Size (ha):
2,600
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manatoba , Canada
Tartan Lake
100% (guess)
2,600
Underground
show
Past producing mine with a mill.
Excellent infrastructure.
Total Land Package Size (ha):
2,600
Profitability (by resource)
Proven & Probable
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/18/2021 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.):
0.24M
0.24M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.99M
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.72M
Maximum Profit (Gold):
$66.23M
$73.94M
n/a
$7.72M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$66.23M
$73.94M
n/a
$7.72M
Max Profit / Current MCap:
5.683
7.249
n/a
1.566
Max Profit Per Share (Gold):
$0.71
$0.79
n/a
$0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.71
$0.79
n/a
$0.08
Total Free Profit Per Share:
$0.55
$0.65
n/a
$0.10
FD Mkt. Cap / Gold Eq.:
$67.44
$59.03
n/a
$-8.41
FD Mkt. Cap / Silver Eq.:
$0.84
$0.70
n/a
$-0.14
FD Mkt. Cap / Per Metal as % Spot Price:
3.75%
3.17%
n/a
-0.58%
Reserves & Resources
12/18/2021 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.):
0.28M
0.28M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.15M
P L A U S I B L E
Gold Eq. Oz.:
0.19M
0.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.79M
Maximum Profit (Gold):
$72.78M
$81.26M
n/a
$8.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$72.78M
$81.26M
n/a
$8.48M
Max Profit / Current MCap:
6.245
7.966
n/a
1.721
Max Profit Per Share (Gold):
$0.78
$0.87
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.78
$0.87
n/a
$0.09
Total Free Profit Per Share:
$0.62
$0.73
n/a
$0.11
FD Mkt. Cap / Gold Eq.:
$61.37
$53.72
n/a
$-7.65
FD Mkt. Cap / Silver Eq.:
$0.76
$0.63
n/a
$-0.13
FD Mkt. Cap / Per Metal as % Spot Price:
3.41%
2.89%
n/a
-0.53%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7800
CAD 0.7803
05/24/2022
Spot Gold:
$1,797.50
$1,861.30
05/24/2022
$63.80
Spot Silver:
$22.34
$22.00
05/24/2022
$-0.34
Gold:Silver Ratio:
80.46
84.60
05/24/2022
4.14
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: