Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:SGI
CAD
OTCMKTS:SUPGF
USD
Description
Superior Gold Inc are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 50koz. of gold per year. They have approximately 5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$25.2M which is a fall of roughly 79% over the last ten months. As of 11/28/2022 they have ~C$7M debt and ~C$11.18M cash. They have 123M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$117.89M
$25.20M
05/25/2022
$-92.69M
Total Assets:
$87.68M
$67.09M
11/28/2022
$-20.59M
Total Liabilities:
$51.81M
$55.91M
11/28/2022
$4.10M
Current Assets:
$28.69M
$11.18M
11/28/2022
$-17.51M
Current Liabilities:
$19.93M
$18.64M
04/07/2022
$-1.29M
Total Debt:
$0.00M
$7.45M
11/28/2022
$7.45M
Cash:
$19.13M
$11.18M
11/28/2022
$-7.95M
Enterprise Value:
$98.76M
$21.47M
09/06/1970
$-77.29M
Cash Flow:
$13.77M
$-4.50M
never
$-18.27M
Cash Flow Multiple:
8.56
0.00
never
-8.56
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/07/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/07/2022
0.00%
Misc
04/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
121,828,000
123,000,000
05/25/2022
1,172,000
Shares (FD):
145,000,000
130,000,000
05/25/2022
-15,000,000
Insider Ownership:
n/a
25%
11/28/2022
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/07/2022
n/a
Production (Gold Eq Oz.):
(guess) 70,000
(guess) 50,000
11/28/2022
-20,000
Production (Silver Eq Oz.) :
(guess) 5,497,235
(guess) 4,199,731
11/28/2022
-1,297,504
Initial CapEx (Outstanding):
n/a
n/a
04/07/2022
n/a
Funding Option:
n/a
n/a
04/07/2022
n/a
Documentation:
none
PRODUCER
11/28/2022
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
04/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.65M
05/25/2022
0.25M
Measured & Indicated:
3.00M
2.00M
05/25/2022
-1.00M
Inferred:
2.00M
3.00M
05/25/2022
1.00M
Reserves & Resources:
5.00M
5.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.34M
0.55M
05/25/2022
0.21M
Measured & Indicated:
2.11M
1.47M
05/25/2022
-0.64M
Inferred:
0.85M
1.28M
05/25/2022
0.43M
Reserves & Resources:
2.96M
2.75M
never
-0.21M
C U R R E N T
Annual Production:
(guess) 70,000oz.
(guess) 50,000oz.
11/28/2022
-20,000oz.
Cash Cost:
$1,250
$1,500
08/17/2022
$250.00
Extra Operating Cost:
$400
$500
08/17/2022
$100.00
Average Grade:
3.50 g/t
3.50 g/t
04/07/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/28/2022
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
04/07/2022
0.00M
Annual Production:
150,000oz.
150,000oz.
04/07/2022
0oz.
Cash Cost:
$1,100
$1,200
08/17/2022
$100
Extra Operating Cost:
$400
$450
08/17/2022
$50
SILVER
04/07/2022 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
04/07/2022
0.00M
Measured & Indicated:
n/a
n/a
04/07/2022
0.00M
Inferred:
n/a
n/a
04/07/2022
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
04/07/2022
0.00M
Measured & Indicated:
n/a
n/a
04/07/2022
0.00M
Inferred:
n/a
n/a
04/07/2022
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
04/07/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/07/2022
$0.00
Average Grade:
n/a
n/a
04/07/2022
n/a
Recovery Rate:
n/a
n/a
04/07/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/07/2022
0.00M
Annual Production:
n/a
n/a
04/07/2022
n/a
Cash Cost:
n/a
n/a
04/07/2022
n/a
Extra Operating Cost:
n/a
n/a
04/07/2022
n/a
Property
Last Analysis Data (04/07/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
West Australia , Australia
Hermes
100% (guess)
5,000
Open Pit
show
Small open pit project.
260,000 oz at 2 gpt.
Low capex.
Exploration
West Australia , Australia
Hermes South
80% (guess)
10,000
n/a
show
Early exploration.
Exploration
West Australia , Australia
Plutonic
100% (guess)
50,000
Both
show
Old mine. Production of 25 years at 5.5 million oz.
Low on resources.
Total Land Package Size (ha):
65,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
West Australia , Australia
Hermes
100% (guess)
5,000
Open Pit
show
Small open pit project.
260,000 oz at 2 gpt.
Low capex.
Exploration
West Australia , Australia
Hermes South
80% (guess)
10,000
n/a
show
Early exploration.
Exploration
West Australia , Australia
Plutonic
100% (guess)
50,000
Both
show
Old mine. Production of 25 years at 5.5 million oz.
Low on resources.
Total Land Package Size (ha):
65,000
Profitability (by resource)
Proven & Probable
04/07/2022 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.):
0.40M
0.65M
n/a
0.25M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
23.18M
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.55M
n/a
0.21M
Silver Eq. Oz.:
n/a
n/a
n/a
19.71M
Maximum Profit (Gold):
$46.83M
$-64.66M
n/a
$-111.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$46.83M
$-64.66M
n/a
$-111.49M
Max Profit / Current MCap:
0.397
n/a
n/a
-2.963
Max Profit Per Share (Gold):
$0.32
$-0.50
n/a
$-0.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.32
$-0.50
n/a
$-0.82
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$346.72
$45.60
n/a
$-301.12
FD Mkt. Cap / Silver Eq.:
$4.42
$0.54
n/a
$-3.87
FD Mkt. Cap / Per Metal as % Spot Price:
17.95%
2.44%
n/a
-15.52%
Measured & Indicated
04/07/2022 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
2.00M
n/a
-1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-67.61M
P L A U S I B L E
Gold Eq. Oz.:
2.11M
1.47M
n/a
-0.64M
Silver Eq. Oz.:
n/a
n/a
n/a
-42.03M
Maximum Profit (Gold):
$290.35M
$-172.09M
n/a
$-462.44M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$290.35M
$-172.09M
n/a
$-462.44M
Max Profit / Current MCap:
2.463
n/a
n/a
-9.293
Max Profit Per Share (Gold):
$2.00
$-1.32
n/a
$-3.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.00
$-1.32
n/a
$-3.33
Total Free Profit Per Share:
$0.98
$0.00
n/a
$-0.98
FD Mkt. Cap / Gold Eq.:
$55.92
$17.13
n/a
$-38.79
FD Mkt. Cap / Silver Eq.:
$0.71
$0.20
n/a
$-0.51
FD Mkt. Cap / Per Metal as % Spot Price:
2.90%
0.92%
n/a
-1.98%
Reserves & Resources
04/07/2022 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.):
5.00M
5.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
27.31M
P L A U S I B L E
Gold Eq. Oz.:
2.96M
2.75M
n/a
-0.21M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.69M
Maximum Profit (Gold):
$407.43M
$-321.29M
n/a
$-728.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$407.43M
$-321.29M
n/a
$-728.73M
Max Profit / Current MCap:
3.456
n/a
n/a
-16.208
Max Profit Per Share (Gold):
$2.81
$-2.47
n/a
$-5.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.81
$-2.47
n/a
$-5.28
Total Free Profit Per Share:
$1.79
$0.00
n/a
$-1.79
FD Mkt. Cap / Gold Eq.:
$39.85
$9.18
n/a
$-30.68
FD Mkt. Cap / Silver Eq.:
$0.51
$0.11
n/a
$-0.40
FD Mkt. Cap / Per Metal as % Spot Price:
2.06%
0.49%
n/a
-1.57%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7971
CAD 0.7455
02/08/2023
Spot Gold:
$1,931.10
$1,871.40
02/08/2023
$-59.70
Spot Silver:
$24.59
$22.28
02/08/2023
$-2.31
Gold:Silver Ratio:
78.53
83.99
02/08/2023
5.46
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: