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:OSI
CAD
OTCMKTS:OSIIF
USD
Description
Osino Resources are a gold focused junior, late stage development company with one mine in development in Namibia and two exploration properties. They have approximately 3.8Moz. of gold in the reserves and resources category of which 2.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$138.03M which is a fall of roughly 7% over the last five months. As of 07/07/2023 they have ~C$11M debt and ~C$3.68M cash. They have 158M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$148.56M
$138.03M
07/07/2023
$-10.54M
Total Assets:
$5.25M
$5.15M
07/07/2023
$-0.10M
Total Liabilities:
$14.99M
$14.71M
07/07/2023
$-0.28M
Current Assets:
$3.75M
$3.68M
07/07/2023
$-0.07M
Current Liabilities:
$0.07M
$0.07M
07/07/2023
$0.00M
Total Debt:
$11.24M
$11.03M
07/07/2023
$-0.21M
Cash:
$3.75M
$3.68M
07/07/2023
$-0.07M
Enterprise Value:
$156.06M
$145.38M
08/10/1974
$-10.68M
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:
07/07/2023
n/a
Misc
07/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
158,000,000
158,000,000
07/07/2023
0
Shares (FD):
177,000,000
177,000,000
07/07/2023
0
Insider Ownership:
n/a
30%
11/19/2023
30%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
10/01/2025
07/07/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/07/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/07/2023
0
Initial CapEx (Outstanding):
$365.00M245.68% of MCap
$365.00M264.44% of MCap
07/07/2023
$0.00M
Funding Option:
n/a
n/a
07/07/2023
n/a
Documentation:
none
FS
11/19/2023
n/a
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
07/07/2023
0
Cash Flow Multiplier:
4
4
07/07/2023
0.00
Resource Data
GOLD
07/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.20M
2.20M
07/07/2023
0.00M
Measured & Indicated:
2.80M
2.80M
07/07/2023
0.00M
Inferred:
1.00M
1.00M
07/07/2023
0.00M
Reserves & Resources:
3.80M
3.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.87M
1.87M
07/07/2023
0.00M
Measured & Indicated:
2.28M
2.28M
07/07/2023
0.00M
Inferred:
0.43M
0.43M
07/07/2023
0.00M
Reserves & Resources:
2.70M
2.70M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/07/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/07/2023
$0.00
Average Grade:
1.00 g/t
1.00 g/t
07/07/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
3.50M
3.50M
07/07/2023
0.00M
Annual Production:
175,000oz.
175,000oz.
07/07/2023
0oz.
Cash Cost:
$1,000
$1,000
07/07/2023
$0
Extra Operating Cost:
$500
$500
07/07/2023
$0
SILVER
07/07/2023 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
07/07/2023
0.00M
Measured & Indicated:
n/a
n/a
07/07/2023
0.00M
Inferred:
n/a
n/a
07/07/2023
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
07/07/2023
0.00M
Measured & Indicated:
n/a
n/a
07/07/2023
0.00M
Inferred:
n/a
n/a
07/07/2023
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
07/07/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/07/2023
$0.00
Average Grade:
n/a
n/a
07/07/2023
n/a
Recovery Rate:
n/a
n/a
07/07/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/07/2023
0.00M
Annual Production:
n/a
n/a
07/07/2023
n/a
Cash Cost:
n/a
n/a
07/07/2023
n/a
Extra Operating Cost:
n/a
n/a
07/07/2023
n/a
Property
Last Analysis Data (07/07/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Central Namibia , Namibia
Twin Hills
100% (guess)
153,206
Open Pit
show
Gold: P&P 2.15 Moz M&I 2.84 Moz Inferred .24 Moz
Exploration
South Africa , Namibia
10 Properties
100% (guess)
500,000
n/a
show
10 properties on 1+ million acres.
A plethora of drill targets
All early exploration.
Exploration
South Africa , Namibia
Ondundu
100% (guess)
n/a
n/a
show
900,000 oz.
Likely their second mind.
Total Land Package Size (ha):
653,206
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Central Namibia , Namibia
Twin Hills
100% (guess)
153,206
Open Pit
show
Gold: P&P 2.15 Moz M&I 2.84 Moz Inferred .24 Moz
Exploration
South Africa , Namibia
10 Properties
100% (guess)
500,000
n/a
show
10 properties on 1+ million acres.
A plethora of drill targets
All early exploration.
Exploration
South Africa , Namibia
Ondundu
100% (guess)
n/a
n/a
show
900,000 oz.
Likely their second mind.
Total Land Package Size (ha):
653,206
Profitability (by resource)
Proven & Probable
07/07/2023 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.):
2.20M
2.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.29M
P L A U S I B L E
Gold Eq. Oz.:
1.87M
1.87M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.35M
Maximum Profit (Gold):
$793.63M
$939.49M
n/a
$145.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$793.63M
$939.49M
n/a
$145.86M
Max Profit / Current MCap:
5.342
6.807
n/a
1.465
Max Profit Per Share (Gold):
$4.48
$5.31
n/a
$0.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.48
$5.31
n/a
$0.82
Total Free Profit Per Share:
$3.36
$4.25
n/a
$0.88
FD MCap / Gold Eq.:
$79.45
$73.81
n/a
$-5.64
FD MCap / Silver Eq.:
$0.95
$0.86
n/a
$-0.10
FD MCap / Per Metal as % Spot Price:
4.13%
3.69%
n/a
-0.44%
Measured & Indicated
07/07/2023 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
8.00M
P L A U S I B L E
Gold Eq. Oz.:
2.28M
2.28M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.51M
Maximum Profit (Gold):
$966.78M
$1,144.47M
n/a
$177.68M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$966.78M
$1,144.47M
n/a
$177.68M
Max Profit / Current MCap:
6.508
8.292
n/a
1.784
Max Profit Per Share (Gold):
$5.46
$6.47
n/a
$1.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.46
$6.47
n/a
$1.00
Total Free Profit Per Share:
$4.34
$5.41
n/a
$1.06
FD MCap / Gold Eq.:
$65.22
$60.59
n/a
$-4.63
FD MCap / Silver Eq.:
$0.78
$0.70
n/a
$-0.08
FD MCap / Per Metal as % Spot Price:
3.39%
3.03%
n/a
-0.36%
Reserves & Resources
07/07/2023 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.):
3.80M
3.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
10.86M
P L A U S I B L E
Gold Eq. Oz.:
2.70M
2.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.73M
Maximum Profit (Gold):
$1,147.15M
$1,357.99M
n/a
$210.83M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,147.15M
$1,357.99M
n/a
$210.83M
Max Profit / Current MCap:
7.722
9.839
n/a
2.117
Max Profit Per Share (Gold):
$6.48
$7.67
n/a
$1.19
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.48
$7.67
n/a
$1.19
Total Free Profit Per Share:
$5.36
$6.61
n/a
$1.25
FD MCap / Gold Eq.:
$54.96
$51.06
n/a
$-3.90
FD MCap / Silver Eq.:
$0.66
$0.59
n/a
$-0.07
FD MCap / Per Metal as % Spot Price:
2.86%
2.55%
n/a
-0.31%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7494
CAD 0.7357
12/08/2023
Spot Gold:
$1,924.40
$2,002.40
12/08/2023
$78.00
Spot Silver:
$23.06
$23.20
12/08/2023
$0.14
Gold:Silver Ratio:
83.45
86.31
12/08/2023
2.86
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: