Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Osino Resources

www: osinoresources.com   email: info@osinoresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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 developer 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$230.69M which is a rise of roughly 55% over the last twelve months. As of 07/07/2023 they have ~C$11M debt and ~C$3.66M cash. They have 158M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/07/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $148.56M $230.69M 07/07/2023 $82.12M
Total Assets: $5.25M $5.13M 07/07/2023 $-0.12M
Total Liabilities: $14.99M $14.64M 07/07/2023 $-0.34M
Current Assets: $3.75M $3.66M 07/07/2023 $-0.09M
Current Liabilities: $0.07M $0.07M 07/07/2023 $0.00M
Total Debt: $11.24M $10.98M 07/07/2023 $-0.26M
Cash: $3.75M $3.66M 07/07/2023 $-0.09M
Enterprise Value: $156.06M $238.01M 07/17/1977 $81.95M
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% 02/29/2024 30%
Dividend (Annual): n/a n/a never n/a
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): $365.00M
245.68% of MCap
$365.00M
158.22% of MCap
07/07/2023 $0.00M
Funding Option: n/a n/a 07/07/2023 n/a
Documentation: none FS 02/29/2024 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
0.08
Developer: 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
Total: $1,500 $1,500 07/07/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): 1.00 g/t n/a 07/07/2023 n/a
Open Pit (Avg): n/a 1.00 g/t 07/07/2023 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/29/2024 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
Total: n/a n/a 07/07/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/07/2023 n/a
Open Pit (Avg): 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 Name Owned Au Ag Cu Notes
Dev Twin Hills 100% show
Gold: P&P 2.15 Moz M&I 2.84 Moz Inferred .24 Moz
Exp 10 Properties 100% show
10 properties on 1+ million acres.

A plethora of drill targets

All early exploration.
Exp Ondundu 100% show
900,000 oz.

Likely their second mind.
Total Land Package Size (ha): 653,206  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Twin Hills 100% show
Gold: P&P 2.15 Moz M&I 2.84 Moz Inferred .24 Moz
Exp 10 Properties 100% show
10 properties on 1+ million acres.

A plethora of drill targets

All early exploration.
Exp Ondundu 100% 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 -10.68M
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 -9.08M
Maximum Profit (Gold): $793.63M $1,698.33M n/a $904.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $793.63M $1,698.33M n/a $904.71M
Max Profit / Current MCap: 5.342 7.362 n/a 2.020
Max Profit Per Share (Gold): $4.48 $9.60 n/a $5.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.48 $9.60 n/a $5.11
Total Free Profit Per Share: $3.36 $7.82 n/a $4.45
FD MCap / Gold Eq.: $79.45 $123.36 n/a $43.91
FD MCap / Silver Eq.: $0.95 $1.57 n/a $0.62
FD MCap / Per Metal
as % Spot Price:
4.13% 5.12% n/a 0.99%
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 -13.59M
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 -11.06M
Maximum Profit (Gold): $966.78M $2,068.88M n/a $1,102.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $966.78M $2,068.88M n/a $1,102.10M
Max Profit / Current MCap: 6.508 8.968 n/a 2.461
Max Profit Per Share (Gold): $5.46 $11.69 n/a $6.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.46 $11.69 n/a $6.23
Total Free Profit Per Share: $4.34 $9.91 n/a $5.57
FD MCap / Gold Eq.: $65.22 $101.27 n/a $36.05
FD MCap / Silver Eq.: $0.78 $1.29 n/a $0.51
FD MCap / Per Metal
as % Spot Price:
3.39% 4.21% n/a 0.82%

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 -18.45M
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 -13.12M
Maximum Profit (Gold): $1,147.15M $2,454.86M n/a $1,307.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,147.15M $2,454.86M n/a $1,307.71M
Max Profit / Current MCap: 7.722 10.642 n/a 2.920
Max Profit Per Share (Gold): $6.48 $13.87 n/a $7.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.48 $13.87 n/a $7.39
Total Free Profit Per Share: $5.36 $12.09 n/a $6.73
FD MCap / Gold Eq.: $54.96 $85.34 n/a $30.38
FD MCap / Silver Eq.: $0.66 $1.09 n/a $0.43
FD MCap / Per Metal
as % Spot Price:
2.86% 3.54% n/a 0.69%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×