Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:OIII
CAD
OTCMKTS:OIIIF
USD
Description
O3 Mining Inc are a gold focused junior, late stage development company with four exploration properties in Canada. They have approximately 3.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$117.81M which is a fall of roughly 4% over the last nine months. As of 08/23/2021 they have no debt and ~C$38.75M cash. They have 60M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$123.26M
$117.81M
08/23/2021
$-5.45M
Total Assets:
$129.27M
$127.89M
08/23/2021
$-1.39M
Total Liabilities:
$3.13M
$3.10M
08/23/2021
$-0.03M
Current Assets:
$39.17M
$38.75M
08/23/2021
$-0.42M
Current Liabilities:
$3.13M
$3.10M
08/23/2021
$-0.03M
Total Debt:
$0.00M
$0.00M
08/23/2021
$0.00M
Cash:
$39.17M
$38.75M
08/23/2021
$-0.42M
Enterprise Value:
$84.08M
$79.06M
07/03/1972
$-5.03M
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:
08/23/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/23/2021
0.00%
Misc
08/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
60,311,000
60,311,000
08/23/2021
0
Shares (FD):
76,000,000
76,000,000
08/23/2021
0
Insider Ownership:
n/a
37%
08/23/2021
37%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
08/23/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/23/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/23/2021
0
Initial CapEx (Outstanding):
$200.00M162.26% of Mkt.Cap
$200.00M169.76% of Mkt.Cap
08/23/2021
$0.00M
Funding Option:
n/a
n/a
08/23/2021
n/a
Documentation:
none
PEA
08/23/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
08/23/2021 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
08/23/2021
0.00M
Measured & Indicated:
2.50M
2.50M
08/23/2021
0.00M
Inferred:
1.00M
1.00M
08/23/2021
0.00M
Reserves & Resources:
3.50M
3.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/23/2021
0.00M
Measured & Indicated:
1.70M
1.70M
08/23/2021
0.00M
Inferred:
0.43M
0.43M
08/23/2021
0.00M
Reserves & Resources:
2.13M
2.13M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/23/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/23/2021
$0.00
Average Grade:
1.10 g/t
1.10 g/t
08/23/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
08/23/2021
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
08/23/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
08/23/2021
0oz.
Cash Cost:
$800
$800
08/23/2021
$0
Extra Operating Cost:
$450
$450
08/23/2021
$0
SILVER
08/23/2021 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
08/23/2021
0.00M
Measured & Indicated:
n/a
n/a
08/23/2021
0.00M
Inferred:
n/a
n/a
08/23/2021
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
08/23/2021
0.00M
Measured & Indicated:
n/a
n/a
08/23/2021
0.00M
Inferred:
n/a
n/a
08/23/2021
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
08/23/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/23/2021
$0.00
Average Grade:
n/a
n/a
08/23/2021
n/a
Recovery Rate:
n/a
n/a
08/23/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/23/2021
0.00M
Annual Production:
n/a
n/a
08/23/2021
n/a
Cash Cost:
n/a
n/a
08/23/2021
n/a
Extra Operating Cost:
n/a
n/a
08/23/2021
n/a
Property
Last Analysis Data (08/23/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Alpha
100% (guess)
7,700
n/a
show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exploration
Quebec , Canada
East Cadillac
100% (guess)
n/a
n/a
show
Early Exploration.
Exploration
Quebec , Canada
Kinebik
100% (guess)
n/a
n/a
show
Early Exploration.
Exploration
Quebec , Canada
Marban
100% (guess)
n/a
n/a
show
Early Exploration.
Total Land Package Size (ha):
7,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Alpha
100% (guess)
7,700
n/a
show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exploration
Quebec , Canada
East Cadillac
100% (guess)
n/a
n/a
show
Early Exploration.
Exploration
Quebec , Canada
Kinebik
100% (guess)
n/a
n/a
show
Early Exploration.
Exploration
Quebec , Canada
Marban
100% (guess)
n/a
n/a
show
Early Exploration.
Total Land Package Size (ha):
7,700
Profitability (by resource)
Proven & Probable
08/23/2021 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
08/23/2021 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
19.08M
P L A U S I B L E
Gold Eq. Oz.:
1.70M
1.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
12.97M
Maximum Profit (Gold):
$658.67M
$685.44M
n/a
$26.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$658.67M
$685.44M
n/a
$26.78M
Max Profit / Current MCap:
5.344
5.818
n/a
0.474
Max Profit Per Share (Gold):
$8.67
$9.02
n/a
$0.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.67
$9.02
n/a
$0.35
Total Free Profit Per Share:
$6.60
$7.02
n/a
$0.42
FD Mkt. Cap / Gold Eq.:
$72.50
$69.30
n/a
$-3.20
FD Mkt. Cap / Silver Eq.:
$0.95
$0.82
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
4.02%
3.80%
n/a
-0.22%
Reserves & Resources
08/23/2021 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.):
3.50M
3.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
26.71M
P L A U S I B L E
Gold Eq. Oz.:
2.13M
2.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
16.22M
Maximum Profit (Gold):
$823.33M
$856.80M
n/a
$33.47M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$823.33M
$856.80M
n/a
$33.47M
Max Profit / Current MCap:
6.680
7.273
n/a
0.593
Max Profit Per Share (Gold):
$10.83
$11.27
n/a
$0.44
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.83
$11.27
n/a
$0.44
Total Free Profit Per Share:
$8.76
$9.27
n/a
$0.51
FD Mkt. Cap / Gold Eq.:
$58.00
$55.44
n/a
$-2.56
FD Mkt. Cap / Silver Eq.:
$0.76
$0.66
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
3.22%
3.04%
n/a
-0.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7835
CAD 0.7751
05/17/2022
Spot Gold:
$1,803.50
$1,826.00
05/17/2022
$22.50
Spot Silver:
$23.57
$21.70
05/17/2022
$-1.87
Gold:Silver Ratio:
76.52
84.15
05/17/2022
7.63
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: