Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 3.6Moz. 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$97.59M which is a fall of roughly 10% over the last ten months. As of 08/11/2022 they have no debt and ~C$14.9M cash. They have 68M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$108.62M
$97.59M
08/11/2022
Total Assets:
$105.80M
$100.54M
08/11/2022
Total Liabilities:
$3.13M
$2.98M
08/11/2022
Current Assets:
$62.70M
$59.58M
08/11/2022
Current Liabilities:
$3.13M
$2.98M
08/11/2022
Total Debt:
$0.00M
$0.00M
08/11/2022
Cash:
$15.67M
$14.90M
08/11/2022
Enterprise Value:
$92.95M
$82.70M
08/14/1972
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
08/11/2022
Misc
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
68,000,000
68,000,000
08/11/2022
Shares (FD):
84,000,000
84,000,000
08/11/2022
Insider Ownership:
n/a
30%
04/18/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2026
08/11/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/11/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/11/2022
Initial CapEx (Outstanding):
$200.00M184.12% of MCap
$200.00M204.93% of MCap
08/11/2022
Funding Option:
n/a
n/a
08/11/2022
Documentation:
none
PEA
04/18/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
4
04/18/2023
Resource Data
GOLD
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/11/2022
Measured & Indicated:
2.80M
2.80M
08/11/2022
Inferred:
0.80M
0.80M
08/11/2022
Reserves & Resources:
3.60M
3.60M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/11/2022
Measured & Indicated:
1.90M
1.90M
08/11/2022
Inferred:
0.34M
0.34M
08/11/2022
Reserves & Resources:
2.24M
2.24M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/11/2022
Extra Operating Cost:
n/a
n/a
08/11/2022
Average Grade:
1.10 g/t
1.10 g/t
08/11/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/18/2023
F U T U R E
Proven & Probable:
3.00M
3.00M
08/11/2022
Annual Production:
100,000oz.
100,000oz.
08/11/2022
Cash Cost:
$750
$900
04/18/2023
Extra Operating Cost:
$450
$500
04/18/2023
SILVER
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/11/2022
Measured & Indicated:
n/a
n/a
08/11/2022
Inferred:
n/a
n/a
08/11/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/11/2022
Measured & Indicated:
n/a
n/a
08/11/2022
Inferred:
n/a
n/a
08/11/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/11/2022
Extra Operating Cost:
n/a
n/a
08/11/2022
Average Grade:
n/a
n/a
08/11/2022
Recovery Rate:
n/a
n/a
08/11/2022
F U T U R E
Proven & Probable:
n/a
n/a
08/11/2022
Annual Production:
n/a
n/a
08/11/2022
Cash Cost:
n/a
n/a
08/11/2022
Extra Operating Cost:
n/a
n/a
08/11/2022
Property
Last Analysis Data (08/11/2022)
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
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
2.80M
2.80M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.90M
1.90M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,214.75M
$1,034.63M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,214.75M
$1,034.63M
n/a
Max Profit / Current MCap:
11.183
10.602
n/a
Max Profit Per Share (Gold):
$14.46
$12.32
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$14.46
$12.32
n/a
Total Free Profit Per Share:
$12.81
$10.76
n/a
FD MCap / Gold Eq.:
$57.05
$51.26
n/a
FD MCap / Silver Eq.:
$0.67
$0.62
n/a
FD MCap / Per Metal as % Spot Price:
3.10%
2.64%
n/a
Reserves & Resources
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.60M
3.60M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.24M
2.24M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,431.67M
$1,219.39M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,431.67M
$1,219.39M
n/a
Max Profit / Current MCap:
13.180
12.495
n/a
Max Profit Per Share (Gold):
$17.04
$14.52
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$17.04
$14.52
n/a
Total Free Profit Per Share:
$15.39
$12.96
n/a
FD MCap / Gold Eq.:
$48.41
$43.49
n/a
FD MCap / Silver Eq.:
$0.57
$0.52
n/a
FD MCap / Per Metal as % Spot Price:
2.63%
2.24%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7837
CAD 0.7448
06/05/2023
Spot Gold:
$1,838.00
$1,943.40
06/05/2023
Spot Silver:
$21.56
$23.44
06/05/2023
Gold:Silver Ratio:
85.25
82.91
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: