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:LIO
CAD
ASX:LLO
AUD
OTCMKTS:LOMLF
USD
Description
Lion One Metals Ltd are a gold focused junior near-term producer with one mine in development in Fiji. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$127.74M which is a fall of roughly 9% over the last nine months. As of 09/04/2022 they have no debt and ~C$26.81M cash. They have 206M shares outstanding and trade on the Canadian Venture Exchange, the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/04/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$140.22M
$127.74M
05/03/2023
Total Assets:
$53.27M
$52.13M
09/04/2022
Total Liabilities:
$0.30M
$0.30M
09/04/2022
Current Assets:
$27.40M
$26.81M
09/04/2022
Current Liabilities:
$0.30M
$0.30M
09/04/2022
Total Debt:
$0.00M
$0.00M
09/04/2022
Cash:
$27.40M
$26.81M
09/04/2022
Enterprise Value:
$112.83M
$100.93M
03/13/1973
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:
09/04/2022
Misc
09/04/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
156,000,000
206,000,000
05/03/2023
Shares (FD):
166,000,000
256,000,000
05/03/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
10/01/2023
09/04/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
09/04/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
09/04/2022
Initial CapEx (Outstanding):
$48.00M34.23% of MCap
$48.00M37.58% of MCap
09/04/2022
Funding Option:
n/a
n/a
09/04/2022
Documentation:
none
PEA
05/03/2023
Future MCap Modifier:
0.15Developer: Strong Path to Production
0.15Developer: Strong Path to Production
04/24/2023
Cash Flow Multiplier:
5
7
04/17/2023
Resource Data
GOLD
09/04/2022 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
09/04/2022
Measured & Indicated:
0.30M
0.50M
09/15/2022
Inferred:
0.50M
0.50M
09/15/2022
Reserves & Resources:
0.80M
1.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/04/2022
Measured & Indicated:
0.23M
0.38M
09/15/2022
Inferred:
0.24M
0.24M
09/15/2022
Reserves & Resources:
0.47M
0.62M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/04/2022
Extra Operating Cost:
n/a
n/a
09/04/2022
Average Grade:
6.00 g/t
6.00 g/t
09/04/2022
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
05/03/2023
F U T U R E
Proven & Probable:
2.50M
2.50M
09/04/2022
Annual Production:
100,000oz.
100,000oz.
09/04/2022
Cash Cost:
$850
$1,000
04/17/2023
Extra Operating Cost:
$450
$500
04/17/2023
SILVER
09/04/2022 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
09/04/2022
Measured & Indicated:
n/a
n/a
09/04/2022
Inferred:
n/a
n/a
09/04/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/04/2022
Measured & Indicated:
n/a
n/a
09/04/2022
Inferred:
n/a
n/a
09/04/2022
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
09/04/2022
Extra Operating Cost:
n/a
n/a
09/04/2022
Average Grade:
n/a
n/a
09/04/2022
Recovery Rate:
n/a
n/a
09/04/2022
F U T U R E
Proven & Probable:
n/a
n/a
09/04/2022
Annual Production:
n/a
n/a
09/04/2022
Cash Cost:
n/a
n/a
09/04/2022
Extra Operating Cost:
n/a
n/a
09/04/2022
Property
Last Analysis Data (09/04/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Fiji , Fiji
Tuvatu
100%
30,000
Both
show
PEA is due. 800,000 oz high grade gold open-pit deposit.
Total Land Package Size (ha):
30,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Fiji , Fiji
Tuvatu
100%
30,000
Both
show
PEA is due. 800,000 oz high grade gold open-pit deposit.
Total Land Package Size (ha):
30,000
Profitability (by resource)
Proven & Probable
09/04/2022 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
09/04/2022 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.):
0.30M
0.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.23M
0.38M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$122.66M
$168.49M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$122.66M
$168.49M
n/a
Max Profit / Current MCap:
0.875
1.319
n/a
Max Profit Per Share (Gold):
$0.74
$0.66
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.74
$0.66
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$615.01
$336.16
n/a
FD MCap / Silver Eq.:
$7.21
$4.05
n/a
FD MCap / Per Metal as % Spot Price:
33.46%
17.30%
n/a
Reserves & Resources
09/04/2022 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.):
0.80M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.62M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$250.44M
$273.80M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$250.44M
$273.80M
n/a
Max Profit / Current MCap:
1.786
2.143
n/a
Max Profit Per Share (Gold):
$1.51
$1.07
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.51
$1.07
n/a
Total Free Profit Per Share:
$0.40
$0.40
n/a
FD MCap / Gold Eq.:
$301.23
$206.87
n/a
FD MCap / Silver Eq.:
$3.53
$2.50
n/a
FD MCap / Per Metal as % Spot Price:
16.39%
10.64%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/04/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7610
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: