Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Otso Gold

www: otsogold.com   email: info@otsogold.com
Category: Junior: Potential Exists
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:OTSO CAD
OTCMKTS:FIEIF USD

Description

Otso Gold are a gold focused junior explorer with one mine in development in Finland. They have approximately 1.5Moz. 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$37.22M which is a fall of roughly 45% over the last thirteen months. As of 08/06/2021 they have ~C$24M debt and ~C$7.75M cash. They have 904M 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 08/06/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $67.12M $37.22M 08/06/2021 $-29.90M
Total Assets: $52.74M $51.18M 08/06/2021 $-1.56M
Total Liabilities: $37.55M $36.44M 08/06/2021 $-1.11M
Current Assets: $4.79M $4.65M 08/06/2021 $-0.14M
Current Liabilities: $12.78M $12.41M 08/06/2021 $-0.38M
Total Debt: $24.77M $24.04M 08/06/2021 $-0.73M
Cash: $7.99M $7.75M 08/06/2021 $-0.24M
Enterprise Value: $83.90M $53.50M 09/12/1971 $-30.40M
Cash Flow: $0.00M $17.08M never $17.08M
Cash Flow Multiple: 0.00 2.18 never 2.18
Net Debt to
Cash Flow Ratio:
n/a 0.95 never 0.95
Finance within 1 year: 08/06/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/06/2021 0.00%
Misc 08/06/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 903,919,000 903,919,000 08/06/2021 0
Shares (FD): 1,200,000,000 1,200,000,000 08/06/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2021 08/06/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
50,000
11/03/2021 50,000
Production (Silver Eq Oz.): (guess) 
0
(guess) 
4,262,523
11/03/2021 4,262,523
Initial CapEx (Outstanding): n/a n/a 08/06/2021 n/a
Funding Option: n/a n/a 08/06/2021 n/a
Documentation: none FS 04/19/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/06/2021
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 08/06/2021 0.00M
Measured & Indicated: 0.50M 0.50M 08/06/2021 0.00M
Inferred: 1.00M 1.00M 08/06/2021 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/06/2021 0.00M
Measured & Indicated: 0.35M 0.35M 08/06/2021 0.00M
Inferred: 0.44M 0.44M 08/06/2021 0.00M
Reserves & Resources: 0.78M 0.78M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a (guess) 
50,000oz.
11/03/2021 50,000oz.
Cash Cost: n/a $900 11/03/2021 $50.00
Extra Operating Cost: n/a $450 11/03/2021 $0.00
Average Grade: 1.50 g/t 1.50 g/t 08/06/2021 n/a
Recovery Rate: (CG)  87.00% (CG)  87.00% 04/19/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/06/2021 0.00M
Annual Production: 65,000oz. 65,000oz. 08/06/2021 0oz.
Cash Cost: $850 $850 08/06/2021 $0
Extra Operating Cost: $450 $450 08/06/2021 $0
SILVER 08/06/2021
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 08/06/2021 0.00M
Measured & Indicated: n/a n/a 08/06/2021 0.00M
Inferred: n/a n/a 08/06/2021 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 08/06/2021 0.00M
Measured & Indicated: n/a n/a 08/06/2021 0.00M
Inferred: n/a n/a 08/06/2021 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 08/06/2021 $0.00
Extra Operating Cost: n/a n/a 08/06/2021 $0.00
Average Grade: n/a n/a 08/06/2021 n/a
Recovery Rate: n/a n/a 08/06/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/06/2021 0.00M
Annual Production: n/a n/a 08/06/2021 n/a
Cash Cost: n/a n/a 08/06/2021 n/a
Extra Operating Cost: n/a n/a 08/06/2021 n/a

Property

Last Analysis Data  (08/06/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Finland, Finland Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2021

Around 75,000 oz per year.
Total Land Package Size (ha): 4,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Finland, Finland Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2021

Around 75,000 oz per year.
Total Land Package Size (ha): 4,300  

Profitability (by resource)

Proven &
Probable
08/06/2021
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
08/06/2021
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.35M 0.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.47M
Maximum Profit (Gold): $112.76M $118.88M n/a $6.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $112.76M $118.88M n/a $6.11M
Max Profit / Current MCap: 1.680 3.194 n/a 1.514
Max Profit Per Share (Gold): $0.09 $0.10 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.10 n/a $0.01
Total Free Profit Per Share: $0.02 $0.06 n/a $0.04
FD Mkt. Cap / Gold Eq.: $192.87 $106.96 n/a $-85.92
FD Mkt. Cap / Silver Eq.: $2.66 $1.25 n/a $-1.41
FD Mkt. Cap / Per Metal
as % Spot Price:
10.94% 5.82% n/a -5.12%

Reserves &
Resources
08/06/2021
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.78M 0.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.06M
Maximum Profit (Gold): $253.72M $267.47M n/a $13.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $253.72M $267.47M n/a $13.76M
Max Profit / Current MCap: 3.780 7.186 n/a 3.406
Max Profit Per Share (Gold): $0.21 $0.22 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.21 $0.22 n/a $0.01
Total Free Profit Per Share: $0.14 $0.18 n/a $0.04
FD Mkt. Cap / Gold Eq.: $85.72 $47.54 n/a $-38.19
FD Mkt. Cap / Silver Eq.: $1.18 $0.56 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
4.86% 2.59% n/a -2.28%

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.     ×