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: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$35.73M which is a fall of roughly 47% over the last months. As of 08/06/2021 they have ~C$23M debt and ~C$7.44M cash. They have 904M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/06/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$67.12M
$35.73M
08/06/2021
Total Assets:
$52.74M
$49.14M
08/06/2021
Total Liabilities:
$37.55M
$34.99M
08/06/2021
Current Assets:
$4.79M
$4.47M
08/06/2021
Current Liabilities:
$12.78M
$11.91M
08/06/2021
Total Debt:
$24.77M
$23.08M
08/06/2021
Cash:
$7.99M
$7.44M
08/06/2021
Enterprise Value:
$83.90M
$51.37M
08/18/1971
Cash Flow:
$0.00M
$30.70M
never
Cash Flow Multiple:
0.00
1.16
never
Net Debt to Cash Flow Ratio:
n/a
0.51
never
Finance within 1 year:
08/06/2021
Misc
08/06/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
903,919,000
903,919,000
08/06/2021
Shares (FD):
1,200,000,000
1,200,000,000
08/06/2021
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
10/01/2021
08/06/2021
Production (Gold Eq Oz.):
(guess) 0
(guess) 50,000
11/03/2021
Production (Silver Eq Oz.) :
(guess) 0
(guess) 4,166,313
11/03/2021
Initial CapEx (Outstanding):
n/a
n/a
08/06/2021
Funding Option:
n/a
n/a
08/06/2021
Documentation:
none
FS
04/19/2022
Future MCap Modifier:
0.1n/a
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
5
none
never
Resource Data
GOLD
08/06/2021 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
08/06/2021
Measured & Indicated:
0.50M
0.50M
08/06/2021
Inferred:
1.00M
1.00M
08/06/2021
Reserves & Resources:
1.50M
1.50M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/06/2021
Measured & Indicated:
0.35M
0.35M
08/06/2021
Inferred:
0.44M
0.44M
08/06/2021
Reserves & Resources:
0.78M
0.78M
never
C U R R E N T
Annual Production:
n/a
(guess) 50,000oz.
11/03/2021
Cash Cost:
n/a
$900
11/03/2021
Extra Operating Cost:
n/a
$450
11/03/2021
Average Grade:
1.50 g/t
1.50 g/t
08/06/2021
Recovery Rate:
(CG) 87.00%
(CG) 87.00%
04/19/2022
F U T U R E
Proven & Probable:
1.00M
1.00M
08/06/2021
Annual Production:
65,000oz.
65,000oz.
08/06/2021
Cash Cost:
$850
$850
08/06/2021
Extra Operating Cost:
$450
$450
08/06/2021
SILVER
08/06/2021 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
08/06/2021
Measured & Indicated:
n/a
n/a
08/06/2021
Inferred:
n/a
n/a
08/06/2021
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/06/2021
Measured & Indicated:
n/a
n/a
08/06/2021
Inferred:
n/a
n/a
08/06/2021
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
08/06/2021
Extra Operating Cost:
n/a
n/a
08/06/2021
Average Grade:
n/a
n/a
08/06/2021
Recovery Rate:
n/a
n/a
08/06/2021
F U T U R E
Proven & Probable:
n/a
n/a
08/06/2021
Annual Production:
n/a
n/a
08/06/2021
Cash Cost:
n/a
n/a
08/06/2021
Extra Operating Cost:
n/a
n/a
08/06/2021
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
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
08/06/2021 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.):
0.50M
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.:
0.35M
0.35M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$161.09M
$213.67M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$161.09M
$213.67M
n/a
Max Profit / Current MCap:
2.400
5.979
n/a
Max Profit Per Share (Gold):
$0.13
$0.18
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.13
$0.18
n/a
Total Free Profit Per Share:
$0.06
$0.14
n/a
FD MCap / Gold Eq.:
$192.87
$102.69
n/a
FD MCap / Silver Eq.:
$2.66
$1.23
n/a
FD MCap / Per Metal as % Spot Price:
10.94%
5.23%
n/a
Reserves & Resources
08/06/2021 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.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.78M
0.78M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$362.45M
$480.76M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$362.45M
$480.76M
n/a
Max Profit / Current MCap:
5.400
13.454
n/a
Max Profit Per Share (Gold):
$0.30
$0.40
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.30
$0.40
n/a
Total Free Profit Per Share:
$0.23
$0.36
n/a
FD MCap / Gold Eq.:
$85.72
$45.64
n/a
FD MCap / Silver Eq.:
$1.18
$0.55
n/a
FD MCap / Per Metal as % Spot Price:
4.86%
2.32%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/06/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7990
CAD 0.7445
06/06/2023
Spot Gold:
$1,762.90
$1,964.00
06/06/2023
Spot Silver:
$24.35
$23.57
06/06/2023
Gold:Silver Ratio:
72.40
83.33
06/06/2023
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: