Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:OTSO
CAD
OTCMKTS:FIEIF
USD
Description
Otso Gold are a gold focused junior near-term producer 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$30.89M which is a rise of roughly 124% over the last six months. As of 08/30/2020 they have ~C$25M debt and ~C$7.91M cash. They have 583M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/30/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$13.76M
$30.89M
12/16/2020
$17.13M
Total Assets:
$50.47M
$52.21M
08/30/2020
$1.74M
Total Liabilities:
$35.94M
$37.18M
08/30/2020
$1.24M
Current Assets:
$4.59M
$4.75M
08/30/2020
$0.16M
Current Liabilities:
$12.23M
$12.66M
08/30/2020
$0.42M
Total Debt:
$23.70M
$24.52M
08/30/2020
$0.82M
Cash:
$1.15M
$7.91M
12/14/2020
$6.76M
Enterprise Value:
$36.32M
$47.50M
07/04/1971
$11.18M
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:
08/30/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/30/2020
0.00%
Misc
08/30/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
228,342,000
582,942,000
12/16/2020
354,600,000
Shares (FD):
360,000,000
867,887,000
12/16/2020
507,887,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
08/30/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/30/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/30/2020
0
Initial CapEx (Outstanding):
n/a
n/a
08/30/2020
n/a
Funding Option:
n/a
n/a
08/30/2020
n/a
Documentation:
none
none
12/16/2020
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
08/30/2020 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
08/30/2020
0.00M
Measured & Indicated:
0.50M
0.50M
08/30/2020
0.00M
Inferred:
1.00M
1.00M
08/30/2020
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
08/30/2020
0.00M
Measured & Indicated:
0.35M
0.35M
08/30/2020
0.00M
Inferred:
0.44M
0.44M
08/30/2020
0.00M
Reserves & Resources:
0.78M
0.78M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/30/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/30/2020
$0.00
Average Grade:
1.20 g/t
1.20 g/t
08/30/2020
n/a
Recovery Rate:
(CG) 87.00%
(CG) 87.00%
12/16/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
08/30/2020
0.00M
Annual Production:
75,000oz.
75,000oz.
08/30/2020
0oz.
Cash Cost:
$800
$800
08/30/2020
$0
Extra Operating Cost:
$400
$400
08/30/2020
$0
SILVER
08/30/2020 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
08/30/2020
0.00M
Measured & Indicated:
n/a
n/a
08/30/2020
0.00M
Inferred:
n/a
n/a
08/30/2020
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
08/30/2020
0.00M
Measured & Indicated:
n/a
n/a
08/30/2020
0.00M
Inferred:
n/a
n/a
08/30/2020
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
08/30/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/30/2020
$0.00
Average Grade:
n/a
n/a
08/30/2020
n/a
Recovery Rate:
n/a
n/a
08/30/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/30/2020
0.00M
Annual Production:
n/a
n/a
08/30/2020
n/a
Cash Cost:
n/a
n/a
08/30/2020
n/a
Extra Operating Cost:
n/a
n/a
08/30/2020
n/a
Property
Last Analysis Data (08/30/2020)
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 2020
Around 65,000 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 2020
Around 65,000 oz per year.
Total Land Package Size (ha):
4,300
Profitability (by resource)
Proven & Probable
08/30/2020 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
08/30/2020 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
-2.29M
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
-1.59M
Maximum Profit (Gold):
$139.64M
$91.33M
n/a
$-48.31M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$139.64M
$91.33M
n/a
$-48.31M
Max Profit / Current MCap:
10.146
2.956
n/a
-7.189
Max Profit Per Share (Gold):
$0.39
$0.11
n/a
$-0.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.39
$0.11
n/a
$-0.28
Total Free Profit Per Share:
$0.34
$0.06
n/a
$-0.28
FD Mkt. Cap / Gold Eq.:
$39.55
$88.77
n/a
$49.22
FD Mkt. Cap / Silver Eq.:
$0.55
$1.33
n/a
$0.77
FD Mkt. Cap / Per Metal as % Spot Price:
2.01%
5.22%
n/a
3.21%
Reserves & Resources
08/30/2020 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
-6.87M
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
-3.59M
Maximum Profit (Gold):
$314.18M
$205.50M
n/a
$-108.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$314.18M
$205.50M
n/a
$-108.69M
Max Profit / Current MCap:
22.828
6.652
n/a
-16.176
Max Profit Per Share (Gold):
$0.87
$0.24
n/a
$-0.64
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.87
$0.24
n/a
$-0.64
Total Free Profit Per Share:
$0.82
$0.19
n/a
$-0.63
FD Mkt. Cap / Gold Eq.:
$17.58
$39.45
n/a
$21.88
FD Mkt. Cap / Silver Eq.:
$0.25
$0.59
n/a
$0.34
FD Mkt. Cap / Per Metal as % Spot Price:
0.89%
2.32%
n/a
1.43%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/30/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7646
CAD 0.7910
03/04/2021
Spot Gold:
$1,964.30
$1,699.90
03/04/2021
$-264.40
Spot Silver:
$27.47
$25.40
03/04/2021
$-2.07
Gold:Silver Ratio:
71.51
66.93
03/04/2021
-4.58
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: