Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

O3 Mining Inc

www: o3mining.ca   email: info@o3mining.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:OIII CAD
OTCMKTS:OIIIF USD

Description

O3 Mining Inc are a gold focused junior, late stage developer with four exploration properties in Canada. They have approximately 4.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$78.92M which is a fall of roughly 8% over the last three months. As of 08/17/2024 they have ~C$7M debt and ~C$10.74M cash. They have 88M 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 08/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $85.58M $78.92M 08/17/2024
Total Assets: $94.75M $93.09M 08/17/2024
Total Liabilities: $2.92M $2.86M 08/17/2024
Current Assets: $54.67M $53.71M 08/17/2024
Current Liabilities: $2.92M $2.86M 08/17/2024
Total Debt: $7.29M $7.16M 08/17/2024
Cash: $10.93M $10.74M 08/17/2024
Enterprise Value: $81.94M $75.34M 05/21/1972
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: 08/17/2024
Misc 08/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 88,200,819 88,200,819 08/17/2024
Shares (FD): 103,000,000 103,000,000 08/17/2024
Insider Ownership: n/a 30% 11/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 08/17/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/17/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/17/2024
Initial CapEx (Outstanding): $250.00M
292.11% of MCap		 $250.00M
316.78% of MCap 		08/17/2024
Funding Option: n/a n/a 08/17/2024
Documentation: none PEA 11/15/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 09/14/2023
Cash Flow Multiplier: 3 3 08/17/2024

Resource Data

GOLD 08/17/2024
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 08/17/2024
Measured & Indicated: 3.00M 3.00M 08/17/2024
Inferred: 1.50M 1.50M 08/17/2024
Reserves & Resources: 4.50M 4.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/17/2024
Measured & Indicated: 2.04M 2.04M 08/17/2024
Inferred: 0.64M 0.64M 08/17/2024
Reserves & Resources: 2.68M 2.68M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/17/2024
Extra Operating Cost: n/a n/a 08/17/2024
Total: $1,550 $1,550 08/17/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/17/2024
Open Pit (Avg): n/a 1.10 g/t 08/06/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 08/17/2024
Annual Production: 200,000oz. 200,000oz. 08/17/2024
Cash Cost: $1,000 $1,000 08/17/2024
Extra Operating Cost: $550 $550 08/17/2024
SILVER 08/17/2024
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 08/17/2024
Measured & Indicated: n/a n/a 08/17/2024
Inferred: n/a n/a 08/17/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/17/2024
Measured & Indicated: n/a n/a 08/17/2024
Inferred: n/a n/a 08/17/2024
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 08/17/2024
Extra Operating Cost: n/a n/a 08/17/2024
Total: n/a n/a 08/17/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/17/2024
Open Pit (Avg): n/a n/a 08/06/2023
Recovery Rate: n/a n/a 08/17/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/17/2024
Annual Production: n/a n/a 08/17/2024
Cash Cost: n/a n/a 08/17/2024
Extra Operating Cost: n/a n/a 08/17/2024

Property

Last Analysis Data  (08/17/2024)
Stage Name Owned Au Ag Cu Notes
Exp Alpha 100% show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exp East Cadillac 100% show
Early Exploration.
Exp Kinebik 100% show
Early Exploration.
Exp Marban 100% show
Early Exploration.
Total Land Package Size (ha): 7,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Alpha 100% show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exp East Cadillac 100% show
Early Exploration.
Exp Kinebik 100% show
Early Exploration.
Exp Marban 100% show
Early Exploration.
Total Land Package Size (ha): 7,700  

Profitability (by resource)

Proven &
Probable		 08/17/2024
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		 08/17/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,952.89M $2,280.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,952.89M $2,280.52M n/a
Max Profit / Current MCap: 22.818 28.897 n/a
Max Profit Per Share (Gold): $18.96 $22.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.96 $22.14 n/a
Total Free Profit Per Share: $17.82 $21.07 n/a
FD MCap / Gold Eq.: $41.95 $38.69 n/a
FD MCap / Silver Eq.: $0.48 $0.45 n/a
FD MCap / Per Metal
as % Spot Price:		 1.67% 1.45% n/a

Reserves &
Resources		 08/17/2024
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.68M 2.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,563.17M $2,993.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,563.17M $2,993.18M n/a
Max Profit / Current MCap: 29.949 37.927 n/a
Max Profit Per Share (Gold): $24.89 $29.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.89 $29.06 n/a
Total Free Profit Per Share: $23.75 $27.99 n/a
FD MCap / Gold Eq.: $31.96 $29.47 n/a
FD MCap / Silver Eq.: $0.37 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 1.27% 1.10% n/a

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.     ×