Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:LIO
CAD
OTCMKTS:LOMLF
USD
ASX:LLO
AUD
Description
Lion One Metals Ltd are a gold focused junior, late stage development company with one exploration property in Fiji. They have approximately 0.8Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$131.86M which is a fall of roughly 7% over the last nine months. As of 09/07/2021 they have no debt and ~C$32.02M cash. They have 156M 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
09/07/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$141.23M
$131.86M
09/07/2021
$-9.37M
Total Assets:
$55.80M
$54.67M
09/07/2021
$-1.12M
Total Liabilities:
$0.32M
$0.31M
09/07/2021
$-0.01M
Current Assets:
$32.68M
$32.02M
09/07/2021
$-0.66M
Current Liabilities:
$0.32M
$0.31M
09/07/2021
$-0.01M
Total Debt:
$0.00M
$0.00M
09/07/2021
$0.00M
Cash:
$32.68M
$32.02M
09/07/2021
$-0.66M
Enterprise Value:
$108.55M
$99.84M
03/01/1973
$-8.71M
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:
09/07/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/07/2021
0.00%
Misc
09/07/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
156,246,000
156,246,000
09/07/2021
0
Shares (FD):
167,154,000
167,154,000
09/07/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2023
09/07/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
09/07/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
09/07/2021
0
Initial CapEx (Outstanding):
$48.00M33.99% of Mkt.Cap
$48.00M36.4% of Mkt.Cap
09/07/2021
$0.00M
Funding Option:
n/a
n/a
09/07/2021
n/a
Documentation:
none
PEA
09/07/2021
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
09/07/2021 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
09/07/2021
0.00M
Measured & Indicated:
0.30M
0.30M
09/07/2021
0.00M
Inferred:
0.50M
0.50M
09/07/2021
0.00M
Reserves & Resources:
0.80M
0.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/07/2021
0.00M
Measured & Indicated:
0.23M
0.23M
09/07/2021
0.00M
Inferred:
0.24M
0.24M
09/07/2021
0.00M
Reserves & Resources:
0.47M
0.47M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
09/07/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/07/2021
$0.00
Average Grade:
6.00 g/t
6.00 g/t
09/07/2021
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
09/07/2021
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
09/07/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
09/07/2021
0oz.
Cash Cost:
$750
$750
09/07/2021
$0
Extra Operating Cost:
$450
$450
09/07/2021
$0
SILVER
09/07/2021 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
09/07/2021
0.00M
Measured & Indicated:
n/a
n/a
09/07/2021
0.00M
Inferred:
n/a
n/a
09/07/2021
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
09/07/2021
0.00M
Measured & Indicated:
n/a
n/a
09/07/2021
0.00M
Inferred:
n/a
n/a
09/07/2021
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
09/07/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/07/2021
$0.00
Average Grade:
n/a
n/a
09/07/2021
n/a
Recovery Rate:
n/a
n/a
09/07/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/07/2021
0.00M
Annual Production:
n/a
n/a
09/07/2021
n/a
Cash Cost:
n/a
n/a
09/07/2021
n/a
Extra Operating Cost:
n/a
n/a
09/07/2021
n/a
Property
Last Analysis Data (09/07/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Fiji , Fiji
Tuvatu
100%
20,000
Both
show
PEA is due. 800,000 oz high grade gold open-pit deposit.
Total Land Package Size (ha):
20,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Fiji , Fiji
Tuvatu
100%
20,000
Both
show
PEA is due. 800,000 oz high grade gold open-pit deposit.
Total Land Package Size (ha):
20,000
Profitability (by resource)
Proven & Probable
09/07/2021 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
09/07/2021 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.32M
P L A U S I B L E
Gold Eq. Oz.:
0.23M
0.23M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.52M
Maximum Profit (Gold):
$142.25M
$154.72M
n/a
$12.47M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$142.25M
$154.72M
n/a
$12.47M
Max Profit / Current MCap:
1.007
1.173
n/a
0.166
Max Profit Per Share (Gold):
$0.85
$0.93
n/a
$0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.85
$0.93
n/a
$0.07
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$619.43
$578.34
n/a
$-41.09
FD Mkt. Cap / Silver Eq.:
$8.40
$6.82
n/a
$-1.58
FD Mkt. Cap / Per Metal as % Spot Price:
34.52%
31.32%
n/a
-3.20%
Reserves & Resources
09/07/2021 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.):
0.80M
0.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
8.85M
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.47M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.15M
Maximum Profit (Gold):
$290.43M
$315.90M
n/a
$25.47M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$290.43M
$315.90M
n/a
$25.47M
Max Profit / Current MCap:
2.056
2.396
n/a
0.339
Max Profit Per Share (Gold):
$1.74
$1.89
n/a
$0.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.74
$1.89
n/a
$0.15
Total Free Profit Per Share:
$0.68
$0.88
n/a
$0.20
FD Mkt. Cap / Gold Eq.:
$303.39
$283.27
n/a
$-20.12
FD Mkt. Cap / Silver Eq.:
$4.11
$3.34
n/a
$-0.77
FD Mkt. Cap / Per Metal as % Spot Price:
16.91%
15.34%
n/a
-1.57%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/07/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7971
CAD 0.7811
05/22/2022
Spot Gold:
$1,794.20
$1,846.30
05/22/2022
$52.10
Spot Silver:
$24.33
$21.77
05/22/2022
$-2.56
Gold:Silver Ratio:
73.74
84.81
05/22/2022
11.07
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: