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 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$37.49M which is a fall of roughly 44% over the last ten months. As of 08/06/2021 they have ~C$24M debt and ~C$7.81M 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
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$67.12M
$37.49M
08/06/2021
$-29.63M
Total Assets:
$52.74M
$51.55M
08/06/2021
$-1.19M
Total Liabilities:
$37.55M
$36.71M
08/06/2021
$-0.85M
Current Assets:
$4.79M
$4.69M
08/06/2021
$-0.11M
Current Liabilities:
$12.78M
$12.50M
08/06/2021
$-0.29M
Total Debt:
$24.77M
$24.21M
08/06/2021
$-0.56M
Cash:
$7.99M
$7.81M
08/06/2021
$-0.18M
Enterprise Value:
$83.90M
$53.89M
09/16/1971
$-30.01M
Cash Flow:
$0.00M
$17.37M
never
$17.37M
Cash Flow Multiple:
0.00
2.16
never
2.16
Net Debt to Cash Flow Ratio:
n/a
0.94
never
0.94
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) 4,240,469
11/03/2021
4,240,469
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
6.21M
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
4.32M
Maximum Profit (Gold):
$112.76M
$120.90M
n/a
$8.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$112.76M
$120.90M
n/a
$8.14M
Max Profit / Current MCap:
1.680
3.225
n/a
1.545
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
$107.73
n/a
$-85.14
FD Mkt. Cap / Silver Eq.:
$2.66
$1.27
n/a
$-1.39
FD Mkt. Cap / Per Metal as % Spot Price:
10.94%
5.84%
n/a
-5.11%
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
18.62M
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
9.72M
Maximum Profit (Gold):
$253.72M
$272.02M
n/a
$18.31M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$253.72M
$272.02M
n/a
$18.31M
Max Profit / Current MCap:
3.780
7.256
n/a
3.476
Max Profit Per Share (Gold):
$0.21
$0.23
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.21
$0.23
n/a
$0.02
Total Free Profit Per Share:
$0.14
$0.19
n/a
$0.05
FD Mkt. Cap / Gold Eq.:
$85.72
$47.88
n/a
$-37.84
FD Mkt. Cap / Silver Eq.:
$1.18
$0.56
n/a
$-0.62
FD Mkt. Cap / Per Metal as % Spot Price:
4.86%
2.59%
n/a
-2.27%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/06/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7990
CAD 0.7811
05/22/2022
Spot Gold:
$1,762.90
$1,846.30
05/22/2022
$83.40
Spot Silver:
$24.35
$21.77
05/22/2022
$-2.58
Gold:Silver Ratio:
72.40
84.81
05/22/2022
12.41
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: