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$35.88M which is a fall of roughly 47% over the last eighteen months. As of 08/06/2021 they have ~C$23M debt and ~C$7.48M 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
$35.88M
08/06/2021
$-31.24M
Total Assets:
$52.74M
$49.34M
08/06/2021
$-3.40M
Total Liabilities:
$37.55M
$35.13M
08/06/2021
$-2.42M
Current Assets:
$4.79M
$4.49M
08/06/2021
$-0.31M
Current Liabilities:
$12.78M
$11.96M
08/06/2021
$-0.82M
Total Debt:
$24.77M
$23.17M
08/06/2021
$-1.60M
Cash:
$7.99M
$7.48M
08/06/2021
$-0.52M
Enterprise Value:
$83.90M
$51.58M
08/20/1971
$-32.32M
Cash Flow:
$0.00M
$20.24M
never
$20.24M
Cash Flow Multiple:
0.00
1.77
never
1.77
Net Debt to Cash Flow Ratio:
n/a
0.78
never
0.78
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) 4,069,650
11/03/2021
4,069,650
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
4.50M
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
3.13M
Maximum Profit (Gold):
$112.76M
$140.85M
n/a
$28.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$112.76M
$140.85M
n/a
$28.09M
Max Profit / Current MCap:
1.680
3.925
n/a
2.245
Max Profit Per Share (Gold):
$0.09
$0.12
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.12
n/a
$0.02
Total Free Profit Per Share:
$0.02
$0.08
n/a
$0.05
FD Mkt. Cap / Gold Eq.:
$192.87
$103.11
n/a
$-89.76
FD Mkt. Cap / Silver Eq.:
$2.66
$1.27
n/a
$-1.40
FD Mkt. Cap / Per Metal as % Spot Price:
10.94%
5.35%
n/a
-5.59%
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
13.49M
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
7.04M
Maximum Profit (Gold):
$253.72M
$316.91M
n/a
$63.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$253.72M
$316.91M
n/a
$63.20M
Max Profit / Current MCap:
3.780
8.832
n/a
5.052
Max Profit Per Share (Gold):
$0.21
$0.26
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.21
$0.26
n/a
$0.05
Total Free Profit Per Share:
$0.14
$0.22
n/a
$0.08
FD Mkt. Cap / Gold Eq.:
$85.72
$45.83
n/a
$-39.90
FD Mkt. Cap / Silver Eq.:
$1.18
$0.56
n/a
$-0.62
FD Mkt. Cap / Per Metal as % Spot Price:
4.86%
2.38%
n/a
-2.49%
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 0.7475
01/31/2023
Spot Gold:
$1,762.90
$1,928.20
01/31/2023
$165.30
Spot Silver:
$24.35
$23.69
01/31/2023
$-0.66
Gold:Silver Ratio:
72.40
81.39
01/31/2023
8.99
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: