Data is not available at this time.
Osisko Development Corp. operates as a gold mining development company focused on advancing high-potential mining projects from exploration through to production. The company's core revenue model is centered on discovering, acquiring, and developing mineral properties, with the ultimate objective of building a portfolio of producing gold mines. Its flagship asset is the Cariboo Gold Project in British Columbia, a significant land package spanning over 2,000 square kilometers, representing one of the largest undeveloped gold projects in Canada. The company maintains additional strategic interests in the James Bay Properties in Québec and the San Antonio Gold Project in Mexico's Guerrero region, positioning it across multiple mining-friendly jurisdictions. Osisko Development distinguishes itself through its systematic, technically-driven approach to project advancement, leveraging the expertise of its parent company, Osisko Mining. It operates in the competitive junior gold development sector, where success depends on technical execution, capital allocation, and navigating the complex path from resource definition to mine construction. The company's market position is that of an emerging developer with substantial resource potential, targeting the transition to a mid-tier gold producer through the successful development of its core assets.
As a pre-production development company, Osisko Development generated minimal revenue of CAD 4.56 million during the period, primarily from incidental sources. The company reported a significant net loss of CAD 86.34 million, reflecting the substantial upfront investment required for exploration and project advancement activities. Operating cash flow was deeply negative at CAD 52.30 million, consistent with the capital-intensive nature of the development stage, while capital expenditures totaled CAD 36.63 million directed toward advancing its project pipeline.
The company's current earnings power is constrained by its pre-revenue status, with diluted earnings per share at a loss of CAD 0.92. Capital efficiency is measured by the effective deployment of funds toward increasing the value of its mineral assets rather than near-term profitability. The substantial cash outflows for exploration and development are essential investments intended to build long-term asset value and future production capacity, with returns contingent on successful project execution and eventual mine commissioning.
Osisko Development maintains a solid liquidity position with cash and equivalents of CAD 106.65 million, providing a runway to fund ongoing development activities. Total debt is manageable at CAD 46.64 million, resulting in a conservative financial structure. The company's balance sheet reflects a typical profile for a development-stage miner, characterized by significant investments in mineral properties and a shareholder-funded equity base to support project advancement before generating operational cash flows.
The company's growth trajectory is entirely tied to the progression of its project pipeline, particularly the Cariboo Gold Project. Key milestones include advancing feasibility studies, permitting, and securing financing for construction. Consistent with its development-stage status and negative earnings, Osisko Development does not pay a dividend, as all available capital is reinvested into exploration and development efforts to drive asset appreciation and future production capability.
With a market capitalization of approximately CAD 637 million, the market is valuing Osisko Development based on the perceived potential of its mineral asset portfolio rather than current financial performance. The beta of 1.24 indicates higher volatility than the broader market, which is characteristic of junior mining stocks whose valuations are sensitive to gold price fluctuations, project development news, and exploration results. Investor expectations are focused on successful project derisking and advancement toward production.
Osisko Development's primary strategic advantage lies in its association with the experienced Osisko group, providing technical expertise and a successful track record in mine development. The outlook is contingent on executing its development strategy, particularly for the Cariboo project, which represents a substantial, district-scale opportunity in a stable Canadian jurisdiction. Key near-term catalysts include resource expansion, feasibility study completion, and progress on permitting, which will be critical for attracting development capital and advancing toward a production decision.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |