ODVWZ
ODVWZ
Osisko Development Corp. Warrant expiring 5/27/2027Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $24.21M ▲ | $-6.83M ▼ | $66M ▲ | 272.63% ▲ | $0.26 ▲ | $69.11M ▲ |
| Q3-2025 | $4.41M ▼ | $43.86M ▲ | $-150.28M ▼ | -3.41K% ▼ | $-1.1 ▼ | $-148.79M ▼ |
| Q2-2025 | $6.86M ▲ | $21.28M ▼ | $-47.4M ▼ | -691.12% ▼ | $-0.35 ▼ | $-40.29M ▼ |
| Q1-2025 | $0 | $42.73M ▲ | $-37.33M ▼ | 0% | $-0.27 ▼ | $-30.86M ▼ |
| Q4-2024 | $0 | $23.49M | $-15.81M | 0% | $-0.13 | $-20.99M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $422.28M ▲ | $1.26B ▲ | $579.59M ▼ | $682.69M ▲ |
| Q3-2025 | $401.35M ▲ | $1.16B ▲ | $616.83M ▲ | $546.67M ▲ |
| Q2-2025 | $46.3M ▼ | $783.74M ▼ | $298.9M ▲ | $484.83M ▼ |
| Q1-2025 | $77.6M ▼ | $816.76M ▼ | $284.42M ▼ | $532.34M ▼ |
| Q4-2024 | $106.65M | $856.9M | $286.27M | $570.63M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $61.23M ▲ | $11.94M ▲ | $-66.6M ▼ | $80.23M ▼ | $-258.27M ▼ | $-49.7M ▼ |
| Q3-2025 | $-150.28M ▼ | $-3.85M ▲ | $-8.48M ▲ | $369.36M ▲ | $355.05M ▲ | $-15.04M ▲ |
| Q2-2025 | $-47.4M ▼ | $-20.59M ▼ | $-13.26M ▲ | $-807K ▲ | $-31.3M ▼ | $-33.85M ▼ |
| Q1-2025 | $-37.33M ▼ | $-12.5M ▲ | $-14.44M ▼ | $-1.95M ▼ | $-29.06M ▼ | $-27.84M ▲ |
| Q4-2024 | $-15.81M | $-17.73M | $-6.55M | $86.02M | $65.84M | $-29.33M |
5-Year Trend Analysis
A comprehensive look at Osisko Development Corp. Warrant expiring 5/27/2027's financial evolution and strategic trajectory over the past five years.
The company’s biggest strengths are its strong liquidity and low leverage today, its sizeable and tangible asset base, and its portfolio of promising gold projects in stable, mining-friendly regions. Cariboo’s fully permitted status, coupled with a brownfield strategy and experienced leadership, helps reduce some of the typical development risks. Operationally focused innovation—especially in ore sorting, automation, and electrification—positions the business to pursue relatively low-cost, more sustainable production. Together, these factors provide a solid foundation and a clear path toward growth if the projects perform as planned.
On the risk side, the financials show persistent and substantial losses, negative operating cash flow, and deeply negative free cash flow, all of which require ongoing support from external financing. Retained earnings are significantly negative, reflecting a history of unprofitable years. The company’s fortunes are tightly tied to the success of a small number of projects, so any operational setback, delay, or cost overrun could be material. External factors—gold price movements, inflation in capital and operating costs, and evolving regulatory or community expectations—add further uncertainty. For holders of the ODVWZ warrant, there is added sensitivity to timing: the underlying company needs to demonstrate progress before the warrant expires for its optionality to retain value.
The overall outlook is that of a high-potential but still high-uncertainty gold developer. Financial strength on the balance sheet and innovative, well-located assets create a favorable starting position, but the income statement and cash flows make clear that the business has not yet reached a self-funding, profitable phase. Future results will hinge on executing the Cariboo and Tintic plans, controlling costs as investments ramp, and converting today’s heavy spending into tomorrow’s stable production and cash generation. If those milestones are met, the company’s profile could improve markedly; if not, reliance on external capital and exposure to project risk will remain the dominant themes.
About Osisko Development Corp. Warrant expiring 5/27/2027
https://osiskodev.comOsisko Development Corp., a gold development company, engages in the acquisition, exploration, and development of precious metals resource properties in North America. The company's flagship asset is the Cariboo Gold Project covering an area of 155,089 hectares consisting of 415 mineral titles located in British Columbia, Canada. It also holds a portfolio of marketable securities.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $24.21M ▲ | $-6.83M ▼ | $66M ▲ | 272.63% ▲ | $0.26 ▲ | $69.11M ▲ |
| Q3-2025 | $4.41M ▼ | $43.86M ▲ | $-150.28M ▼ | -3.41K% ▼ | $-1.1 ▼ | $-148.79M ▼ |
| Q2-2025 | $6.86M ▲ | $21.28M ▼ | $-47.4M ▼ | -691.12% ▼ | $-0.35 ▼ | $-40.29M ▼ |
| Q1-2025 | $0 | $42.73M ▲ | $-37.33M ▼ | 0% | $-0.27 ▼ | $-30.86M ▼ |
| Q4-2024 | $0 | $23.49M | $-15.81M | 0% | $-0.13 | $-20.99M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $422.28M ▲ | $1.26B ▲ | $579.59M ▼ | $682.69M ▲ |
| Q3-2025 | $401.35M ▲ | $1.16B ▲ | $616.83M ▲ | $546.67M ▲ |
| Q2-2025 | $46.3M ▼ | $783.74M ▼ | $298.9M ▲ | $484.83M ▼ |
| Q1-2025 | $77.6M ▼ | $816.76M ▼ | $284.42M ▼ | $532.34M ▼ |
| Q4-2024 | $106.65M | $856.9M | $286.27M | $570.63M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $61.23M ▲ | $11.94M ▲ | $-66.6M ▼ | $80.23M ▼ | $-258.27M ▼ | $-49.7M ▼ |
| Q3-2025 | $-150.28M ▼ | $-3.85M ▲ | $-8.48M ▲ | $369.36M ▲ | $355.05M ▲ | $-15.04M ▲ |
| Q2-2025 | $-47.4M ▼ | $-20.59M ▼ | $-13.26M ▲ | $-807K ▲ | $-31.3M ▼ | $-33.85M ▼ |
| Q1-2025 | $-37.33M ▼ | $-12.5M ▲ | $-14.44M ▼ | $-1.95M ▼ | $-29.06M ▼ | $-27.84M ▲ |
| Q4-2024 | $-15.81M | $-17.73M | $-6.55M | $86.02M | $65.84M | $-29.33M |
5-Year Trend Analysis
A comprehensive look at Osisko Development Corp. Warrant expiring 5/27/2027's financial evolution and strategic trajectory over the past five years.
The company’s biggest strengths are its strong liquidity and low leverage today, its sizeable and tangible asset base, and its portfolio of promising gold projects in stable, mining-friendly regions. Cariboo’s fully permitted status, coupled with a brownfield strategy and experienced leadership, helps reduce some of the typical development risks. Operationally focused innovation—especially in ore sorting, automation, and electrification—positions the business to pursue relatively low-cost, more sustainable production. Together, these factors provide a solid foundation and a clear path toward growth if the projects perform as planned.
On the risk side, the financials show persistent and substantial losses, negative operating cash flow, and deeply negative free cash flow, all of which require ongoing support from external financing. Retained earnings are significantly negative, reflecting a history of unprofitable years. The company’s fortunes are tightly tied to the success of a small number of projects, so any operational setback, delay, or cost overrun could be material. External factors—gold price movements, inflation in capital and operating costs, and evolving regulatory or community expectations—add further uncertainty. For holders of the ODVWZ warrant, there is added sensitivity to timing: the underlying company needs to demonstrate progress before the warrant expires for its optionality to retain value.
The overall outlook is that of a high-potential but still high-uncertainty gold developer. Financial strength on the balance sheet and innovative, well-located assets create a favorable starting position, but the income statement and cash flows make clear that the business has not yet reached a self-funding, profitable phase. Future results will hinge on executing the Cariboo and Tintic plans, controlling costs as investments ramp, and converting today’s heavy spending into tomorrow’s stable production and cash generation. If those milestones are met, the company’s profile could improve markedly; if not, reliance on external capital and exposure to project risk will remain the dominant themes.

CEO
Sean E. O. Roosen
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : C

