ODVWZ
ODVWZ
Osisko Development Corp. Warrant expiring 5/27/2027Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.41M ▼ | $43.86M ▲ | $-150.28M ▼ | -3.41K% ▼ | $0 | $-144.55M ▼ |
| Q2-2025 | $6.86M ▲ | $21.28M ▼ | $-47.4M ▼ | -691.12% ▼ | $0 | $-40.29M ▼ |
| Q1-2025 | $0 | $42.73M ▲ | $-37.33M ▼ | 0% | $0 | $-30.86M ▼ |
| Q4-2024 | $0 ▼ | $23.49M ▲ | $-15.81M ▲ | 0% ▲ | $0 | $-9.41M ▲ |
| Q3-2024 | $161K | $15.62M | $-33.86M | -21.03K% | $0 | $-26.14M |
What's going well?
There are no clear positives this quarter. The company still has some revenue, but that's about it.
What's concerning?
Sales fell sharply, losses exploded, and big non-operating expenses made things even worse. Margins are shrinking and costs are out of control.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $40.81M | $767.03M | $238.16M | $528.87M |
What's financially strong about this company?
The company now has a fortress-level cash position, more than enough to cover all near-term bills. Assets are high quality, with almost no intangibles or goodwill, and most debt is long-term.
What are the financial risks or weaknesses?
Debt rose sharply this quarter, and the company has a long history of losses (negative retained earnings). The big jump in common stock suggests dilution, which could hurt existing shareholders.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q3-2024 | $-33.86M | $-12.26M | $-12.27M | $31.88M | $7.13M | $-21.94M |
What's strong about this company's cash flow?
Cash burn from operations is shrinking, and the company now has a much bigger cash cushion thanks to successful fundraising. Most of the accounting loss isn't real cash out the door.
What are the cash flow concerns?
The business can't fund itself—it's highly dependent on selling new shares and borrowing. Shareholders are being heavily diluted, and the company must keep raising money to survive.
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 main strengths are the quality and status of the core assets, especially a fully permitted flagship gold project in a stable jurisdiction, and a strategy that leverages brownfield sites, existing infrastructure, and advanced mining technologies. The company has a management team with a history of building and operating significant mines. Financially, there are early signs of improved discipline, with losses and capital spending coming down from peak levels and the ability to raise capital to keep projects moving.
Key risks center on financial sustainability and execution. The business has not yet demonstrated consistent profitability or positive cash flow, its retained earnings are deeply negative, and liquidity indicators have weakened while debt has risen. Revenue has been volatile and recently very low, underlining the lack of established production. Project delays, cost overruns, weaker-than-expected grades, or disappointing exploration results at Tintic could all further strain the balance sheet. The company is also highly exposed to gold prices and capital market conditions, given its reliance on external financing.
From a forward-looking perspective, Osisko Development’s trajectory is highly dependent on turning its core projects—particularly Cariboo—into reliable, low-cost producers within a reasonable timeframe and budget. If that occurs, current financial weaknesses could gradually be repaired as cash flow improves and leverage is brought under control. If not, the combination of ongoing losses, tighter liquidity, and higher debt could become more problematic. For holders of the ODVWZ warrant, the value proposition is therefore closely tied to successful project execution and a supportive gold price environment over the next few years, with both meaningful upside potential and notable downside risk evident in the current financial and operating profile.
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 |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.41M ▼ | $43.86M ▲ | $-150.28M ▼ | -3.41K% ▼ | $0 | $-144.55M ▼ |
| Q2-2025 | $6.86M ▲ | $21.28M ▼ | $-47.4M ▼ | -691.12% ▼ | $0 | $-40.29M ▼ |
| Q1-2025 | $0 | $42.73M ▲ | $-37.33M ▼ | 0% | $0 | $-30.86M ▼ |
| Q4-2024 | $0 ▼ | $23.49M ▲ | $-15.81M ▲ | 0% ▲ | $0 | $-9.41M ▲ |
| Q3-2024 | $161K | $15.62M | $-33.86M | -21.03K% | $0 | $-26.14M |
What's going well?
There are no clear positives this quarter. The company still has some revenue, but that's about it.
What's concerning?
Sales fell sharply, losses exploded, and big non-operating expenses made things even worse. Margins are shrinking and costs are out of control.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $40.81M | $767.03M | $238.16M | $528.87M |
What's financially strong about this company?
The company now has a fortress-level cash position, more than enough to cover all near-term bills. Assets are high quality, with almost no intangibles or goodwill, and most debt is long-term.
What are the financial risks or weaknesses?
Debt rose sharply this quarter, and the company has a long history of losses (negative retained earnings). The big jump in common stock suggests dilution, which could hurt existing shareholders.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q3-2024 | $-33.86M | $-12.26M | $-12.27M | $31.88M | $7.13M | $-21.94M |
What's strong about this company's cash flow?
Cash burn from operations is shrinking, and the company now has a much bigger cash cushion thanks to successful fundraising. Most of the accounting loss isn't real cash out the door.
What are the cash flow concerns?
The business can't fund itself—it's highly dependent on selling new shares and borrowing. Shareholders are being heavily diluted, and the company must keep raising money to survive.
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 main strengths are the quality and status of the core assets, especially a fully permitted flagship gold project in a stable jurisdiction, and a strategy that leverages brownfield sites, existing infrastructure, and advanced mining technologies. The company has a management team with a history of building and operating significant mines. Financially, there are early signs of improved discipline, with losses and capital spending coming down from peak levels and the ability to raise capital to keep projects moving.
Key risks center on financial sustainability and execution. The business has not yet demonstrated consistent profitability or positive cash flow, its retained earnings are deeply negative, and liquidity indicators have weakened while debt has risen. Revenue has been volatile and recently very low, underlining the lack of established production. Project delays, cost overruns, weaker-than-expected grades, or disappointing exploration results at Tintic could all further strain the balance sheet. The company is also highly exposed to gold prices and capital market conditions, given its reliance on external financing.
From a forward-looking perspective, Osisko Development’s trajectory is highly dependent on turning its core projects—particularly Cariboo—into reliable, low-cost producers within a reasonable timeframe and budget. If that occurs, current financial weaknesses could gradually be repaired as cash flow improves and leverage is brought under control. If not, the combination of ongoing losses, tighter liquidity, and higher debt could become more problematic. For holders of the ODVWZ warrant, the value proposition is therefore closely tied to successful project execution and a supportive gold price environment over the next few years, with both meaningful upside potential and notable downside risk evident in the current financial and operating profile.

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

