Osisko Development Corp. (NYSE: ODV, TSXV: ODV)
("
Osisko Development" or the
"
Company") is pleased to announce the results of a
positive optimized Feasibility Study ("
2025
FS") for its permitted, 100%-owned Cariboo Gold
Project ("
Cariboo Gold" or the
"
Project"), located in central British Columbia
("
BC"), Canada. The 2025 FS was completed by BBA
Engineering Ltd. ("
BBA") as lead independent
consultant, and supported by other independent engineering firms,
in accordance with National Instrument 43-101 – Standards of
Disclosure for Mineral Projects ("
NI
43-101"). The Company intends to file the technical report
in respect of the 2025 FS (the "
Technical Report")
on SEDAR+ (www.sedarplus.ca) and on EDGAR (www.sec.gov) under
Osisko Development's issuer profile within 45 days of the date of
this news release. The 2025 FS confirms strong economics for a
low-impact underground operation using mechanized bulk mining
methods, with attractive operating costs, manageable capital
requirements, and well-positioned to benefit from favorable
macroeconomic and gold price trends. The process facilities have
been designed to accommodate potential future throughput
expansions.
Sean Roosen, Founder, Chairman and CEO,
commented, "The completion of this optimized feasibility
study represents a critical milestone for the Cariboo Gold Project,
one of the few undeveloped, permitted gold projects in a Tier-1
jurisdiction4. The results reaffirm our view that Cariboo is a
high-quality asset with robust returns and significant upside
potential within the existing mine plan. Our immediate focus
remains on advancing project financing and further de-risking the
project toward FID, but, we believe additional work could support
potential future production increases within the planned mine
footprint. Additionally, our extensive land position around the
Project area offers numerous opportunities for new discoveries in
this prolific gold belt. With today’s favorable gold price backdrop
and positive outlook, we believe this project is well-positioned to
deliver substantial value to all stakeholders. We look forward to
sharing further updates in the coming months."
A formal positive final investment decision,
along with securing of a project financing package in the coming
months would enable certain construction activities to commence in
the second half of 2025, with project completion targeted for the
end of 2027.
Osisko Development will host a conference call
and webinar presentation by management on the 2025 FS results on
Monday, April 28, 2025 at 11:00 a.m. ET, followed
by a question & answer session. Details for dial-in, webcast
access, and replay archive are available at the end of this news
release.
OPTIMIZED FEASIBILITY STUDY OVERVIEW
The Cariboo Gold Project is envisioned as a
traditional underground operation, employing mechanized long-hole
open stoping to extract ore from gold-bearing vein corridors—an
intricate network of mineralized quartz veins predominantly hosted
within unmineralized sandstone. An improved flowsheet from the 2023
FS (as defined herein5), supported by additional metallurgical
testwork, envisions ore beneficiation to be exclusively completed
at the Mine Site Complex. This would produce saleable gold doré
from a gravity concentrate and ~66 tpd of high-grade flotation
concentrate averaging ~133 g/t Au. The flotation concentrate would
be transported by truck to the Port of Vancouver for transport and
sale to a smelting partner. 2025 FS key summary results and
assumptions are outlined in Table 1:
Table 1: Cariboo Gold 2025 FS – Key Results and Assumptions
(after-tax) |
Metric |
units |
Base Case |
Spot Case |
Gold price |
US$/oz |
$2,400 |
$3,300 |
Exchange rate |
USDCAD |
1.35 |
1.40 |
Net Present Value at 5% discount |
$ mm |
943 |
2,066 |
Internal Rate of Return (IRR) |
% |
22.1% |
38.0% |
Payback, from commercial production |
years |
2.8 |
1.6 |
Average annual free cash flow1 |
$ mm |
158 |
314 |
Average AISC, LOM1 |
US$/oz |
1,157 |
1,167 |
- All-in sustaining costs per ounce
and free cash flow are non-IFRS measures or ratios. Refer to
"Non-IFRS Financial Measures" at the end of this news release for
more information.
- Spot case is based on the LBMA gold
price as of the close of business on April 23, 2025, rounded to
nearest $100/oz and the USDCAD exchange rate is based on the Bank
of Canada daily exchange rate, rounded to nearest five cents.
Key Improvements and Optimizations vs.
2023 FS
The 2025 FS incorporates several important
improvements and de-risking initiatives over the 2023 Feasibility
Study that better position the Project from an execution,
financing, and operational perspective. Notable changes
include:
- Accelerated Development
Sequence: Single-phase construction and ramp up directly
to nameplate capacity of 4,900 tpd, which increases the LOM average
gold production profile by 16% to 190,000 oz per year, and 202,000
oz per year in the first five years.
- Streamlined
Processing: A single milling facility at the mine site
removes the need (as had been previously contemplated) to transport
flotation concentrate 116 km to the QR Mill. This reduces capital
and operating costs by consolidating operations into one
location.
- Improved Flowsheet
Design: Updated metallurgical studies and testing has
resulted in the addition of a gravity circuit which, combined with
a rougher and cleaner flotation circuit, resulted in overall
project gold recovery of 92.6% and the production of ~66 tpd
higher-grade concentrate product (reduction from 590 tpd in 2023 FS
Phase II) averaging ~133 g/t Au (vs. 28 g/t Au in 2023 FS Phase
II). Approximately 46% of gold is expected to be recovered by
gravity.
- Underground Mine
Design: Increased average stope size by ~60% compared to
the 2023 FS, significantly reducing the total number of stopes
required to achieve average daily throughput. Optimization of the
geotechnical design of the mined stopes, supported by recent trial
mining, allows for more operational flexibility of underground
operations.
- Mineral Reserves:
Probable Mineral Reserves remained largely unchanged, increasing
slightly to 2.071 million ounces Au (17.8 Mt grading 3.62 g/t
Au).
- Permitted: Project
design and sequencing contemplated in the 2025 FS is aligned with
the BC Mines Act and Environmental Management Act permits obtained
in Q4 2024.
|
Table 2: Cariboo Gold 2025 FS vs. 2023 FS – Project
Operating and Financial Metrics |
Assumptions |
units |
2023 FS |
2025 FS |
Gold price |
US$/oz |
1,700 |
2,400 |
Exchange rate |
USDCAD |
1.30 |
1.35 |
Discount rate |
% |
5.0% |
5.0% |
Production |
|
|
|
Mine life |
yrs |
12.0 |
10.0 |
Total ore mined |
kt |
16,703 |
17,815 |
Peak annual throughput |
tpd |
4,900 |
4,900 |
Average gold head grade |
g/t Au |
3.78 |
3.62 |
Total contained gold |
koz |
2,031 |
2,071 |
Avg. gold recovery |
% |
92.0% |
92.6% |
Total recovered gold, payable |
koz |
1,869 |
1,894 |
Avg. gold production, LOM |
koz/yr |
164 |
190 |
Avg. gold production, first 5 yrs |
koz/yr |
96 |
202 |
Operating Unit Costs |
|
|
|
Underground mining |
$/t mined |
53.6 |
62.3 |
Processing |
$/t mined |
31.2 |
23.2 |
Water and waste management |
$/t mined |
7.2 |
5.0 |
Electrical transmission line |
$/t mined |
— |
4.9 |
General and administrative |
$/t mined |
10.7 |
15.4 |
Total unit operating costs |
$/t mined |
102.6 |
110.7 |
Total operating costs |
$ mm |
1,714 |
1,921 |
Royalty payments |
$ mm |
206 |
292 |
Offsite charges |
$ mm |
5 |
143 |
Operating Costs |
|
|
|
Total cash costs2 |
US$/oz |
$792 |
$947 |
AISC2 |
US$/oz |
$968 |
$1,157 |
Capital Expenditures |
|
|
|
Initial costs |
$ mm |
137.3 |
881 |
Expansion costs |
$ mm |
451.1 |
— |
Sustaining costs |
$ mm |
466.6 |
426 |
Closure costs, net3 |
$ mm |
(38.9) |
99 |
Total capex |
$ mm |
1,016 |
1,406 |
Economics (after-tax) |
|
|
|
Total free cash flow, LOM2 |
$ mm |
901 |
1,577 |
Net Present Value (NPV5%) |
$ mm |
502 |
943 |
Internal Rate of Return (IRR) |
% |
20.7% |
22.1% |
Payback, from commercial production |
yrs |
5.9 |
2.8 |
Average free cash flow, first 5 yrs2 |
$ mm |
(63) |
296 |
Average free cash flow, LOM2 |
$ mm |
75 |
158 |
- Total may not add up due to
rounding.
- Cash costs, all-in sustaining costs
per ounce and free cash flow are non-IFRS measures or ratios. Refer
to "Non-IFRS Financial Measures" at the end of this news release
for more information. Total cash costs are presented on a per ounce
payable basis inclusive of total operating costs mining costs,
processing costs, site G&A costs, royalties, smelting,
refining, and transports costs. AISC are presented on a per ounce
payable basis and include cash costs plus sustaining and closure
costs.
- Closure costs are shown net of
salvage value.
- Pre-final investment decision
capital costs total $38.6 million.
Figure 1: Payable Gold Production and
AISC1 Profile by Year
- All-in sustaining costs per ounce is a non-IFRS ratio. Refer to
"Non-IFRS Financial Measures" at the end of this news release for
more information.
Figure 2: Free Cash Flow1 by
Year
- Free cash flow is a non-IFRS measure. Refer to "Non-IFRS
Financial Measures" at the end of this news release for more
information.
ECONOMIC SENSITIVITY
ANALYSIS
The Company used a base case gold price
assumption of US$2,400/oz and a USDCAD exchange rate of 1.35 in its
analysis and incorporated only Probable Mineral Reserves (as
defined herein). Based on these assumptions, the Project generates
an after-tax NPV5% of $943 million, an after-tax unlevered IRR of
22.1% and a payback of 2.8 years (from commercial production). The
2025 FS economics are most sensitive to fluctuations in the
following inputs (in order of magnitude of impact): gold price,
foreign exchange, operating costs, and capital costs.
Table 3: Cariboo Gold 2025 FS – Economic Sensitivity
Analysis, after-tax (base case in bold) |
Gold Price |
NPV5% |
IRR |
Payback |
Avg. FCF |
(US$/oz) |
($ mm) |
(%) |
(yrs) |
($ mm per yr) |
$1,800 |
251 |
9.9% |
5.3 |
65 |
$2,100 |
610 |
16.5% |
3.5 |
113 |
$2,400 |
943 |
22.1% |
2.8 |
158 |
$2,700 |
1,275 |
27.2% |
2.2 |
204 |
$3,000 |
1,604 |
31.9% |
1.9 |
250 |
$3,300 |
1,934 |
36.3% |
1.7 |
296 |
$3,600 |
2,263 |
40.5% |
1.5 |
342 |
$3,900 |
2,592 |
44.5% |
1.3 |
388 |
$4,200 |
2,921 |
48.3% |
1.2 |
433 |
$4,500 |
3,249 |
51.9% |
1.1 |
479 |
Table 4: Cariboo Gold 2025 FS – NPV5% Sensitivity Analysis,
after-tax, $ mm (base case in bold) |
Gold Price |
USDCAD Exchange Rate |
(US$/oz) |
1.25 |
1.30 |
1.35 |
1.40 |
1.45 |
$1,800 |
59 |
166 |
251 |
335 |
419 |
$2,100 |
439 |
525 |
610 |
695 |
780 |
$2,400 |
750 |
847 |
943 |
1,040 |
1,136 |
$2,700 |
1,058 |
1,167 |
1,275 |
1,382 |
1,490 |
$3,000 |
1,364 |
1,484 |
1,604 |
1,724 |
1,845 |
$3,300 |
1,669 |
1,801 |
1,934 |
2,066 |
2,198 |
$3,600 |
1,974 |
2,118 |
2,263 |
2,408 |
2,552 |
$3,900 |
2,279 |
2,436 |
2,592 |
2,749 |
2,905 |
$4,200 |
2,584 |
2,753 |
2,921 |
3,089 |
3,258 |
$4,500 |
2,888 |
3,069 |
3,249 |
3,430 |
3,610 |
Table 5: Cariboo Gold 2025 FS – IRR Sensitivity Analysis,
after-tax, % (base case in bold) |
Gold Price |
USDCAD Exchange Rate |
(US$/oz) |
1.25 |
1.30 |
1.35 |
1.40 |
1.45 |
$1,800 |
6.2% |
8.3% |
9.9% |
11.5% |
13.0% |
$2,100 |
13.4% |
15.0% |
16.5% |
18.0% |
19.4% |
$2,400 |
18.9% |
20.6% |
22.1% |
23.7% |
25.2% |
$2,700 |
23.9% |
25.6% |
27.2% |
28.8% |
30.3% |
$3,000 |
28.5% |
30.2% |
31.9% |
33.5% |
35.2% |
$3,300 |
32.8% |
34.6% |
36.3% |
38.0% |
39.7% |
$3,600 |
36.8% |
38.7% |
40.5% |
42.3% |
44.1% |
$3,900 |
40.7% |
42.7% |
44.5% |
46.3% |
48.1% |
$4,200 |
44.4% |
46.4% |
48.3% |
50.1% |
52.0% |
$4,500 |
47.9% |
49.9% |
51.9% |
53.8% |
55.7% |
|
|
|
|
|
|
MINERAL RESOURCES AND MINERAL
RESERVES
Vein corridors that make up the Cariboo Gold
Project Mineral Resources and Mineral Reserves comprise a
high-density network of mineralized quartz veins hosted within
unmineralized sandstone. Individual mineralized veins within these
corridors have widths varying from centimeters to several meters
and strike lengths from a few meters to over 50 m. These corridors
have been defined from surface to a vertical depth of 650 m,
averaging 300m, and remain open for expansion at depth and along
strike. Gold grades are intimately associated with quartz
vein-hosted pyrite as well as pyritic, intensely silicified wall
rock haloes in close proximity to the veins.
Figure 3: Vein Corridor in Lowhee Bulk
Sample Area
Mineral Resources Estimate
The Mineral Resources estimate included in the
2025 FS have an effective date of April 22, 2025, and are reported
exclusive of Mineral Reserves. Mineral Resources that are not
Mineral Reserves do not have demonstrated economic viability. The
Mineral Resources estimate have been updated to account for
depletion in the Lowhee Zone, due to ongoing development and bulk
sample activities, as well as for changes in costs and cut-off
grade assumptions. This resulted in an aggregate increase of 3% of
the total contained gold ounces in the Indicated Resources category
and an increase of 8% of the total contained gold ounces in the
Inferred Resources category as compared to the 2023 FS.
There is no certainty that Mineral Resources
will be converted into Mineral Reserves. Mineral Resources include
Inferred Mineral Resources which have had insufficient work to
classify them as Indicated Mineral Resources. It is uncertain but
reasonably expected that Inferred Mineral Resources could be
upgraded to Indicated Mineral Resources with continued
exploration.
Table 6: Cariboo Gold 2025 FS – Mineral Resources Statement
(April 22, 2025) |
Category / Zone |
Tonnage |
Gold Grade |
Contained Gold |
|
(000's tonnes) |
(g/t) |
(000's oz) |
Measured |
|
|
|
Bonanza Ledge |
47 |
5.06 |
8 |
Indicated |
|
|
|
Bonanza Ledge |
32 |
4.02 |
4 |
BC Vein |
1,057 |
3.00 |
102 |
KL |
527 |
2.80 |
47 |
Lowhee |
1,333 |
2.76 |
118 |
Mosquito |
1,553 |
2.96 |
148 |
Shaft |
6,121 |
2.92 |
575 |
Valley |
2,718 |
2.70 |
236 |
Cow |
3,991 |
2.91 |
374 |
Total Indicated Resources |
17,332 |
2.88 |
1,604 |
Total Measured & Indicated |
17,380 |
2.88 |
1,612 |
Inferred |
|
|
|
BC Vein |
596 |
3.17 |
61 |
KL |
2,514 |
2.53 |
205 |
Lowhee |
486 |
3.01 |
47 |
Mosquito |
1,883 |
3.08 |
186 |
Shaft |
7,457 |
3.44 |
826 |
Valley |
2,470 |
3.01 |
239 |
Cow |
3,368 |
2.78 |
301 |
Total Inferred Resources |
18,774 |
3.09 |
1,864 |
- The independent and qualified
persons for the Mineral Resources estimates, as defined by NI
43-101, are Carl Pelletier, P.Geo., and Tessa Scott, P.Geo. (Norda
Stelo). The effective date of the 2025 Feasibility Study Mineral
Resource Estimate is April 22, 2025.
- These Mineral Resources, exclusive
of the reserves, are not Mineral Reserves and do not have
demonstrated economic viability.
- The Mineral Resources estimate
follows the 2014 CIM Definition Standards on Mineral Resources and
Reserves and the 2019 CIM Estimation of Mineral Resources and
Mineral Reserves Best Practice Guidelines.
- A total of 481 vein zones were
modelled for the Cow Mountain (Cow and Valley), Island Mountain
(Shaft and Mosquito), Barkerville Mountain (BC Vein, KL, and
Lowhee) deposits and one gold zone for Bonanza Ledge. A minimum
true thickness of 2.0 m was applied, using the gold grade of the
adjacent material when assayed or a value of zero when not
assayed.
- The estimate is reported for a
potential underground scenario at a cut-off grade of 1.8 g/t Au,
except for Bonanza Ledge at a cut-off grade of 3.5 g/t Au. The
cut-off grade for the Cow, Valley, Shaft, Mosquito, BC Vein, KL,
and Lowhee deposits was calculated using a gold price of
US$2,400/oz; a USDCAD exchange rate of 1.35; an underground mining
cost of $66.3/t; a processing and transport cost of $30.80/t; a
G&A plus Environmental cost of $22.40/t; and a sustaining CAPEX
cost of $45.6/t. No changes have been applied for the Bonanza
Ledge. The cut-off grade for the Bonanza Ledge deposit was
calculated using a gold price of US$1,700/oz; a USDCAD exchange
rate of 1.27; an underground mining cost of $79.13/t; a processing
and transport cost of $65.00/t; and a G&A plus Environmental
cost of $51.65/t. The cut-off grades may be re-evaluated in light
of future prevailing market conditions (metal prices, exchange
rate, mining cost, etc.).
- Density values for Cow, Shaft,
Lowhee, and BC Vein were estimated using the ID2 interpolation
method, with a value applied for the non-estimated blocks of 2.80
g/cm3 for Cow, 2.78 g/cm3 for Shaft, 2.74 g/cm3 for Lowhee, and
2.69 g/cm3 for BC Vein. Median densities were applied for Valley
(2.81 g/cm3), Mosquito (2.79 g/cm3), and KL (2.81 g/cm3). A density
of 3.20 g/cm3 was applied for Bonanza Ledge.
- A four-step capping procedure was
applied to composited data for Cow (3.0 m), Valley (1.5 m), Shaft
(2.0 m), Mosquito (2.5 m), BC Vein (2.0 m), KL (1.75 m), and Lowhee
(1.5 m). Restricted search ellipsoids ranged from 7 to 50 g/t Au at
four different distances ranging from 25 m to 250 m for each
deposit. High grades at Bonanza Ledge were capped at 70 g/t Au on
2.0 m composited data.
- The gold Mineral Resources for the
Cow, Valley, Shaft, Mosquito, BC Vein, KL, and Lowhee vein zones
were estimated using Datamine StudioTM RM 1.9 software using hard
boundaries on composited assays. The dilution halo gold
mineralization was estimated using Datamine StudioTM RM Pro 1.11.
The OK method was used to interpolate a sub-blocked model (parent
block size = 5 m x 5 m x 5 m). Mineral Resources for Bonanza Ledge
were estimated using GEOVIA GEMSTM 6.7 software using hard
boundaries on composited assays. The OK method was used to
interpolate a block model (block size = 2 m x 2 m x 5 m).
- Results are presented in situ.
Ounce (troy) = metric tons x grade / 31.10348. Calculations used
metric units (metres, tonnes, g/t). The number of tonnes were
rounded to the nearest thousand. Any discrepancies in the totals
are due to rounding effects. Rounding followed the recommendations
as per NI 43-101.
- The qualified persons responsible
for this section of the technical report are not aware of any
environmental, permitting, legal, title, taxation, socio-economic,
marketing, political, or other relevant factors that could
materially affect the Mineral Resource estimate other than those
disclosed in this news release and in the Technical Report.
Mineral Reserves Estimate
The 2025 FS outlines Probable Mineral Reserves
estimate (with an effective date of April 10, 2025) which is
increased slightly from the 2023 FS due to the adjustment of the
cut-off-grade dictated by an accelerated ramp-up schedule to 4,900
tpd throughput relative to the 2023 FS.
Table 7: Cariboo Gold 2025 FS – Mineral Reserves Statement
(April 10, 2025) |
Category / Zone |
Tonnage |
Gold Grade |
Contained Gold |
|
(tonnes) |
(g/t) |
(oz) |
Proven |
— |
— |
— |
Probable |
|
|
|
Cow |
3,999,971 |
3.35 |
430,548 |
Valley |
3,238,636 |
3.59 |
374,058 |
Shaft |
8,548,295 |
3.72 |
1,021,599 |
Mosquito |
1,105,370 |
3.94 |
140,102 |
Lowhee |
923,162 |
3.52 |
104,491 |
Total Proven & Probable |
17,815,435 |
3.62 |
2,070,798 |
- Totals may not add up due to
rounding.
- The Mineral Reserve estimate
follows the 2014 CIM Definition Standards on Mineral Resources and
Reserves and the 2019 CIM Estimation of Mineral Resources and
Mineral Reserves Best Practice Guidelines.
- Mineral Reserves used the following
assumptions: US$1,915/oz gold price, USD:CAD exchange rate of 1.32,
and variable cut-off value from 1.70 g/t to 2.0 g/t Au
- Mineral Reserves include both
internal and external dilution along with mining recovery. The
external dilution is estimated to be 10.1%. The average mining
recovery factor was set at 91.3% to account for ore left in each
block in the margins of the deposit.
PRODUCTION PROFILE
The 2025 FS outlines an average annual gold
production profile of 190,000 ounces over a 10-year mine life.
Total payable gold recovered is 1.894 million ounces with an
average head grade of 3.62 g/t Au, total metallurgical recovery of
92.6% and a 97.75% concentrate payability factor.
Figure 4: Recovered Gold and Grade
Profile by Year
MINING AND MINE DESIGN
Underground mining will target five mineralized
zones along 4,400 m of strike, accessed via two ramps: the
currently operational Cow portal and a new Valley portal. Each zone
includes several vein systems extending to a vertical depth of
approximately 650 m. Following a 24-month development period,
underground mining will ramp up to a design rate of 4,900 tpd over
10 months. The bulk-tonnage long-hole mining method was chosen for
its cost-effectiveness, flexibility, and suitability for the
sub-vertical vein geometry. To reduce the impacts of dilution, ore
sorting technology will be used to separate gold-bearing sulphide
ore (pyrite) from the lower-density unmineralized sandstone rock
prior to milling and beneficiation (see Processing and
Recovery).
The stope design parameters include a minimum
width of 3.7 meters, stope heights of approximately 30 meters, and
strike lengths ranging from 15 to 25 meters, depending on the zone.
The average stope size tonnage has been adjusted based on insights
gained from the Bonanza Ledge Phase II operation and the ongoing
Lowhee Bulk Sample mining test work. Based on this information
stope sizing has been standardized for the 2025 FS resulting in a
~60% increase in the average tonnes extracted per mine shape
compared to the 2023 FS. Average stope size for the Project
increased to 5,577 tonnes from 3,490 tonnes previously.
Mined ore will be extracted using a fleet of 10
tonne Load Haul Dump and 50 tonne haul trucks to be transported to
an underground crushing facility where it will be sized and
transported to surface by an inclined conveyor for
pre-concentration ore sorting and subsequent flotation
concentration and gravity separation.
Underground development will rely on a
combination of traditional jumbos and roadheaders. The Company has
previously successfully deployed a roadheader in excavating the Cow
portal, ramp and one drift in Bonanza Ledge, demonstrating that the
underground rock conditions are amenable to the use of roadheaders
under certain conditions.
Figure 5: Mining Plan by Deposit
Area
Figure 6: Mining Plan by Zone
As noted in Figure 7, mining is envisioned to
occur in three distinct areas: Cariboo North, South, and Deep. Each
area is expected to operate independently of one another and
provide a maximum ore feed of 2,455 tpd from Cariboo North, 2,740
tpd from Cariboo South, and 2,645 tpd from Cariboo Deep, such that
at any given time an aggregate of 4,900 tpd is mined across all
deposit areas.
Figure 7: Mining Plan by Zone Long
Section
PROCESSING AND RECOVERY
The processing flowsheet is designed for a
single processing facility outside of Wells at the Mine Site
Complex utilizing a combination of gravity and flotation processing
circuits to produce two gold concentrates. Following the
construction phase, processing will progressively ramp up to its
4,900 tpd nameplate capacity.
Crushing would occur underground in the Cariboo
South region of the ore body (see Figure 7). Material would be
conveyed from the secondary crusher to the surface ore sorter. The
crushed material is then screened, with fines bypassing the
tertiary crusher and reporting directly to the mill feed bin while
coarser material would be screened into two suitable feed streams
for sorting. The sorted product will be tertiary crushed and
returned to the mill feed bin.
As part of the milling circuit, and as an
addition to the previous 2023 FS, centrifugal gravity separators
have been incorporated into the design. This is expected to
contribute to overall gold recovery and recover a significant
portion of the gold. Following gravity separation, the milled
product (at 80% passing ~189µm) will be floated to produce a
rougher concentrate for regrinding at a similar grade to the
previous study. This rougher product will be reground to a target
24µm to further liberate gold and enable cleaner flotation. As
significant additional gravity recoverable gold was observed in the
laboratory test work, the 2025 FS design also features an
additional centrifugal gravity unit in the regrind circuit. A
scavenger will be included on the cleaner circuit. All flotation
tails are disposed of as paste backfill into the underground.
Overall project gold recovery over the LOM is
expected to be 92.6%.
Figure 8: Simplified processing
flowsheet
Metallurgical Optimization
The metallurgical flowsheet has been improved
since the publication of the 2023 FS based on updated metallurgical
studies focused on the possibility of cleaner flotation and gravity
recovery potential.
Table 8: Cariboo Gold 2025 FS – Concentrate Comparison
versus 2023 FS |
Metric |
units |
2023 FS |
2025 FS |
Recovery |
% |
92.01 |
92.6 |
Average concentrate grade |
g/t Au |
25 – 33 |
133 |
Concentrate production, daily |
dmt |
5903 |
66 |
Transport trucks per day |
# |
15 |
<3 |
Gravity concentrate |
tonnes |
n/a |
~5 tpd |
Gravity concentrate, total recovery2 |
% |
n/a |
46% |
Primary grind size |
% |
125 |
189 |
- 93.6% recovery for phase I (1,500
tpd), and 91.8% recovery for phase II (4,900 tpd). 92.0% total
overall recovery.
- Recovery as a percentage of total
gold recovered.
- During phase II of the
operation.
The higher grade and lower volumes of flotation
concentrate is expected to result in a 97.75% concentrate
payability factor and reduced transportation costs. This will also
reduce the number of concentrate trucks on local roads by
approximately 80%.
Subsequent to the bulk ore sorter testwork
incorporated in the 2023 FS, laboratory scale test work has been
completed over the course of 2024 and 2025. The laboratory scale
testwork was used to identify gold associations with various
mineral phases and their response to x-ray transmission. These
results have helped quantify the expected efficiency of the ore
sorting machines, allowing for a reduction in the quantity of units
required. This has been factored into the updated capital cost
estimates used for the 2025 FS.
Flotation Circuit
Rougher flotation testwork was completed at a
larger particle size than for the 2023 FS. This has allowed a
revision to a larger primary grind size. Additional cleaner
flotation testwork has allowed engineering of a cleaner circuit
including regrinding to the 20-24µm range for cleaner
flotation.
Gravity Recovery
Additional gravity recoverable gold testing, as
well as testing of combined gravity and flotation testwork has
contributed to the grade of concentrates. Based on averages of
testwork to date 46% of the gold recovered is recovered by
gravity.
Additional Metallurgical
Work
The following metallurgical work is in progress
to support refined basic and detailed engineering:
- Pilot sorter testwork
- Grinding variability testwork
- Flotation variability testwork
- Confirmatory dewatering testwork
Mineral Ore Sorting
The Company has refined the ore sorting model
for this deposit, including the identification of primary
gold-bearing particle morphologies and determination of sorter mass
pull-gold recovery behavior for each zone. These learnings have
improved the precision of the recovery model.
Waste Disposal
Ore sorter waste is to be disposed in the same
manner as mined waste rock—in the surface waste rock storage
facility. This removes material from the mill circuit and allows a
lower cost disposal method for barren rock than is utilized for
mill tails streams. Whole flotation tails will be used as paste
backfill underground.
Figure 9: Cariboo Gold Process
Flowsheet
OPERATING COSTS
Operating costs estimate includes mining,
processing costs to produce a gold doré and gold concentrate, as
well as transportation. It also includes costs for waste, water
management and treatment, and general and administration costs. The
average operating costs over the 10-year mine life is estimated to
be $110.7 per tonne mined. At its peak, the mine will employ up to
525 persons during operations and 613 during construction.
Mining costs include underground crushing cost
and material handing costs, including backfilling costs without the
binder content of the paste backfill, which is included in the
processing cost.
Table 9: Cariboo Gold 2025 FS – Operating
Costs |
Metric |
Total LOM |
Unit Cost |
Unit Cost |
Split |
|
($ mm) |
($/t mined) |
(US$/oz) |
(%) |
Mining |
1,080 |
62.25 |
434 |
56% |
Processing |
403 |
23.21 |
162 |
21% |
Water and waste management |
86 |
4.97 |
35 |
4% |
Electrical transmission line |
86 |
4.93 |
34 |
4% |
General and administrative |
266 |
15.36 |
107 |
14% |
Total site operating costs |
1,921 |
110.73 |
772 |
100% |
Table 10: Cariboo Gold 2025 FS – Total Cash Costs and
All-in Sustaining Costs |
Metric |
Total LOM |
Unit Cost |
|
($ mm) |
(US$/oz) |
Total site operating costs |
1,921 |
772 |
Royalties |
292 |
117 |
Transport and refining costs |
143 |
58 |
Total cash costs1 |
2,356 |
947 |
Sustaining costs, LOM |
426 |
171 |
Equipment salvage value |
(36) |
(14) |
Reclamation and closure costs |
135 |
54 |
All-in sustaining costs1 |
2,881 |
1,157 |
- Total cash costs and all-in sustaining costs per ounce are
non-IFRS ratios. Refer to "Non-IFRS Financial Measures" at the end
of this news release for more information.
PROJECT ROYALTIES
A 5.0% Net Smelter Royalty
("NSR") payable to Osisko Gold Royalties Ltd is
the only royalty that applies to the Mineral Resources and Mineral
Reserves area of the Project and has been incorporated into the
economic analysis of the 2025 FS.
CAPITAL COSTS
The 2025 FS focused on presenting a mine plan
consistent with the objective of minimizing the overall
environmental and carbon footprint of the Project on the
surrounding communities and providing a direct 24-month exclusive
construction period leading to a 10 month ramp up to full nameplate
production, with 60% reached after 6 months.
Initial capital cost for the Project is
estimated at $881 million, with sustaining capital costs over the
LOM estimated at $525 million. Total cumulative LOM capital costs
are estimated at $1,307 million, not including site reclamation and
closure costs of $135 million and estimated salvage value of $36
million. The overall capital cost estimate developed in this 2025
FS generally meets the AACE International Class 3 requirements. A
total of $72 million in contingency capital (P50) was included,
representing approximately 16.5% of initial capital, not including
underground mine costs. Underground development costs incorporate
contingencies directly into the mine plan by adjusting planned
advance and mining rates.
Table 11: Cariboo Gold 2025 FS – Capital Cost
Summary |
Item ($ mm) |
Initial CAPEX |
Sustaining CAPEX |
Total CAPEX |
Underground mine |
313 |
397 |
710 |
Waste & Water management |
98 |
24 |
123 |
Power & electrical |
19 |
— |
19 |
Surface infrastructure |
42 |
1 |
43 |
Process plant – Mine Site Complex |
180 |
— |
180 |
Construction indirects |
95 |
— |
95 |
Contingency (16.5%) |
72 |
4 |
76 |
Capital costs |
819 |
426 |
1,246 |
Pre-production net revenue |
(150) |
— |
(150) |
Pre-production operating costs |
212 |
— |
212 |
Equipment salvage value |
— |
(36) |
(36) |
Reclamation and closure costs |
— |
135 |
135 |
Total capital costs |
881 |
525 |
1,406 |
- Pre-final investment decision capital costs total $38.6
million.
PERMITTING, ENVIRONMENTAL AND
CLOSURE
Following the positive decision by the
Environmental Assessment Office to grant the project an
Environmental Assessment Certificate (#M23-01), the Project
underwent a robust and rigorous review by a dedicated Mine Review
Committee, set up by the Major Mines Office, and subsequently
received the following permits for the Cariboo Gold Project:
- M-247 – Mines Act permit for the
Mine Site Complex and Bonanza Ledge;
- M-198 – Mines Act permit for the QR
Mill;
- PE-111511 – Environmental
Management Act Permit for the Mine Site Complex;
- PE-17876 – Environmental Management
Act Permit for Bonanza Ledge; and
- PE-12601 – Environmental Management
Act Permit for QR Mill.
The Mines Act (British Columbia) permits
received on November 20, 2024, grant the Company the ability to
proceed with the construction, operation and reclamation activities
on each of the sites outlined within the scope of the Project. The
Environmental Management Act (British Columbia) permits pertain to
any project-related discharges to the environment, including water
and air, and the framework and limitations thereof, within the
areas outside of the immediate mine site boundaries. These
approvals mark the successful completion of the permitting process
for key approvals, solidifying the Project's shovel-ready
status.
Work is ongoing with the Ministry of Water, Land
and Resource Stewardship and the Ministry of Forests on obtaining
all necessary approvals for the construction of the transmission
line, expected for H2 2025.
Changes as compared to the 2023 FS have been
implemented in the Project’s 2025 FS to align with the obtained
permits. Major areas include:
- Adjustment of the reclamation costs
and bonding requirements;
- Adjustment to the water balance and
quality model;
- Design of the water treatment to
align fully with discharge permits; and
- Design of the surface
infrastructure and layout to align with the community impacts and
mitigations.
STAKEHOLDER, COMMUNITY, AND PARTNER
ENGAGEMENT
The Company is committed to advancing
collaborative partnerships with Indigenous nations related to the
Project as evidenced by many years of extensive consultation and
the signing and ongoing implementation of the participation
agreements with each of the Lhtako Dené Nation (in 2020) and the
Williams Lake First Nation (in 2022).
The Company is working towards an agreement with
the Xatśūll First Nation. While an agreement has not yet been
reached, the Company remains committed to ongoing engagement and
consultation. This includes good faith and reasonable offers for
financial and other benefits along substantially similar frameworks
as those agreed to by Lhtako Dené Nation and Williams Lake First
Nation.
The Company continues to engage the District of
Wells and signed an agreement to fund a Liaison Position which will
be executed once a suitable candidate is found. The Liaison
Position is a requirement of the EAC and will work with the local
community to ensure communication between the District of Wells and
the Company reflect the views of all community members. Further
discussions on a community agreement will commence in Q2 2025.
The Company is dedicated to developing a modern,
safe and sustainable operation at the Cariboo Gold Project, and
remains committed to engaging in constructive dialogue to ensure
all Indigenous nations and stakeholders benefit from the
development of the Project, whilst ensuring it remains viable.
ADDITIONAL OPTIMIZATION
OPPORTUNITIES
There are significant opportunities not included
in the 2025 FS that could materially enhance the Project’s
economics, timing, and/or permitting—beyond those typical to all
mining projects (such as changes in metals prices, exchange rates,
and other variables). Additional information and further
assessments are recommended to fully understand, quantify and
potentially incorporate these opportunities into the Project's NI
43-101 feasibility-level economics.
The most significant opportunities identified to
date are summarized below and have been broadly categorized based
on their potential magnitude of positive impact on the Project’s
economics. A comprehensive list of all identified potential areas
of opportunity will be discussed in greater detail in the Technical
Report to be filed within 45 days of this news release.
High potential value
opportunities:
- Significant conversion potential of
existing Mineral Resources to Mineral Reserves with sufficient
drilling density and incorporating appropriate modifying factors.
Priority focus areas include such Mineral Resource that are not in
the current mine plan, but located directly adjacent to or, in some
cases, as extensions of planned Mineral Reserve stopes. By
leveraging existing planned infrastructure, this could potentially
increase recoverable ounces with minimal additional capital
expenditures and potentially have a material impact on Project
economics. Total Measured and Indicated Mineral Resources outside
of the Mineral Reserves include 17.38 Mt at an average grade of
2.88 g/t for contained 1.61 Moz of gold. Total Inferred Resources
outside of the Mineral Reserves include 18.77 Mt at an average
grade of 3.09 g/t for contained 1.86 Moz of gold.
- The planned processing plant and
surface infrastructure design have been strategically optimized to
accommodate potential future expansion options. Opportunities for
low capital cost expansion scenarios to increase throughput within
the planned Project footprint will be explored and evaluated,
provided sufficient additional Mineral Resources are converted to
Mineral Reserves, and any required permit amendments are
granted.
Medium potential value
opportunities:
- Opportunities exist to increase
mill recoveries by potentially disposing of rougher flotation
tailings co-mingled with the ore sorter and development waste on
surface.
- Pre-production ore toll milling of
development material to generate revenue during the
construction.
- Utilize pre-owned equipment to
reduce upfront capital costs and development timelines.
- Explore alternative funding sources
for certain off-site infrastructure.
CONFERENCE CALL AND WEBCAST
DETAILS
Live event date and time |
Monday, April 28, 2025 at 11:00 a.m. ET |
Conference call details |
USA / International Toll +1 (646) 307-1963USA - Toll-Free (800)
715-9871Canada - Toronto (647) 932-3411Canada - Toll-Free (800)
715-9871 Conference ID: 5457156 Additional
international dial-in numbers are available
here:https://registrations.events/directory/international/itfs.html |
Webcast details |
https://events.q4inc.com/attendee/466021363 |
|
|
TECHNICAL INFORMATION AND QUALIFIED
PERSONS
The 2025 FS was prepared in accordance with NI
43-101 with an effective date of April 22, 2025 and will be filed
on SEDAR+ (www.sedarplus.ca) and on EDGAR (www.sec.gov) under
Osisko Development's issuer profile within 45 days of the date of
this news release.
The Technical Report supersedes the 2023 FS,
which should no longer be replied upon.
For readers to fully understand the information
in this news release, reference should be made to the full text of
the Technical Report, once filed, including all assumptions,
qualifications and limitations therein. The Technical Report is
intended to be read as a whole, and sections should not be read or
relied upon out of context.
The 2025 FS has been prepared by independent
representatives of BBA, InnovExplo, a subsidiary of Norda Stelo,
Alius, Falkirk, WSP, Okane, Integrated Sustainability, Clean
Energy, and JDS, each of whom is a "qualified person" (within the
meaning of NI 43-101) (each, a "QP"). Each QP is
independent of Osisko Development and has reviewed and approved
that this news release fairly and accurately reflects, in the form
and context in which it appears, the information contained in the
respective sections of the 2025 FS for which they are responsible.
At the effective date of the 2025 FS, each QP has certified that,
to the best of their knowledge, information, and belief, the parts
of the 2025 FS for which they were responsible, contain all
scientific and technical information required to be disclosed to
make the 2025 FS not misleading. The affiliation and areas of
responsibility for each QP involved in preparing the 2025 FS are
provided below.
BBA QPs
- Mathieu Belisle, P.Eng. –
Metallurgical test work analysis, Process Plant design, Process
Plant capital and operating cost estimate
- Amanda Fitch, P.Eng. – Financial
Cashflow and overall study integration
InnovExplo QPs
- Carl Pelletier, P.Geo. – Mineral Resources estimate
- Tessa Scott, P.Geo. – Mineral Resources estimate
- Eric Lecomte, P.Eng. – Mineral Reserves estimate, underground
mine design and cost estimate
Alius QPs
- Sebastien Guido, P.Eng. – Geomechanical (rock mechanics)
aspects of underground mine design
Falkirk QPs
- Katherine Mueller, P. Eng. – Environment, Permitting and
Engagement
- Rob Griffith, P.Eng. – Site-wide water balance model
- Nikolay Sidenko, P. Geo. – Mine waste geochemistry and water
quality predictions
WSP QPs
- Paul Gauthier, P.Eng. – Design and costs for underground paste
fill network distribution and underground ore crushing system
Integrated Sustainability
QPs
- AJ MacDonald, M.A.Sc., P.Eng., P.E. – Design and costs, water
treatment plants
Okane QPs
- Rachel Sawyer, P.Eng. – Design of the surface waste rock
storage facility
- Yapo Allé-Ando, M.A.Sc., P.Eng. – Design of the water
management infrastructure on surface
Clean Energy QPs
- Philip Clark, P.Eng., P.E. - Power Supply Estimate
JDS QPs
- Jean-François Maillé, P.Eng. –
Costs for waste, tailings and water management infrastructure.
Indirect costs and construction costs
End Notes (excluding
tables)
- In this news release the Company
uses certain abbreviations, including: net present value
("NPV"); NPV at a 5% discount rate
("NPV5%"); internal rate of return
("IRR"); measured and indicated
("M&I"); million ("m");
thousand ("k"); metric tonne
("t"); troy ounce ("oz"); grams
per tonne ("g/t"); gold ("Au");
silver ("Ag"); life of mine
("LOM"); tonnes per day ("tpd");
free cash flow ("FCF"); years
("yrs"); per annum ("pa");
average ("avg."); life-of-mine
("LOM"); versus ("vs.").
- Payback is calculated from
commercial production, which is defined as the achievement of
reaching a minimum of 30 consecutive days of operations during
which the mill operated at an average of 60% of nameplate
throughput of 4,900 tpd.
- Based on S&P's Global Market
Intelligence, Metals & Mining, 2024 global gold cost curve for
TCC and AISC.
- Based on the Investment Attractive
Index as outlined in the Fraser Institute Annual Survey of Mining
Companies (2023).
- Technical report titled "NI 43-101
Technical Report, Feasibility Study for the Cariboo Gold Project,
District of Wells, British Columbia" (as amended) dated January 12,
2023 (with an effective date of December 30, 2022) (the
"2023 FS").
ABOUT
OSISKO DEVELOPMENT
CORP.
Osisko Development Corp. is a North American
gold development company focused on past-producing mining camps
located in mining friendly jurisdictions with district scale
potential. The Company's objective is to become an intermediate
gold producer by advancing its flagship permitted 100%-owned
Cariboo Gold Project, located in central B.C., Canada. Its project
pipeline is complemented by the Tintic Project in the historic East
Tintic mining district in Utah, U.S.A., and the San Antonio Gold
Project in Sonora, Mexico—brownfield properties with significant
exploration potential, extensive historical mining data, access to
existing infrastructure and skilled labour. The Company's strategy
is to develop attractive, long-life, socially and environmentally
responsible mining assets, while minimizing exposure to development
risk and growing mineral resources.
For further information, visit our website at
www.osiskodev.com or contact:
Sean Roosen |
Philip Rabenok |
Chairman and CEO |
Vice President, Investor Relations |
Email: sroosen@osiskodev.com |
Email: prabenok@osiskodev.com |
Tel: +1 (514) 940-0685 |
Tel: +1 (437) 423-3644 |
|
|
Appendix A: Detailed Cash Flow Model and Select Key
Assumptions (excel file download
of the below table)
Year |
Unit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (to Yr 12) |
-3 |
-2 |
-1 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Production Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Tonnes Mined |
kt |
1.7 |
43.2 |
419.8 |
1,695.1 |
1,788.6 |
1,789.0 |
1,786.9 |
1,793.4 |
1,783.1 |
1,788.5 |
1,788.6 |
1,793.4 |
1,272.7 |
71.5 |
- |
17,815.4 |
Total Tonnes Processed |
kt |
- |
- |
464.7 |
1,695.1 |
1,788.6 |
1,789.0 |
1,786.9 |
1,793.4 |
1,783.1 |
1,788.5 |
1,788.6 |
1,793.4 |
1,272.7 |
71.5 |
- |
17,815.4 |
Head Grade Au |
g/t |
- |
- |
3.90 |
3.80 |
4.16 |
3.91 |
3.96 |
3.36 |
3.52 |
3.50 |
3.40 |
3.29 |
3.00 |
3.55 |
- |
3.62 |
Payable Gold |
koz |
- |
- |
50.0 |
198.8 |
223.0 |
206.6 |
207.5 |
176.2 |
181.3 |
183.3 |
177.0 |
171.1 |
112.0 |
7.3 |
- |
1,894.0 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange Rate |
USD:CAD |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
1.35 |
Net Smelter Return (NSR) Revenue |
$M |
- |
- |
- |
629.4 |
707.5 |
654.7 |
657.9 |
556.5 |
573.3 |
579.8 |
559.4 |
540.2 |
353.1 |
23.2 |
- |
5,834.9 |
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mining |
$M |
- |
- |
- |
113.3 |
118.9 |
119.6 |
114.1 |
106.8 |
111.1 |
111.8 |
104.1 |
106.8 |
68.8 |
4.9 |
- |
1,080.2 |
Processing |
$M |
- |
- |
- |
40.1 |
42.0 |
41.2 |
39.9 |
39.9 |
38.8 |
40.2 |
40.3 |
39.1 |
35.4 |
6.0 |
- |
402.8 |
Waste and Water Management |
$M |
- |
- |
- |
8.5 |
8.1 |
8.6 |
8.6 |
8.6 |
8.6 |
8.6 |
8.6 |
8.6 |
8.5 |
0.7 |
- |
86.3 |
Electrical Transmission Line |
$M |
- |
- |
- |
9.4 |
9.4 |
9.4 |
9.4 |
9.4 |
9.4 |
9.4 |
9.4 |
9.4 |
0.5 |
0.5 |
- |
85.6 |
General and Administration |
$M |
- |
- |
- |
28.2 |
25.6 |
26.8 |
26.6 |
26.4 |
26.4 |
26.3 |
26.1 |
26.1 |
24.7 |
3.3 |
- |
266.5 |
Royalty Payments |
$M |
- |
- |
- |
31.5 |
35.4 |
32.7 |
32.9 |
27.8 |
28.7 |
29.0 |
28.0 |
27.0 |
17.7 |
1.2 |
- |
291.7 |
Total Operating Expenses |
$M |
- |
- |
- |
230.9 |
239.5 |
238.3 |
231.5 |
219.0 |
223.0 |
225.3 |
216.5 |
216.9 |
155.5 |
16.5 |
- |
2,213.0 |
Total Cash Costs |
US$/oz |
- |
- |
- |
1,070 |
857 |
900 |
876 |
961 |
972 |
969 |
959 |
997 |
1,016 |
-621 |
- |
947 |
All-in Sustaining Costs |
US$/oz |
- |
- |
- |
1,409 |
1,071 |
1,135 |
1,069 |
1,175 |
1,122 |
1,076 |
1,036 |
1,073 |
1,024 |
5,840 |
- |
1,157 |
Capital Expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial |
$M |
168.2 |
487.3 |
225.3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
880.8 |
Sustaining |
$M |
- |
- |
- |
91.2 |
64.3 |
65.5 |
54.1 |
50.8 |
36.6 |
26.4 |
18.4 |
17.6 |
1.2 |
- |
- |
426.1 |
Reclamation |
$M |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
36.7 |
- |
36.7 |
Salvage Value |
$M |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-36.0 |
- |
-36.0 |
Total Capital Expenditures |
$M |
168.2 |
487.3 |
225.3 |
91.2 |
64.3 |
65.5 |
54.1 |
50.8 |
36.6 |
26.4 |
18.4 |
17.6 |
1.2 |
0.7 |
- |
1,307.7 |
Changes in Working Capital |
$M |
- |
- |
- |
41.4 |
3.5 |
-2.0 |
-0.5 |
-4.6 |
0.9 |
0.4 |
-1.5 |
-0.6 |
-11.7 |
-23.2 |
-2.2 |
- |
Pre-Tax Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Cash Flow |
$M |
-168.2 |
-487.3 |
-225.3 |
265.9 |
400.1 |
352.9 |
372.8 |
291.4 |
312.7 |
327.6 |
326.0 |
306.3 |
208.0 |
-34.0 |
-3.5 |
2,245.4 |
Cumulative Pre-Tax Cash Flow |
$M |
-168.2 |
-655.5 |
-880.8 |
-614.9 |
-214.8 |
138.1 |
510.9 |
802.2 |
1,114.9 |
1,442.6 |
1,768.5 |
2,074.8 |
2,282.9 |
2,248.9 |
2,245.4 |
|
Taxes and Duties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Columbia Mining Duties |
$M |
- |
- |
0.4 |
8.6 |
10.0 |
8.9 |
9.2 |
7.3 |
26.6 |
46.1 |
45.6 |
43.0 |
27.6 |
- |
- |
233.3 |
Federal Corporate Income Tax |
$M |
- |
- |
- |
- |
- |
15.2 |
39.6 |
30.3 |
32.7 |
33.3 |
34.1 |
33.6 |
19.1 |
-18.6 |
-5.2 |
214.1 |
British Columbia Corporate Income Tax |
$M |
- |
- |
- |
- |
- |
12.2 |
31.7 |
24.3 |
26.1 |
26.7 |
27.3 |
26.9 |
15.2 |
-14.9 |
-4.2 |
171.3 |
Carbon Tax |
$M |
0.5 |
1.6 |
1.9 |
1.1 |
1.4 |
1.7 |
1.5 |
2.0 |
2.0 |
1.9 |
1.8 |
1.9 |
1.5 |
0.3 |
- |
21.4 |
Total Taxes and Duties |
$M |
0.5 |
1.6 |
2.3 |
9.7 |
11.4 |
38.1 |
81.9 |
63.9 |
87.5 |
108.0 |
108.8 |
105.4 |
63.4 |
-33.1 |
-9.4 |
640.1 |
After-Tax Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After- Tax Cash Flow |
$M |
-168.8 |
-488.9 |
-227.7 |
256.2 |
388.7 |
314.8 |
290.8 |
227.5 |
225.3 |
219.6 |
217.1 |
200.9 |
144.6 |
-0.9 |
6.0 |
1,605.3 |
Cumulative After- Tax Cash Flow |
$M |
-168.8 |
-657.7 |
-885.3 |
-629.1 |
-240.4 |
74.4 |
365.2 |
592.7 |
818.0 |
1,037.6 |
1,254.7 |
1,455.6 |
1,600.2 |
1,599.3 |
1,605.3 |
|
Appendix B: Proposed Conceptual Site
Layout
NON-IFRS FINANCIAL MEASURES
Osisko Development used in this news release,
certain non-IFRS measures including, "all-in sustaining cost" or
"AISC" and "total cash cost" and "free cash flow". All-in
sustaining cost per gold ounce is defined as production costs less
silver sales plus general and administrative, exploration, other
expenses and sustaining capital expenditures divided by gold
ounces. Cash costs are a non-IFRS measure reported by ODV on an
ounces of gold sold basis. Cash costs include mining, processing,
refining, general and administration costs and royalties but
excludes depreciation, reclamation, income taxes, capital and
exploration costs for the life of the mine. Free cash flow is
calculated as cash flow from mine-site operating activities less
capital expenditures. The Company believes that such measures
provide investors with an alternative view to evaluate the
performance of the Company. Non-IFRS measures do not have any
standardized meaning prescribed under International Financial
Reporting Standards ("IFRS"). Therefore, they may not be comparable
to similar measures employed by other companies. The data is
intended to provide additional information and should not be
considered in isolation or as a substitute for measures of
performance prepared in accordance with IFRS. Refer to the
Technical Report, which will be made available on SEDAR+
(www.sedarplus.ca) under Company's issuer profile and on the
corporate website (https://osiskodev.com/projects/cariboo-gold/)
within 45-days of this news release.
CAUTIONARY STATEMENTS
Cautionary Statement Regarding Estimates of
Mineral Resources
This news release uses the terms measured,
indicated and inferred mineral resources as a relative measure of
the level of confidence in the mineral resource estimate. Readers
are cautioned that mineral resources are not mineral reserves and
that the economic viability of resources that are not mineral
reserves has not been demonstrated. The mineral resource estimate
disclosed in this news release may be materially affected by
geology, environmental, permitting, legal, title, socio-political,
marketing or other relevant issues. Mineral Resources are reported
using the 2014 CIM Definition Standards and were estimated in
accordance with the CIM 2019 Best Practices Guidelines, as required
by NI 43-101. Under NI 43-101, estimates of inferred mineral
resources may not form the basis of feasibility or pre-feasibility
studies or economic studies except for preliminary economic
assessments. Readers are cautioned not to assume that further work
on the stated mineral resources will lead to mineral reserves that
can be mined economically.
Cautionary Statement Regarding Financing
Risks
The Company's development and exploration
activities are subject to financing risks. At the present time, the
Company has exploration and development assets which may generate
periodic revenues through test mining, but has no mines in the
commercial production stage that generate positive cash flows. The
Company cautions that test mining at its operations could be
suspended at any time. The Company's ability to explore for and
discover potential economic projects, and then to bring them into
production, is highly dependent upon its ability to raise equity
and debt capital in the financial markets. Any projects that the
Company develops will require significant capital expenditures. To
obtain such funds, the Company may sell additional securities
including, but not limited to, the Company's shares or some form of
convertible security, the effect of which may result in a
substantial dilution of the equity interests of the Company's
shareholders. Alternatively, the Company may also sell a part of
its interest in an asset in order to raise capital. There is no
assurance that the Company will be able to raise the funds required
to continue its exploration programs and finance the development of
any potentially economic deposit that is identified on acceptable
terms or at all. The failure to obtain the necessary financing(s)
could have a material adverse effect on the Company's growth
strategy, results of operations, financial condition and project
scheduling.
Cautionary Statement to U.S. Investors
The Company is subject to the reporting
requirements of the applicable Canadian securities laws and, as a
result, reports information regarding mineral properties,
mineralization and estimates of mineral reserves and mineral
resources, including the information in its technical reports,
financial statements, MD&A and this news release, in accordance
with Canadian reporting requirements, which are governed by NI
43-101. As such, such information concerning mineral properties,
mineralization and estimates of mineral reserves and mineral
resources, including the information in its technical reports,
financial statements, MD&A and this news release, is not
comparable to similar information made public by U.S. companies
subject to the reporting and disclosure requirements of the U.S.
Securities and Exchange Commission ("SEC").
CAUTION REGARDING FORWARD LOOKING
STATEMENTS
Certain statements contained in this news
release may be deemed "forward-looking statements" within the
meaning of the United States Private Securities Litigation Reform
Act of 1995 and "forward-looking information" within the meaning of
applicable Canadian securities legislation (together,
"forward-looking statements"). These forward-looking statements, by
their nature, require Osisko Development to make certain
assumptions and necessarily involve known and unknown risks and
uncertainties that could cause actual results to differ materially
from those expressed or implied in these forward-looking
statements. Forward-looking statements are not guarantees of
performance. Words such as "may", "will", "would", "could",
"expect", "believe", "plan", "anticipate", "intend", "estimate",
"continue", or the negative or comparable terminology, as well as
terms usually used in the future and the conditional, are intended
to identify forward-looking statements. Information contained in
forward-looking statements is based upon certain material
assumptions that were applied in drawing a conclusion or making a
forecast or projection, including the assumptions, qualifications
and limitations relating to 2025 FS (including, but not limited to,
the mineral resources, mineral reserves, production profile, mine
design and project economics); the ability and timing of the
Company to publish and file the Technical Report; the Company being
construction and operation ready and the timing for the
commencement of construction activities; the ability and timing of
the Company to deliver any or all of the Additional Optimization
Opportunities; the ability and timing of the Company to reach a
formal positive final investment decision in respect of the Cariboo
Gold Project; the ability and timing of the Company to secure a
project financing package to fund construction activities at the
Cariboo Gold Project and the terms of such financing; the impact
and potential of the Cariboo Gold Project on shareholders,
Indigenous nations and other stakeholders; the ability to
successfully engage and collaborate with stakeholders, including
reaching agreements with the Xatśūll First Nation; sustainability
and environmental impacts of operations at the Company's
properties; progress in respect of pre-construction activities at
Cariboo including bulk sample and underground development work;
mineral resource category conversion; the timing and status of any
additional required permits or amendments thereto, or other
regulatory approval requirements; the future development and
operations at the Cariboo Gold Project; the results of ongoing
stakeholder engagement; the capital resources available to the
Company; the ability of the Company to execute its planned
activities, including as a result of its ability to seek additional
funding; management's perceptions of historical trends, current
conditions and expected future developments; the ability and timing
for Cariboo Gold Project to reach commercial production (if at
all); the expected cash flow (and underlying assumptions) in
respect of the Cariboo Gold Project; the results (if any) of
further exploration work to define and expand mineral resources;
the ability of exploration work (including drilling) to accurately
predict mineralization; the ability of the Company to expand
mineral resources beyond current mineral resource estimates and to
convert some or all of these mineral resources to mineral reserves;
the ability for the Company to expand throughput or increase
production at the Cariboo Gold Project; the ability of the Company
to discover additional deposits within the Cariboo Gold Project
area; the ability of the Company to complete its exploration and
development objectives for its projects in the timing contemplated
and within expected costs (if at all); the ability to derisk the
Cariboo Gold Project towards final investment decision; the ability
to adapt to changes in gold prices, estimates of costs, estimates
of planned exploration and development expenditures; the ability of
the Company to obtain further capital on reasonable terms; the
profitability (if at all) of the Company's operations; the
availability of additional optimization opportunities at the
Cariboo Gold Project and the impact thereof on project economics;
as well as other considerations that are believed to be appropriate
in the circumstances, and any other information herein that is not
a historical fact may be "forward looking information". Material
assumptions also include, assumptions and qualifications underlying
the 2025 FS, management's perceptions of historical trends,
management's understanding of the permitting process and status
thereof, the ability of exploration (including drilling and chip
sampling assays, and face sampling) to accurately predict
mineralization; budget constraints and access to capital on terms
acceptable to the Company, current conditions and expected future
developments, regulatory framework remaining defined and
understood, results of further exploration work to define or expand
any mineral resources, gold prices, the costs required to advance
the Cariboo Gold Project to construction, the results of the 2025
FS as an indicator of quality and robustness of the Cariboo Gold
Project, as well as other considerations that are believed to be
appropriate in the circumstances. Osisko Development considers its
assumptions to be reasonable based on information currently
available, but cautions the reader that their assumptions regarding
future events, many of which are beyond the control of Osisko
Development, may ultimately prove to be incorrect since they are
subject to risks and uncertainties that affect Osisko Development
and its business. Such risks and uncertainties include, among
others, risks relating to third-party approvals, including the
issuance of permits by the government, capital market conditions
and the Company's ability to access capital on terms acceptable to
the Company for the contemplated exploration and development at the
Company's properties; the ability to continue current operations
and exploration; regulatory framework and presence of laws and
regulations that may impose restrictions on mining; the ability of
exploration activities (including drill results and chip sampling,
and face sampling results) to accurately predict mineralization;
errors in management's geological modelling; the timing and ability
of the Company to obtain and maintain required approvals and
permits; the results of exploration activities; risks relating to
exploration, development and mining activities; the global economic
climate; metal and commodity prices; fluctuations in the currency
markets; dilution; environmental risks; and community,
non-governmental and governmental actions and the impact of
stakeholder actions. Readers are urged to consult the disclosure
provided under the heading "Risk Factors" in the Company's annual
information form for the year ended December 31, 2024 as well as
the financial statements and MD&A for the year ended December
31, 2024, which have been filed on SEDAR+ (www.sedarplus.ca) under
Osisko Development's issuer profile and on the SEC's EDGAR website
(www.sec.gov), for further information regarding the risks and
other factors facing the Company, its business and operations.
Although the Company's believes the expectations conveyed by the
forward-looking statements are reasonable based on information
available as of the date hereof, no assurances can be given as to
future results, levels of activity and achievements. The Company
disclaims any obligation to update any forward-looking statements,
whether as a result of new information, future events or results or
otherwise, except as required by law. Forward-looking statements
are not guarantees of performance and there can be no assurance
that these forward-looking statements will prove to be accurate, as
actual results and future events could differ materially from those
anticipated in such statements. Accordingly, readers should not
place undue reliance on forward-looking statements.
Neither the TSX Venture Exchange nor its
Regulation Services Provider (as that term is defined in the
policies of the TSX Venture Exchange) accepts responsibility for
the adequacy or accuracy of this news release. No stock exchange,
securities commission or other regulatory authority has approved or
disapproved the information contained herein.
Photos accompanying this announcement are available
at: https://www.globenewswire.com/NewsRoom/AttachmentNg/f1f23a2a-cd40-4b4b-b691-85f4565a0981
https://www.globenewswire.com/NewsRoom/AttachmentNg/8ed59855-b03c-4ccd-bc2f-2c669c96d7d1
https://www.globenewswire.com/NewsRoom/AttachmentNg/21f03f6f-3990-4df1-8b7b-3fac4a4c0f4c
https://www.globenewswire.com/NewsRoom/AttachmentNg/5f4902b9-d24c-442e-bc24-f39d2431d810
https://www.globenewswire.com/NewsRoom/AttachmentNg/bc4bbca1-e618-494f-beb4-3338307d7678
https://www.globenewswire.com/NewsRoom/AttachmentNg/37ed6754-7d56-4d7c-8110-f68ef60a6d7e
https://www.globenewswire.com/NewsRoom/AttachmentNg/fe9126e7-463f-4257-b932-8c934b38e2a1
https://www.globenewswire.com/NewsRoom/AttachmentNg/38f00cea-25e5-4b76-a3d0-c70714543f82
https://www.globenewswire.com/NewsRoom/AttachmentNg/11105829-4256-48ff-b811-e567c0f829cf
https://www.globenewswire.com/NewsRoom/AttachmentNg/2177836b-c835-4cb1-84d7-11441ff0cf07
Osisko Development (NYSE:ODV)
Historical Stock Chart
From Jun 2025 to Jul 2025
Osisko Development (NYSE:ODV)
Historical Stock Chart
From Jul 2024 to Jul 2025