Osisko Development Corp. (NYSE: ODV) sets up C$750M base shelf for equity, debt and warrants
Osisko Development Corp. has filed a Form F-10 and related Canadian short form base shelf prospectus that allows it to offer and sell, together with potential selling securityholders, Securities with an aggregate offering price of up to C$750,000,000. The Securities may include common shares, debt securities, warrants, subscription receipts and units, in one or more transactions over a 25‑month period, using various distribution methods and pricing structures detailed in future prospectus supplements.
The company’s common shares trade on the TSX Venture Exchange and the New York Stock Exchange under the symbol ODV, while several series of warrants trade on the TSXV. Other Securities issued under this program may not be listed, which could limit liquidity and price transparency. Osisko Development prepares its financial statements under IFRS and uses Canada’s MJDS regime, and its main material asset is the Cariboo Gold Project in British Columbia, an orogenic gold deposit supported by an NI 43‑101 feasibility study. The prospectus highlights significant geological, operational and jurisdictional risks, and characterizes an investment in these Securities as highly speculative.
Positive
- None.
Negative
- None.
SECURITIES AND EXCHANGE COMMISSION
| |
Canada
(Province or other jurisdiction of
incorporation or organization) |
| |
1040
(Primary Standard Industrial
Classification Code Number (if applicable)) |
| |
N/A
(I.R.S. Employer Identification
Number (if applicable)) |
|
Suite 300
Montréal, Québec
H3B 2S2
(514) 940-0685
28 Liberty Street
New York, NY 10005
Telephone: (212) 894-8940
of agent for service in the United States)
| |
Thomas M. Rose
Shona Smith Troutman Pepper Locke LLP 111 Huntington Avenue 9th Floor Boston, Massachusetts 02199-7613 United States Telephone: (757) 687-7715 |
| |
Laurence Farmer
1100 Avenue des Canadiens-de-Montréal, Suite 300 Montréal, Québec H3B 2S2 Canada Telephone: (514) 940-0685 |
| |
Sander Grieve
Andrew Disipio Bennett Jones LLP 3400 One First Canadian Place Toronto, Ontario M5X 1A4 Canada Telephone: (416) 863-1200 |
|
Common Shares
Debt Securities
Warrants
Subscription Receipts
Units
| |
GENERAL MATTERS
|
| | | | 1 | | |
| |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
|
| | | | 1 | | |
| |
CAUTIONARY NOTE REGARDING NON-IFRS FINANCIAL MEASURES
|
| | | | 2 | | |
| |
CAUTIONARY NOTE TO U.S. INVESTORS REGARDING THE USE OF MINERAL RESERVE AND MINERAL RESOURCE ESTIMATES
|
| | | | 3 | | |
| |
CAUTIONARY NOTE TO U.S. INVESTORS REGARDING PREPARATION OF FINANCIAL STATEMENTS AND FINANCIAL INFORMATION
|
| | | | 3 | | |
| |
IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS
|
| | | | 3 | | |
| |
CURRENCY PRESENTATION
|
| | | | 3 | | |
| |
DOCUMENTS INCORPORATED BY REFERENCE
|
| | | | 4 | | |
| |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 6 | | |
| |
DOCUMENTS FILED AS PART OF THE REGISTRATION STATEMENT
|
| | | | 6 | | |
| |
TECHNICAL INFORMATION
|
| | | | 7 | | |
| |
THE CORPORATION
|
| | | | 47 | | |
| |
THE BUSINESS OF THE CORPORATION
|
| | | | 47 | | |
| |
RECENT DEVELOPMENTS
|
| | | | 47 | | |
| |
CONSOLIDATED CAPITALIZATION
|
| | | | 48 | | |
| |
SECONDARY OFFERING BY SELLING SECURITYHOLDERS
|
| | | | 49 | | |
| |
USE OF PROCEEDS
|
| | | | 49 | | |
| |
PLAN OF DISTRIBUTION
|
| | | | 51 | | |
| |
DESCRIPTION OF THE SECURITIES BEING DISTRIBUTED
|
| | | | 53 | | |
| |
EARNINGS COVERAGE RATIOS
|
| | | | 62 | | |
| |
PRIOR SALES
|
| | | | 62 | | |
| |
TRADING PRICE AND VOLUME
|
| | | | 62 | | |
| |
CERTAIN CANADIAN FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | 62 | | |
| |
CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS FOR U.S. HOLDERS
|
| | | | 63 | | |
| |
RISK FACTORS
|
| | | | 70 | | |
| |
INTEREST OF EXPERTS
|
| | | | 73 | | |
| |
ENFORCEABILITY OF CIVIL LIABILITIES
|
| | | | 73 | | |
| |
LEGAL MATTERS
|
| | | | 74 | | |
| |
AUDITORS, TRANSFER AGENT AND REGISTRAR
|
| | | | 74 | | |
MINERAL RESERVE AND MINERAL RESOURCE ESTIMATES
REGARDING PREPARATION OF FINANCIAL STATEMENTS AND FINANCIAL INFORMATION
|
Deposit
|
| |
Number of Drill Holes
|
| |
Metres Drilled
|
| ||||||
|
BC Vein and Bonanza Ledge
|
| | | | 3 | | | | | | 560.60 | | |
|
Lowhee Zone
|
| | | | 24 | | | | | | 10,144.50 | | |
|
Cow Mountain
|
| | | | 48 | | | | | | 12,596.05 | | |
|
Valley Zone
|
| | | | 56 | | | | | | 17,558.85 | | |
|
Shaft Zone
|
| | | | 15 | | | | | | 3,909.00 | | |
|
Mosquito Creek
|
| | | | 50 | | | | | | 9,392.40 | | |
|
Proserpine
|
| | | | 5 | | | | | | 2,917.40 | | |
| Total | | | | | 201 | | | | | | 57,078.80 | | |
|
Category
|
| |
Deposit
|
| |
Tonne
‘000 |
| |
Au Grade
(Au g/t) |
| |
Au Ounce
‘000 |
| |||||||||
|
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 Mineral Resources
|
| | | | | | | 17,332 | | | | | | 2.88 | | | | | | 1,604 | | |
|
Total Measured and Indicated Mineral Resources
|
| | | | | | | 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 Mineral Resources
|
| | | | | | | 18,774 | | | | | | 3.09 | | | | | | 1,864 | | |
| | Where: | | | | |
| |
COG
|
| | Cut-off grade, in grams per tonne of gold (g/t Au) | |
| |
Ctotal
|
| | Total operating cost, in CAD per tonne of mined material (mining, processing, G&A, environment, sustaining capital) | |
| |
PAu
|
| | Gold price, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
SAu
|
| | Selling cost, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
RAu
|
| | Gold metallurgical recovery, expressed as a decimal (e.g., 92.1% = 0.921) | |
| |
Rmining
|
| | Mining recovery, expressed as a decimal (e.g., 94% = 0.94) | |
| |
Rf
|
| | Royalty as a decimal (e.g., 5.0% = 0.05) | |
| |
D
|
| | Dilution, expressed as a decimal (e.g., 5% = 0.05) | |
| |
Input Parameters
|
| |
Production Rate: 4,900 tpd
General Economic Assessment |
| ||||||
| |
Gold Price
|
| |
USD/oz
|
| | | | 1,915 | | |
| |
Exchange Rate
|
| |
CAD/USD
|
| | | | 1.32 | | |
| |
Royalty
|
| |
%
|
| | | | 5.00 | | |
| |
Refining Cost
|
| |
USD/oz
|
| | | | 5.0 | | |
| |
Processing Cost and Transport
|
| |
$/t treated
|
| | | | 30.53 | | |
| |
Metallurgical Recovery
|
| |
%
|
| | | | 92.10 | | |
| |
Mining Recovery
|
| |
%
|
| | | | 94.00 | | |
| |
Mining Dilution
|
| |
%
|
| | | | 5.00 | | |
| |
Mining Cost
|
| |
$/t treated
|
| | | | 54.19 | | |
| |
Sustaining Cost
|
| |
$/t treated
|
| | | | 25.63 | | |
| |
Environment
|
| |
$/t treated
|
| | | | 6.47 | | |
| |
General and Administration
|
| |
$/t treated
|
| | | | 10.39 | | |
| |
Cut-off Grade
|
| |
g/t
|
| | | | 2.0 | | |
|
Category
|
| |
Tonnage
(t) |
| |
Grade
Au (g/t) |
| |
Contained Gold
(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 P & P
|
| | | | 17,815,435 | | | | | | 3.62 | | | | | | 2,070,798 | | |
| |
Year
|
| |
-3
|
| |
-2
|
| |
-1
|
| |
1
|
| |
2
|
| |
3
|
| |
4
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | 1,662 | | | | | | 33,552 | | | | | | 134,696 | | | | | | 561,937 | | | | | | 186,025 | | | | | | 5,290 | | | | | | — | | |
| |
g/t
|
| | | | 1.86 | | | | | | 4.33 | | | | | | 3.75 | | | | | | 3.60 | | | | | | 3.02 | | | | | | 2.35 | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | — | | | | | | — | | | | | | 8,226 | | | | | | 56,670 | | | | | | 238,925 | | | | | | 251,626 | | | | | | 327,103 | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | 3.78 | | | | | | 4.31 | | | | | | 4.22 | | | | | | 3.86 | | | | | | 3.61 | | | |||
| |
Valley
|
| |
t
|
| | | | — | | | | | | 2,541 | | | | | | 52,207 | | | | | | 164,253 | | | | | | 228,149 | | | | | | 246,371 | | | | | | 434,465 | | |
| |
g/t
|
| | | | — | | | | | | 3.12 | | | | | | 3.23 | | | | | | 3.51 | | | | | | 4.02 | | | | | | 3.26 | | | | | | 3.97 | | | |||
| |
Shaft
|
| |
t
|
| | | | — | | | | | | 7,123 | | | | | | 224,669 | | | | | | 912,205 | | | | | | 1,135,506 | | | | | | 1,285,713 | | | | | | 1,025,358 | | |
| |
g/t
|
| | | | — | | | | | | 2.28 | | | | | | 4.16 | | | | | | 3.95 | | | | | | 4.37 | | | | | | 4.04 | | | | | | 4.07 | | | |||
| |
Mosquito
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,662
|
| | | |
|
43,216
|
| | | |
|
419,798
|
| | | |
|
1,695,065
|
| | | |
|
1,788,605
|
| | | |
|
1,788,999
|
| | | |
|
1,786,926
|
| |
| |
g/t
|
| | |
|
1.86
|
| | | |
|
3.92
|
| | | |
|
3.90
|
| | | |
|
3.80
|
| | | |
|
4.16
|
| | | |
|
3.91
|
| | | |
|
3.96
|
| | |||
| |
Year
|
| |
5
|
| |
6
|
| |
7
|
| |
8
|
| |
9
|
| |
10
|
| |
11
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | 322,541 | | | | | | 359,549 | | | | | | 576,463 | | | | | | 691,972 | | | | | | 538,224 | | | | | | 586,986 | | | | | | 41,686 | | |
| |
g/t
|
| | | | 3.00 | | | | | | 3.44 | | | | | | 3.31 | | | | | | 3.35 | | | | | | 3.06 | | | | | | 2.91 | | | | | | 4.18 | | | |||
| |
Valley
|
| |
t
|
| | | | 324,296 | | | | | | 514,527 | | | | | | 391,930 | | | | | | 247,930 | | | | | | 379,470 | | | | | | 227,805 | | | | | | 24,690 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.53 | | | | | | 3.99 | | | | | | 3.52 | | | | | | 3.45 | | | | | | 3.06 | | | | | | 2.51 | | | |||
| |
Shaft
|
| |
t
|
| | | | 1,136,946 | | | | | | 609,051 | | | | | | 465,999 | | | | | | 513,554 | | | | | | 769,117 | | | | | | 457,916 | | | | | | 5,138 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.18 | | | | | | 3.20 | | | | | | 3.12 | | | | | | 3.27 | | | | | | 3.09 | | | | | | 3.43 | | | |||
| |
Mosquito
|
| |
t
|
| | | | 9,593 | | | | | | 300,000 | | | | | | 354,087 | | | | | | 335,115 | | | | | | 106,575 | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | 3.47 | | | | | | 4.30 | | | | | | 3.69 | | | | | | 3.86 | | | | | | 4.06 | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,793,375
|
| | | |
|
1,783,128
|
| | | |
|
1,788,480
|
| | | |
|
1,788,572
|
| | | |
|
1,793,387
|
| | | |
|
1,272,706
|
| | | |
|
71,515
|
| |
| |
g/t
|
| | |
|
3.36
|
| | | |
|
3.52
|
| | | |
|
3.50
|
| | | |
|
3.40
|
| | | |
|
3.29
|
| | | |
|
3.00
|
| | | |
|
3.55
|
| | |||
|
Process Step
|
| |
Average Au Stage Recovery (%)
|
| |||
|
Gravity Au Recovery – LOM
|
| | | | 42.7 | | |
|
Floatation Au Recovery – LOM
|
| | | | 49.9 | | |
|
Overall Au Recovery – LOM
|
| | |
|
92.6
|
| |
|
WBS
|
| |
Cost Area
|
| |
Initial
Capital Cost ($ million) |
| |
Sustaining
Capital Cost ($ million) |
| |
Total Cost
($ million) |
| |||||||||
| 000 | | |
Surface Mobile Equipment
|
| | | | — | | | | | | — | | | | | | — | | |
| 200 | | |
Underground Mine
|
| | | | 313 | | | | | | 397 | | | | | | 710 | | |
| 300 | | |
Water and Waste Management
|
| | | | 98 | | | | | | 24 | | | | | | 123 | | |
| 400 | | |
Electrical and Communication
|
| | | | 19 | | | | | | 0 | | | | | | 19 | | |
| 500 | | |
Surface Infrastructure
|
| | | | 42 | | | | | | 1 | | | | | | 43 | | |
| 600 | | |
Process Plant – Wells
|
| | | | 180 | | | | | | 0 | | | | | | 180 | | |
| 700 | | |
Construction Indirect Costs
|
| | | | 95 | | | | | | 0 | | | | | | 95 | | |
| 900 | | |
Contingency (16.5)%
|
| | | | 72 | | | | | | 4 | | | | | | 76 | | |
| | | | Total | | | | | 819 | | | | | | 426 | | | | | | 1,246 | | |
| | | |
Pre-production Revenue
|
| | | | -150 | | | | | | 0 | | | | | | -150 | | |
| | | |
Pre-production Operating Costs
|
| | | | 212 | | | | | | 0 | | | | | | 212 | | |
| | | |
Salvage Value
|
| | | | 0 | | | | | | -36 | | | | | | -36 | | |
| | | |
Site Reclamation and Closure
|
| | | | 0 | | | | | | 135 | | | | | | 135 | | |
| | | |
Project Total
|
| | | | 881 | | | | | | 525 | | | | | | 1,406 | | |
|
Area
|
| |
Cost Area Description
|
| |
LOM unit cost
($/t processed) |
| |
LOM
($ million) |
| |
Annual
average cost ($ million/year) |
| |
Average
LOM ($/oz) |
| |
OPEX
(%) |
| |||||||||||||||
| 200 | | |
Underground mining
|
| | | | 62.3 | | | | | | 1,080 | | | | | | 98 | | | | | | 570 | | | | | | 56 | | |
| 300 | | |
Water and waste management
|
| | | | 5.0 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 400 | | |
Electrical transmission line
|
| | | | 4.9 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 600 | | | Processing | | | | | 23.2 | | | | | | 403 | | | | | | 37 | | | | | | 213 | | | | | | 21 | | |
| 800 | | |
General and administration
|
| | | | 15.4 | | | | | | 266 | | | | | | 24 | | | | | | 141 | | | | | | 14 | | |
| | | | Total | | | | | 110.7 | | | | | | 1,921 | | | | | | 175 | | | | | | 1,014 | | | | | | 100% | | |
|
Area
|
| |
Activity
|
| |
Construction
|
| |
LOM
|
| ||||||
|
General and administration
|
| |
Mine administration
|
| | | | 13 | | | | | | 15 | | |
| | Logistics | | | | | 4 | | | | | | 4 | | | ||
| | Finance | | | | | 9 | | | | | | 10 | | | ||
| | Information technology | | | | | 36 | | | | | | 46 | | | ||
| | Human resources | | | | | 35 | | | | | | 37 | | | ||
| |
Subtotal
|
| | | | 97 | | | | | | 112 | | | ||
|
Underground mine
|
| |
Staff and supervision
|
| | | | 16 | | | | | | 16 | | |
| | Operations | | | | | 193 | | | | | | 200 | | | ||
| |
Maintenance and services
|
| | | | 74 | | | | | | 94 | | | ||
| |
Subtotal
|
| | | | 283 | | | | | | 310 | | | ||
|
Process plant
|
| |
Staff and supervision
|
| | | | 9 | | | | | | 16 | | |
| | Operations | | | | | 20 | | | | | | 40 | | | ||
| |
Maintenance and services
|
| | | | 16 | | | | | | 32 | | | ||
| |
Subtotal
|
| | | | 45 | | | | | | 88 | | | ||
|
Water and waste management
|
| |
Operations
|
| | | | 15 | | | | | | 15 | | |
| |
Subtotal
|
| | | | 15 | | | | | | 15 | | | ||
|
Construction
|
| | Construction Staff | | | |
|
129
|
| | | |
|
0
|
| |
| Total | | | | | | | | 613 | | | | | | 525 | | |
|
Description
|
| |
Unit
|
| |
Value
|
| |||
|
Long Term Gold Price
|
| |
USD/oz
|
| | | | 2,400 | | |
|
Exchange Rate
|
| |
USD:CAD
|
| | | | 0.74 | | |
|
Discount Rate
|
| |
%
|
| | | | 5.0 | | |
|
Mine Life
|
| |
year
|
| | | | 10 | | |
|
Total Ore Mined
|
| |
Mt
|
| | | | 17.8 | | |
|
Average Gold Grade
|
| |
g/t
|
| | | | 3.62 | | |
|
Overall Gold Metallurgical Recovery
|
| |
%
|
| | | | 92.6 | | |
|
Gold Recovered in Doré
|
| |
koz
|
| | | | 884.0 | | |
|
Gold Recovered in Flotation Concentrate
|
| |
koz
|
| | | | 1,033.5 | | |
|
Flotation Concentrate Produced
|
| |
kt
|
| | | | 240.8 | | |
|
Underground Mining Operating Cost
|
| |
$/t
|
| | | | 62.25 | | |
|
Processing Operating Cost
|
| |
$/t
|
| | | | 23.21 | | |
|
Waste and Water Management Operating Cost
|
| |
$/t
|
| | | | 4.97 | | |
|
Electrical Transmission Line Operating Cost
|
| |
$/t
|
| | | | 4.93 | | |
|
General and Administrative Operating Cost
|
| |
$/t
|
| | | | 15.36 | | |
|
Total Operating Cost
|
| |
$/t
|
| | | | 110.73 | | |
|
Royalties
|
| |
% NSR
|
| | | | 5.0 | | |
|
Initial Capital Cost
|
| |
$M
|
| | | | 880.8 | | |
|
Sustaining Capital Cost
|
| |
$M
|
| | | | 426.1 | | |
|
Reclamation Cost
|
| |
$M
|
| | | | 134.8 | | |
|
Salvage Value
|
| |
$M
|
| | | | -36.0 | | |
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
Pre-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 2,216.1 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 1,371.4 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 26.5 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.6 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.6 | | | |||
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
After-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 1,577.4 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 943.5 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 22.1 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.8 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.8 | | | |||
|
Activity
|
| |
Date
|
|
|
Main Construction Permits
|
| |
COMPLETE
|
|
|
Construction Start – Surface & Underground
|
| |
0 months
|
|
|
Earthworks Completed
|
| |
10 months
|
|
|
Process Plant Mill Building
|
| |
24 months
|
|
|
Underground Crushing Completed
|
| |
24 months
|
|
|
First Ore & Process Plant C3
|
| |
24 months
|
|
|
Full Production Reached
|
| |
34 months
|
|
|
69 kV/138 kV Powerline
|
| |
19 months
|
|
|
69 kV/138 kV Substation
|
| |
19 months
|
|
|
Crusher Stations
|
| |
24 months
|
|
|
First Production Stoping
|
| |
24 months
|
|
|
Work Program Recommendations
|
| |
Cost Estimate
($000s) |
| |||
| Use of Proceeds | | | | | | | |
| Drilling & Geology | | | | | | | |
|
Regional Exploration Drilling – Proserpine (12,900 m)
|
| | | | 6,500 | | |
|
Regional Exploration Drilling – Cariboo Hudson (10,000 m)
|
| | | | 5,000 | | |
|
Regional Exploration Drilling – Yanks Peak (6,300 m)
|
| | | | 3,000 | | |
|
Underground Infill Drilling (100,000 m)
|
| | | | 30,000 | | |
|
Drilling & Geology Total
|
| | | | 45,000 | | |
| Mine Design & Geotechnical | | | | | | | |
|
Underground Major Infrastructure Detailed Geotechnical Characterization
|
| | | | 250 | | |
|
Site Specific In Situ Stress Measurements
|
| | | | 50 | | |
|
Crown Pillar Definition
|
| | | | 150 | | |
|
Detailed Construction Mine Plan
|
| | | | 350 | | |
|
Detailed Underground Infrastructure Engineering
|
| | | | 500 | | |
|
Supplier Engagement
|
| | | | 15 | | |
|
Underground Crushing and Material Handling Detail Engineering and Modelling
|
| | | | 350 | | |
|
Paste Mixture Flow Loop Testing
|
| | | | 50 | | |
|
Mine Design & Geotechnical Total
|
| | | | 1,715 | | |
| Mineral Processing & Metallurgy | | | | | | | |
|
Variability Testing
|
| | | | 800 | | |
|
Fines Testing
|
| | | | 100 | | |
|
Full Process Pilot
|
| | | | 500 | | |
|
Equipment Specific Testing
|
| | | | 200 | | |
|
Paste USC Testing
|
| | | | 100 | | |
|
Mineral Processing & Metallurgy Total
|
| | | | 1,700 | | |
| Water Balance & Water Quality | | | | | | | |
|
EDF Management Planning
|
| | | | 50 | | |
|
Hydrogeological Model Calibration
|
| | | | 250 | | |
|
Expanded Water Balance Model
|
| | | | 350 | | |
|
Mine Pool Characterization
|
| | | | 25 | | |
|
Add Discharge Nodes, Calibrate and Add Sensitivities to the Model
|
| | | | 200 | | |
|
Water Balance & Water Quality Total
|
| | | | 875 | | |
| Surface Infrastructure | | | | | | | |
|
MSC Access Road Testing and Engineering
|
| | | | 150 | | |
|
MSC Site Preparation
|
| | | | 50 | | |
|
Bonanza Ledge WRSF
|
| | | | 150 | | |
|
MSC Foundation
|
| | | | 50 | | |
|
Surface Water Management Detail Engineering
|
| | | | 250 | | |
|
MSC Sediment Pond
|
| | | | 350 | | |
|
Construction Housing
|
| | | | 25 | | |
|
MSC WTP Detail Engineering and Pilot Testing
|
| | | | 4,500 | | |
|
Power Supply Engineering and Permitting
|
| | | | 700 | | |
|
Surface Infrastructure Total
|
| | | | 6,225 | | |
| Environment and Permitting | | | | | | | |
|
Permitting Change Assessment
|
| | | | 250 | | |
|
Environment & Permitting Total
|
| | | | 250 | | |
| Total | | | | | 55,765 | | |
|
Milestones for Material Projects
|
| |
Expected Timing
of Completion |
| |
Estimated Total Costs
Required |
| |
Anticipated Remaining
Costs |
| ||||||
| Cariboo Technical Report | | | | | | | | | | | | | | | | |
|
Underground Infill Drilling
|
| |
Q1 2026
|
| | | $ | 5,600,000(1) | | | | | $ | 2,600,000 | | |
|
Regional Exploration Drilling(2)
|
| |
Q4 2026
|
| | | $ | 14,500,000 | | | | | $ | 14,500,000 | | |
|
Mine Design & Geotechnical
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,715,000 | | | | | $ | 1,715,000 | | |
|
Mineral Processing and Metallurgy
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,700,000 | | | | | $ | 1,700,000 | | |
|
Water Balance & Water Quality
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 875,000 | | | | | $ | 875,000 | | |
|
Surface Infrastructure
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 6,225,000 | | | | | $ | 6,225,000 | | |
|
Permitting Change Assessment
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 250,000 | | | | | $ | 250,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 27,865,000(3) | | |
| Anticipated Additional Work relating to the Cariboo Gold Project | | |||||||||||||||
|
Additional Regional Exploration Drilling
|
| |
Q4 2026
|
| | | | — | | | | | $ | 15,500,000 | | |
|
Additional support costs for Cariboo Gold Project
over the next 12 months(4)(5) |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 64,070,000 | | |
|
Additional expenditures for Cariboo Gold Project
over the next 12 months |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 193,994,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 273,564,000 | | |
| Total | | | | | | | | | | | | | $ | 301,429,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| |
4.1
|
| |
Annual Information Form of the Registrant for the year ended December 31, 2024, excluding the disclosure on Schedule “C” and Schedule “D” of the Annual Information Form (incorporated by reference to Exhibit 99.1 to the Registrant’s Annual Report on Form 40-F for the fiscal year ended December 31, 2024, filed with the Commission on March 31, 2025) (File No. 001-41369)
|
|
| |
4.2
|
| |
Audited Annual Consolidated Financial Statements of the Registrant as at and for the years ended December 31, 2024 and 2023, together with the notes thereto, and the report of independent registered public accounting firm thereon (incorporated by reference to Exhibit 99.2 to the Registrant’s Annual Report on Form 40-F for the fiscal year ended December 31, 2024, filed with the Commission on March 31, 2025) (File No. 001-41369)
|
|
| |
4.3
|
| |
Management’s Discussion and Analysis of the Registrant for the three and twelve months ended December 31, 2024 (incorporated by reference to Exhibit 99.3 to the Registrant’s Annual Report on Form 40-F for the fiscal year ended December 31, 2024, filed with the Commission on March 31, 2025) (File No. 001-41369).
|
|
| |
4.4
|
| |
Unaudited Condensed Interim Consolidated Financial Statements of the Registrant as at and for the three and nine months ended September 30, 2025 and 2024, together with the notes thereto (incorporated by reference to Exhibit 99.1 to the Registrant’s Report on Form 6-K, filed with the Commission on November 10, 2025) (File No. 001-41369)
|
|
| |
4.5
|
| |
Management’s Discussion and Analysis of the Registrant as at and for the three and nine months ended September 30, 2025 (incorporated by reference to Exhibit 99.2 to the Registrant’s Report on Form 6-K, filed with the Commission on November 10, 2025) (File No. 001-41369)
|
|
| |
4.6
|
| |
Management Information Circular of the Registrant dated March 26, 2025, in respect of the annual meeting of shareholders of the Registrant held on May 7, 2025 (incorporated by reference to Exhibit 99.2 to the Registrant’s Report on Form 6-K, filed with the Commission on July 21, 2025) (File No. 001-41369)
|
|
| |
4.7
|
| |
Material Change Report dated July 31, 2025 (incorporated by reference to Exhibit 99.1 to the Registrant’s Report on Form 6-K, furnished to the Commission on August 15, 2025) (File No. 001-41369)
|
|
| |
4.8
|
| |
Material Change Report dated August 25, 2025 (incorporated by reference to Exhibit 99.4 to the Registrant’s Report on Form 6-K, furnished to the Commission on August 29, 2025) (File No. 001-41369)
|
|
| |
4.9
|
| |
Material Change Report dated November 10, 2025(incorporated by reference to Exhibit 99.1 to the Registrant’s Report on Form 6-K, furnished to the Commission on December 18, 2025) (File No. 001-41369)
|
|
| |
5.1
|
| |
Consent of PricewaterhouseCoopers LLP
|
|
| |
5.2
|
| |
Consent of Mathieu Belisle, P. Eng.
|
|
| |
5.3
|
| |
Consent of Amanda Fitch, P. Eng.
|
|
| |
5.4
|
| |
Consent of Sebastien Guido, P. Eng.
|
|
| |
5.5
|
| |
Consent of Philip Clark, P. Eng.
|
|
| |
5.6
|
| |
Consent of Rob Griffith, P. Eng.
|
|
| |
5.7
|
| |
Consent of Katherine Mueller, P. Eng.
|
|
| |
5.8
|
| |
Consent of Nikolay Sidenko, P. Geo.
|
|
| |
5.9
|
| |
Consent of Eric Lecomte, P. Eng.
|
|
| |
5.10
|
| |
Consent of Carl Pelletier, P. Geo
|
|
| |
5.11
|
| |
Consent of Tessa Scott, P. Geo.
|
|
| |
5.12
|
| |
Consent of A. J. MacDonald, P. Eng.
|
|
| |
Exhibit
Number |
| |
Description
|
|
| |
5.13
|
| | Consent of Jean-François Maillé, P. Eng. | |
| |
5.14
|
| |
Consent of Yapo Allé-Ando, P. Eng.
|
|
| |
5.15
|
| |
Consent of Rachel Sawyer, P. Eng.
|
|
| |
5.16
|
| |
Consent of Paul Gauthier, P. Eng.
|
|
| |
6.1
|
| |
Powers of Attorney (included on the signature page of this Registration Statement)
|
|
| |
7.1
|
| |
Form of Debt Indenture
|
|
| |
107
|
| | Filing Fee Table | |
Vice-President, Finance
| |
Signature
|
| |
Title
|
|
| |
/s/ Sean Roosen
Sean Roosen
|
| |
Chief Executive Officer, Chair of the Board
(Principal Executive Officer) |
|
| |
/s/ Alexander Dann
Alexander Dann
|
| |
Chief Financial Officer and Vice President, Finance
(Principal Financial Officer and Principal Accounting Officer) |
|
| |
/s/ Charles E. Page
Charles E. Page
|
| | Lead Director | |
| |
/s/ Susan Craig
Susan Craig
|
| | Director | |
| |
Signature
|
| |
Title
|
|
| |
/s/ David Danziger
David Danziger
|
| | Director | |
| |
/s/ Michèle McCarthy
Michèle McCarthy
|
| | Director | |
| |
/s/ Duncan Middlemiss
Duncan Middlemiss
|
| | Director | |
| |
/s/ Stephen Quin
Stephen Quin
|
| | Director | |
Title: Managing Director
FAQ
What is Osisko Development Corp. (ODV) registering in this Form F-10?
Osisko Development Corp. is qualifying a short form base shelf prospectus and related Form F-10 that permit offerings of up to C$750,000,000 in Securities. These Securities may include common shares, debt securities, warrants, subscription receipts and units, to be issued in one or more tranches over a 25‑month period, with specific terms set out in future prospectus supplements.
Is the Osisko Development (ODV) shelf for primary or secondary offerings?
The base shelf prospectus permits both primary offerings by Osisko Development and secondary offerings by selling securityholders. One or more existing securityholders may sell Securities under this document, with the allocation of proceeds between the company and any selling holders to be disclosed in the applicable prospectus supplement.
Which Osisko Development (ODV) securities are currently listed for trading?
Osisko Development’s common shares are listed on the TSX Venture Exchange and the New York Stock Exchange under the symbol “ODV”. Several warrant series (2026, March 2027, May 2027 and October 2029) are listed on the TSXV under symbols including ODV.WT.A, ODV.WT.B, ODV.WT.U and ODV.WT.V. Unless specified in a supplement, other Securities under this shelf will not be listed on any exchange.
What are the key risks highlighted for investing in Osisko Development (ODV) Securities?
The document states that an investment in the Securities is highly speculative and involves significant risks. It points to operational, financing, permitting, geological and jurisdictional risks associated with mining, the potential illiquidity of Securities other than common shares, differences between Canadian and U.S. disclosure standards, and challenges enforcing civil liabilities against a Canadian issuer and non‑U.S. directors and officers. Detailed risks are described under “Risk Factors” and in incorporated documents.
What is Osisko Development’s main material asset under this prospectus?
The company identifies the Cariboo Gold Project in British Columbia as its only material property for NI 43‑101 purposes, superseding prior treatment of the Tintic Project. The Cariboo Gold Project is an advanced‑stage orogenic gold project supported by a June 11, 2025 NI 43‑101 feasibility study, with extensive historical and recent exploration, drilling, and underground development described in the technical disclosure.
How are Osisko Development’s (ODV) financial statements and technical data prepared?
As a Canadian foreign private issuer, Osisko Development prepares its financial statements in accordance with IFRS Accounting Standards issued by the IASB, which differ from U.S. GAAP. Its mineral reserve and resource estimates and related technical information follow Canadian standards, specifically NI 43‑101 and the CIM Definition Standards, which differ from the SEC’s subpart 1300 of Regulation S‑K.
What currencies does Osisko Development (ODV) use in this offering program?
Unless otherwise indicated, amounts are presented in Canadian dollars, denoted as C$. The prospectus notes that under the U.S. registration statement, the company may sell Securities up to an aggregate offering amount of C$750,000,000, and it provides an illustrative Bank of Canada exchange rate of US$1.00 = C$1.3774 as of December 18, 2025.