Andean Precious Metals Reports Third Quarter 2024 Operating and Financial Results
Andean Precious Metals Reports Third Quarter 2024 Operating and Financial Results
ACHIEVED A RECORD $98.1 MILLION IN CASH AND INVESTMENTS DRIVEN BY
RECORD $17 MILLION IN FREE CASH FLOW1 AND $23.4 MILLION IN OPERATING CASH FLOW
現金及現金等價物和投資達到創紀錄的9810萬美元,主要得益於
創紀錄的1700萬美元自由現金流和2340萬美元營業現金流
(All amounts in U.S. dollars unless otherwise indicated)
(除非另有說明,所有金額均以美元計)
Toronto, Ontario--(Newsfile Corp. - November 11, 2024) - Andean Precious Metals Corp. (TSXV: APM) (OTCQX: ANPMF) ("Andean" or the "Company") is pleased to report its operating highlights and financial results for the three and nine months ended September 30, 2024. This news release should be read together with Andean's management discussion and analysis ("MD&A") and condensed interim consolidated financial statements for the three and nine months ended September 30, 2024 (the "Financial Statements") which are available under the Company's profile on SEDAR+ ().
加拿大安大略省多倫多--(資訊文件CORP - 2024年11月11日)- 安第斯貴金屬公司(TSXV:APM)(OTCQX:ANPMF)("安第斯"或"公司")很高興報告截至2024年9月30日的三個月和九個月的運營要點和財務結果。本新聞稿應與安第斯的管理層討論與分析("MD&A")及截至2024年9月30日的三個月和九個月的簡明合併基本報表("基本報表")一起閱讀,這些報表可以在公司在SEDAR+上的資料中找到()。
Third Quarter 2024 Highlights
2024年第三季度要點
Consolidated Results:
合併結果:
Consolidated revenue of $68.4 million from sales at an average realized gold price of $2,413/oz and an average realized silver price of $31.40/oz.
The Company strengthened its financial position in Q3 2024 ending the period with a record position of $98.1 million in cash, cash equivalents, marketable securities, and short-term investments.
The Company generated record free cash flow1 of $17.0 million despite additional capital expenditures ("CAPEX") incurred during the third quarter, supported by $23.4 million in operating cash flow.
Gross profit of $21.4 million, mainly due to strong average realized gold and silver prices and lower operating costs at San Bartolomé driven by lower underlying cost of production.
Net income of $8.2 million, EBITDA1 and Adjusted EBITDA1 were $20.1 million and $19.2 million, respectively.
Consolidated Q3 2024 production of 29,284 gold equivalent ("AuEq") ounces or its equivalent of 2.3 million silver equivalent ("AgEq") ounces.
合併營業收入爲6840萬美元,平均實現的黃金價格爲每盎司2413美元,平均實現的白銀價格爲每盎司31.40美元。
公司在2024年第三季度加強了其財務狀況,並以創紀錄的9810萬美元現金、現金等價物、有價證券和短期投資收官。
公司在第三季度產生了創紀錄的自由現金流達1700萬刀,儘管在此期間發生了額外的資本支出("CAPEX"),但仍得到2340萬刀的經營現金流的支持。
毛利潤爲2140萬刀,主要由於平均實現的黃金和白銀價格強勁,以及在聖巴託洛梅由於較低的生產成本導致的運營成本降低。
凈利潤爲820萬刀,息稅折舊攤銷前利潤(EBITDA)和調整後EBITDA分別爲2010萬刀和1920萬刀。
合併的2024年第三季度生產量爲29,284盎司黃金當量("AuEq"),或230萬盎司白銀當量("AgEq")的等值。
Golden Queen Results:
黃金女王成果:
Golden Queen produced 14,025 AuEq ounces compared to 16,986 AuEq ounces in Q2 2024.
Golden Queen operating cash costs ("OCC")1 of $1,557/oz and all-in sustaining costs ("AISC")1 of $2,300/oz for the quarter. During Q3 2024, OCC was primarily impacted by lower production due to a temporary suspension of the crusher circuit at Goden Queen which impacted AuEq production. Furthermore, to improve reliability, the Company is investing in new equipment, with additional CAPEX aimed at enhancing performance through late 2024 and 2025.
黃金女王生產了14,025盎司AuEq,而2024年第二季度爲16,986盎司AuEq。
黃金女王的運營現金成本("OCC")爲每盎司1,557刀,全面可持續成本("AISC")爲每盎司2,300刀。在2024年第三季度,由於黃金女王的破碎電路的臨時停產,OCC受到較低生產的主要影響,從而影響了AuEq的產量。此外,爲了提高可靠性,公司正在投資新設備,額外的CAPEX旨在在2024年底和2025年提升性能。
San Bartolomé Results:
聖巴託洛梅成果:
San Bartolomé produced 1.2 million AgEq ounces, compared to 1.07 million AgEq ounces in Q2 2024. Achieved a strong cash gross operating margin ("CGOM")2 of $12.30 per ounce of silver equivalent sold and a gross margin ratio ("GMR")2 of 46.56%, based on reported costs of sales of $18.87 million. Recovery increased in Q3 2024 to 83% when compared to 79% in Q2 2024.
聖巴託洛梅生產了120萬盎司銀當量,相比2024年第二季度的107萬盎司銀當量。達到每盎司銷售銀當量的現金毛利潤("CGOM")爲12.30美元,毛利率("GMR")爲46.56%,基於報告的銷售成本爲1887萬美元。2024年第三季度的回收率提高到83%,而2024年第二季度爲79%。
2024 Guidance Update:
2024年指導更新:
The Company reaffirms its 2024 guidance of 60 koz AuEq at Golden Queen and 5.0 Moz AgEq at San Bartolomé (+/- 5%). The Company expects consolidated production to be close to the lower end of the 2024 guidance. In line with the Company's 2024 production guidance, the Company anticipates a decline in OCC and AISC per gold ounce sold at Golden Queen for Q4 2024, when compared to Q3 2024, primarily driven by anticipated higher AuEq production during Q4 2024.
The Company is increasing its 2024 GMR and CGOM guidance for San Bartolome to 30% and $7.00 respectively. For Golden Queen, its 2024 AISC guidance is increasing to $1,950 per ounce of gold sold arising from additional sustaining CAPEX incurred.
公司重申2024年的指導目標爲在黃金女王達到60千盎司黃金當量,在聖巴託洛梅達到5.0百萬盎司銀當量(+/- 5%)。公司預計合併生產接近2024年指導目標的下限。根據公司的2024年生產指導,預計在2024年第四季度,黃金女王每售出一盎司黃金的OCC和AISC將下降,與2024年第三季度相比,主要是由於預計在2024年第四季度產量提高。
公司將2024年聖巴託洛梅的GMR和CGOM指導目標提高到30%和7.00美元。針對黃金女王,2024年的AISC指導目標提高到每售出一盎司黃金1950美元,源於額外的維持資本支出。
Corporate Update:
企業更新:
Strengthened management team with the addition of Dominik Kizek joining the Company as Vice President, Finance and Corporate Controller at the Toronto, Corporate office. Mr. Kizek is a CPA, CA and has 20 years of public company experience including previous roles at New Gold Inc., Battle North Gold Inc., and Agnico Eagle Mines Ltd.
Health and Safety Performance: San Bartolomé recorded one lost time injury (LTI) in Q3 2024. Golden Queen reported zero LTIs for the nine months ending September 30, 2024, achieving 503 consecutive days without an LTI.
加強管理團隊,Dominik Kizek加入公司擔任董事長、財務副總統和多倫多公司的控制器。Kizek先生是註冊會計師,具有20年公共公司經驗,曾在New Gold Inc.、Battle North Gold Inc.和Agnico Eagle Mines Ltd.等公司擔任過不同職務。
健康和安全表現:聖巴託洛梅在2024年第三季度記錄了一起失時傷害(LTI)。黃金女王在截至2024年9月30日的九個月內報告零失時傷害,連續503天沒有發生失時傷害。
Alberto Morales, Executive Chairman and CEO stated "Our third quarter has been marked by record financial performance, driven by strong gross margin growth and significant free cash flow generation. We ended the quarter with strong cash, cash equivalents, and investments of $98.1 million, which strengthens our balance sheet and provides a solid foundation for future growth opportunities.
首席執行官Alberto Morales表示"我們的第三季度以創紀錄的財務表現爲特點,強勁的毛利率增長和顯著的自由現金流生成推動了這一成績。我們以9810萬美元的強勁現金、現金等價物和投資結束了本季度,這加強了我們的資產負債表,併爲未來增長機會奠定了堅實基礎。
Operationally, it hasn't been without its challenges. At Golden Queen, we faced some setbacks due to necessary maintenance on aging equipment. We have responded with a proactive CAPEX program to address historical underinvestment in property, equipment, and processes. Since acquiring Golden Queen, we have appointed a new management team and launched a comprehensive maintenance, CAPEX, and operational overhaul program. This investment in upgrading key equipment and processes is a deliberate step to drive greater reliability and efficiency, with anticipated results beginning in Q4 and throughout 2025."
在運營上,我們面臨了一些挑戰。在黃金女王公司,由於對老化設備進行必要的維護,我們遭遇了一些挫折。我們通過一個主動的資本支出計劃來應對歷史上對資產、設備和流程的不足投資。自從收購黃金女王以來,我們已經任命了新的管理團隊,並啓動了一項全面的維護、資本支出和運營改革計劃。這項對關鍵設備和流程的升級投資是推動更高可靠性和效率的深思熟慮的舉措,預計成果將在第四季度開始出現,並持續到2025年。
Mr. Morales continued, "Our robust financial position provides the flexibility to pursue strategic initiatives and explore accretive expansion opportunities. While we expect to meet the lower end of our 2024 production guidance, optimizing operations remains a top priority. In addition, we are continuing with our goal to diversify our portfolio and expand in North America with high value assets.
莫拉萊斯先生繼續說道,“我們強勁的財務狀況爲追求戰略舉措和探索增值擴展機會提供了靈活性。儘管我們預計將在2024年生產指導的下限內達到目標,但優化運營仍然是我們的首要任務。此外,我們還將繼續實現多元化投資組合的目標,並在北美擴展高價值資產。
I'm also pleased to report continued safety milestones, with Golden Queen achieving over 500 days without a lost-time injury and no reportable environmental incidents, a testament to our team's commitment to maintaining high safety and environmental standards.
我還高興地報告,我們在安全方面取得了持續的新里程碑,黃金女王公司在沒有發生失時傷害的情況下已經超過500天,並且沒有可報告的環境事件,這證明了我們團隊對維護高安全和環保標準的承諾。
Looking ahead, we remain committed to prudent cost management, operational resilience, and sustainable practices, which will drive both, our business growth, and the well-being of the communities in which we operate."
展望未來,我們將繼續致力於謹慎的成本管理、運營彈性和可持續實踐,這將推動我們的業務增長,以及我們所在社區的福祉。
Summary of Financial and Operating Results
財務和運營結果摘要
(In thousands except for net income per share and oz) | Q3 2024 | Q3 2023(a) | Change | YTD 2024 | YTD 2023(a) | Change | |||||||||||||
Financial Performance | |||||||||||||||||||
Revenue | $ |
68,348 |
$ | 38,174 |
$ | 79% |
181,197 |
$ | 76,503 |
137% |
|||||||||
Cost of sales |
41,635 |
30,892 |
35% |
121,141 |
63,880 |
90% |
|||||||||||||
Depreciation and depletion |
5,272 |
1,009 |
422% |
15,301 |
3,528 |
334% |
|||||||||||||
Gross profit |
21,441 |
6,273 |
242% |
44,755 |
9,095 |
392% |
|||||||||||||
Net income (after tax) |
8,210 |
76 |
10703% |
17,518 |
464 |
3675% |
|||||||||||||
Net income per share | |
|
|
|
|
|
|||||||||||||
-Basic |
0.05 |
0.00 |
100% |
0.12 |
0.00 |
100% |
|||||||||||||
-Diluted |
0.05 |
0.00 |
100% |
0.11 |
0.00 |
100% |
|||||||||||||
Net cash provided from (used in) operating activities |
23,444 |
8,661 |
171% |
31,751 |
(955) | 3425% |
|||||||||||||
Free cash flow |
16,949 |
6,904 |
145% |
16,646 |
(3,570) | 566% |
|||||||||||||
EBITDA |
20,058 |
4,280 |
369% |
48,156 |
9,453 |
409% |
|||||||||||||
Adjusted EBITDA |
19,202 |
6,799 |
182% |
43,872 |
12,200 |
260% |
|||||||||||||
Capital expenditures | (15,937) | (1,757) | (807%) |
(24,547) | (2,615 |
(839%) |
|||||||||||||
Ending cash and cash equivalents |
58,074 |
76,823 |
(24%) |
58,074 |
76,823 |
(24%) |
|||||||||||||
Marketable securities and investments |
40,065 |
4,269 |
839% |
40,065 |
4,269 |
839% |
|||||||||||||
Total cash and short-term investments |
98,139 |
81,082 | 21% | 98,139 | 81,092 | 21% | |||||||||||||
(In thousands except for metal price per oz) |
Q3 2024 |
Q3 2023 |
Change |
YTD 2024 |
YTD 2023(g) |
Change |
|||||||||||||
Operating highlights | |
|
|
|
|
|
|||||||||||||
Production | |
|
|
|
|
|
|||||||||||||
Golden Queen | |
|
|
|
|
|
|||||||||||||
Silver (koz) |
130 |
- |
100% |
395 |
- |
100% |
|||||||||||||
Gold (oz) |
12,366 |
- |
100% |
37,661 |
- |
100% |
|||||||||||||
Total AuEq ounces produced (oz) |
14,025 |
- |
100% |
42,501 |
- |
100% |
|||||||||||||
San Bartolomé | |
|
|
|
|
|
|||||||||||||
Silver (koz) |
1,118 |
1,190 |
(6%) |
2,981 |
3,357 |
(11%) |
|||||||||||||
Gold (oz) |
680 |
640 |
6% |
1,128 |
1,270 |
(11%) |
|||||||||||||
Total AgEq ounces produced (koz) |
1,176 |
1,242 |
(5%) |
3,077 |
3,459 |
(11%) |
|||||||||||||
Consolidated | |
|
|
|
|
|
|||||||||||||
Golden Queen AgEq ounces (koz) |
1,081 |
- |
100% |
3,464 |
- |
100% |
|||||||||||||
San Bartolomé AgEq ounces (koz) |
1,176 |
1,242 |
(5%) |
3,077 |
3,460 |
(11%) |
|||||||||||||
Total Consolidated AgEq ounces produced (koz) |
2,251 |
1,242 |
81% |
6,536 |
3,460 |
89% |
|||||||||||||
Golden Queen AuEq ounces (oz) |
14,025 |
- |
100% |
42,501 |
- |
100% |
|||||||||||||
San Bartolomé AuEq ounces (oz) |
15,259 |
15,426 |
(1%) |
37,784 |
42,690 |
(12%) |
|||||||||||||
Total Consolidated AuEq ounces produced (oz) |
29,284 |
15,426 |
90% |
80,285 |
42,690 |
88% |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Sales | |
|
|
|
|
|
|||||||||||||
Golden Queen | |
|
|
|
|
|
|||||||||||||
Silver (koz) |
134 |
- |
100% |
394 |
- |
100% |
|||||||||||||
Gold (oz) |
12,018 |
- |
100% |
37,581 |
- |
100% |
|||||||||||||
Total AuEq ounces sold (oz) |
13,174 |
- |
100% |
42,405 |
- |
100% |
|||||||||||||
San Bartolomé | |
|
|
|
|
|
|||||||||||||
Silver (koz) |
1,080 |
1,552 |
(30%) |
2,948 |
3,154 |
(7%) |
|||||||||||||
Gold (oz) |
512 |
200 |
156% |
920 |
415 |
122% |
|||||||||||||
Total AgEq ounces sold (koz) |
1,119 |
1,568 |
(28%) |
3,026 |
3,188 |
(5%) |
|||||||||||||
Consolidated ounces sold | |
|
|
|
|
|
|||||||||||||
Golden Queen AgEq ounces (koz) |
1,057 |
- |
100% |
3,455 |
- |
100% |
|||||||||||||
San Bartolomé AgEq ounces (koz) |
1,119 |
1,568 |
(29%) |
3,026 |
3,188 |
(5%) |
|||||||||||||
Total Consolidated AgEq ounces sold (koz) |
2,176 |
1,568 |
39% |
6,479 |
3,188 |
103% |
|||||||||||||
Golden Queen AuEq ounces (oz) |
13,174 |
- |
100% |
42,405 |
- |
100% |
|||||||||||||
San Bartolomé AuEq ounces (oz) |
14,600 |
19,476 |
(25%) |
37,021 |
39,333 |
(6%) |
|||||||||||||
Total Consolidated AuEq ounces sold (oz) |
28,314 |
19,476 |
45% |
79,426 |
39,333 |
102% |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Average realized silver price ($/oz) | $ |
31.40 |
$ | 24.34 |
29% |
27.97 |
$ | 24.00 |
17% |
||||||||||
Average market silver price ($/oz) | $ |
29.43 |
$ | 23.57 |
25% |
27.23 |
$ | 23.40 |
16% |
||||||||||
|
|
|
|
|
|
||||||||||||||
Average realized gold price ($/oz) | $ |
2,413 |
$ | 1,960 |
23% |
2,278 |
$ | 1,945 |
17% |
||||||||||
Average market gold price ($/oz) | $ |
2,474 |
$ | 1,952 |
27% |
2,296 |
$ | 1,931 |
19% |
(以千爲單位,凈利潤每股和盎司除外) | 2024年第三季度 | 2023年第三季度(a) | 變更 | 2024年迄今爲止 | 2023年迄今爲止(a) | 變更 | |||||||||||||
財務表現 | |||||||||||||||||||
營業收入 | $ | 68,348 |
$ | 38,174 |
$ | 79% |
181,197 |
$ | 76,503 |
137% |
|||||||||
銷售成本 | 41,635 |
30,892 |
35% |
121,141 |
63,880 |
90% |
|||||||||||||
折舊和耗盡 | 5,272 |
1,009 |
422% |
15,301 |
3,528 |
334% |
|||||||||||||
毛利潤 | 21,441 |
6,273 |
242% |
44,755 |
9,095 |
392% |
|||||||||||||
凈利潤(稅後) | 8,210 |
76 |
10703% |
17,518 |
464 |
3675% |
|||||||||||||
每股凈利潤 | |
|
|
|
|
|
|||||||||||||
- 基本 | 0.05 |
0.00 |
100% |
0.12 |
0.00 |
100% |
|||||||||||||
- 稀釋 | 0.05 |
0.00 |
100% |
0.11 |
0.00 |
100% |
|||||||||||||
經營活動提供的(使用的)淨現金 | 23,444 |
8,661 |
171% |
31,751 |
(955) | 3425% |
|||||||||||||
自由現金流 | 16,949 |
6,904 |
145% |
16,646 |
(3,570) | 566% |
|||||||||||||
息稅折舊攤銷前利潤 | 20,058 |
4,280 |
369% |
48,156 |
9,453 |
409% |
|||||||||||||
調整後的EBITDA | 19,202 |
6,799 |
182% |
43,872 |
12,200 |
260% |
|||||||||||||
資本支出 | (15,937) | (1,757) | (807%) |
(24,547) | (2,615 |
(839%) |
|||||||||||||
期末現金及現金等價物 | 58,074 |
76,823 |
(24%) |
58,074 |
76,823 |
(24%) |
|||||||||||||
可交易證券和投資 | 40,065 |
4,269 |
839% |
40,065 |
4,269 |
839% |
|||||||||||||
總現金及短期投資 | 98,139 |
81,082 | 21% | 98,139 | 81,092 | 21% | |||||||||||||
(單位爲千, 除了金屬每盎司價格) | 2024年第三季度 |
2023年第三季度 |
變更 |
2024年迄今 |
2023年迄今(g) |
變更 |
|||||||||||||
運營亮點 | |
|
|
|
|
|
|||||||||||||
生產 | |
|
|
|
|
|
|||||||||||||
黃金女王 | |
|
|
|
|
|
|||||||||||||
白銀(千盎司) | 130 |
- |
100% |
395 |
- |
100% |
|||||||||||||
黃金(盎司) | 12,366 |
- |
100% |
37,661 |
- |
100% |
|||||||||||||
總計生產的黃金當量盎司(oz) | 14,025 |
- |
100% |
42,501 |
- |
100% |
|||||||||||||
聖巴託洛梅 | |
|
|
|
|
|
|||||||||||||
白銀(千盎司) | 1,118 |
1,190 |
(6%) |
2,981 |
3,357 |
(11%) |
|||||||||||||
黃金(盎司) | 680 |
640 |
6% |
1,128 |
1,270 |
(11%) |
|||||||||||||
生產的總銀當量盎司(千盎司) | 1,176 |
1,242 |
(5%) |
3,077 |
3,459 |
(11%) |
|||||||||||||
綜合 | |
|
|
|
|
|
|||||||||||||
黃金女王銀金當量盎司(koz) | 1,081 |
- |
100% |
3,464 |
- |
100% |
|||||||||||||
聖巴託洛梅銀金當量盎司 (koz) | 1,176 |
1,242 |
(5%) |
3,077 |
3,460 |
(11%) |
|||||||||||||
總共生產的銀當量盎司(千盎司) | 2,251 |
1,242 |
81% |
6,536 |
3,460 |
89% |
|||||||||||||
黃金女王等價盎司(oz) | 14,025 |
- |
100% |
42,501 |
- |
100% |
|||||||||||||
聖巴託洛梅金銀當量盎司(oz) | 15,259 |
15,426 |
(1%) |
37,784 |
42,690 |
(12%) |
|||||||||||||
總合並黃金等價產量(盎司) | 29,284 |
15,426 |
90% |
80,285 |
42,690 |
88% |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
銷售 | |
|
|
|
|
|
|||||||||||||
黃金女王 | |
|
|
|
|
|
|||||||||||||
白銀(千盎司) | 134 |
- |
100% |
394 |
- |
100% |
|||||||||||||
黃金(盎司) | 12,018 |
- |
100% |
37,581 |
- |
100% |
|||||||||||||
總售出黃金當量盎司(oz) | 13,174 |
- |
100% |
42,405 |
- |
100% |
|||||||||||||
聖巴託洛梅 | |
|
|
|
|
|
|||||||||||||
白銀(千盎司) | 1,080 |
1,552 |
(30%) |
2,948 |
3,154 |
(7%) |
|||||||||||||
黃金(盎司) | 512 |
200 |
156% |
920 |
415 |
122% |
|||||||||||||
總售出銀當量盎司(千盎司) | 1,119 |
1,568 |
(28%) |
3,026 |
3,188 |
(5%) |
|||||||||||||
合併銷售盎司數 | |
|
|
|
|
|
|||||||||||||
黃金女王銀金當量盎司 (koz) | 1,057 |
- |
100% |
3,455 |
- |
100% |
|||||||||||||
聖巴託洛梅AgEq盎司(koz) | 1,119 |
1,568 |
(29%) |
3,026 |
3,188 |
(5%) |
|||||||||||||
總合並銀金當量銷售量(千盎司) | 2,176 |
1,568 |
39% |
6,479 |
3,188 |
103% |
|||||||||||||
黃金女王等值盎司(oz) | 13,174 |
- |
100% |
42,405 |
- |
100% |
|||||||||||||
聖巴託洛梅 AuEq 盎司 (oz) | 14,600 |
19,476 |
(25%) |
37,021 |
39,333 |
(6%) |
|||||||||||||
總合並黃金等值盎司銷售量(盎司) | 28,314 |
19,476 |
45% |
79,426 |
39,333 |
102% |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
平均實現白銀價格($/盎司) | $ | 31.40 |
$ | 24.34 |
29% |
27.97 |
$ | 24.00 |
17% |
||||||||||
平均市場白銀價格 ($/盎司) | $ | 29.43 |
$ | 23.57 |
25% |
27.23 |
$ | 23.40 |
16% |
||||||||||
|
|
|
|
|
|
||||||||||||||
平均實現黃金價格(美元/盎司) | $ | 2,413 |
$ | 1,960 |
23% |
2,278 |
$ | 1,945 |
17% |
||||||||||
平均市場黃金價格($/盎司) | $ | 2,474 |
$ | 1,952 |
27% |
2,296 |
$ | 1,931 |
19% |
2024 Outlook and Guidance
2024年展望和指導
Production guidance
生產指導
The Company reaffirms its 2024 annual gold and silver equivalent production guidance for Golden Queen and San Bartolomé with production expected to be close to the low end of the guidance ranges:
公司重申2024年黃金和白銀等值生產指導,Golden Queen和San Bartolomé的生產預計接近指導範圍的低端:
2024 AuEq ounces Guidance3 +/- 5% | 2024 AgEq ounces Guidance3 +/- 5% | |
Golden Queen (koz) | 60 | 5,429 |
San Bartolomé (koz) | 55 | 5,000 |
Consolidated (koz) | 115 | 10,429 |
2024年AuEq盎司指導3 +/- 5% | 2024年AgEq盎司指導3 +/- 5% | |
Golden Queen (千盎司) | 60 | 5,429 |
San Bartolomé (千盎司) | 55 | 5,000 |
合併(千盎司) | 115 | 10,429 |
Cost guidance
成本指引
The Company revises its full-year 2024 cost guidance for both San Bartolomé and Golden Queen.
公司修訂了2024年全年對於聖巴託洛梅和黃金女王的成本指引。
San Bartolomé 2024 full-year CGOM and GMR is now expected to be $7.00 and 30.00%, respectively, as the Company expects continued low operating expenses and cost savings that have been realized in the three- and nine-months ending September 30, 2024.
San Bartolomé 2024全年CGOm和GMR現預計分別爲$7.00和30.00%,因爲公司預計繼續保持低營業費用和成本節約,這已體現在截至2024年9月30日的三個月和九個月中。
In line with our higher CAPEX expenditures at Golden Queen, the Company now expects 2024 full-year AISC to be $1,950 per gold ounce sold. As noted above, the Company has implemented a significant CAPEX and equipment overhaul program in 2024 and anticipates greater reliability and improved operational best practices on a go forward basis. The increase in AISC for 2024 is primarily a result of the increased sustaining CAPEX investment.
根據我們在Golden Queen的更高資本支出,公司現在預計2024年全年的綜合可持續成本(AISC)爲每盎司黃金銷售1,950美元。正如上述所述,公司在2024年實施了一項重要的資本支出和設備改造計劃,並預計在未來的運營中會有更高的可靠性和改進的最佳操作實踐。2024年AISC的增加主要是由於持續資本支出投資的增加。
Initial 2024 Guidance +/- 5% |
Revised 2024 Guidance +/- 5% |
|||||
San Bartolomé | ||||||
CGOM (per AgEq oz) | $ | 3.88 | $ | 7.00 | ||
GMR (per AgEq oz) | 19.50% | 30.00% | ||||
Golden Queen | ||||||
OCC (per gold ounce sold, on a by-product credit basis) | $ | 1,500 | $ | 1,500 | ||
AISC (per gold ounce sold, on a by-product credit basis) | $ | 1,750 | $ | 1,950 |
2024年初步 指導 +/- 5% |
修訂2024年 指導 +/- 5% |
|||||
San Bartolomé | ||||||
CGOm(每銀當量盎司) | $ | 3.88 | $ | 7.00 | ||
GMR(每盎司銀當量) | 19.50% | 30.00% | ||||
黃金女王 | ||||||
OCC(每賣出一盎司黃金,按副產品抵扣計算) | $ | 1,500 | $ | 1,500 | ||
AISC(每賣出一盎司黃金,按副產品抵扣計算) | $ | 1,750 | $ | 1,950 |
Capital expenditures guidance
資本支出指引
The Company revises its full-year 2024 CAPEX guidance to $35.5 million. As noted above, the Company has implemented a significant CAPEX and equipment overhaul program in 2024 and anticipates significantly greater reliability and vastly improved operational best practices on a go forward basis as a result of these capital expenditures.
公司將2024財年的資本支出指引修訂爲3550萬美金。正如上面所述,公司在2024年實施了一項重大資本支出和設備大修計劃,並預計由於這些資本支出的結果,未來將顯著提高可靠性和大幅改善運營最佳實踐。
In $'000 | Initial 2024 Guidance +/- 5% |
Revised 2024 Guidance +/- 5% |
|||||
Sustaining capital | |||||||
Golden Queen | $ | 10,300 |
$ |
13,000 |
|||
San Bartolomé | 3,400 |
4,500 |
|||||
Total sustaining capital | $ | 13,700 |
$ |
17,500 |
|||
|
|
||||||
Growth capital | |
|
|||||
Golden Queen | $ | 9,500 |
$ |
16,000 |
|||
San Bartolomé | 840 |
2,000 |
|||||
Total growth capital | $ | 10,340 |
$ |
18,000 |
|||
|
|
||||||
Total capital | |
|
|||||
Golden Queen | $ | 19,800 |
$ |
29,000 |
|||
San Bartolomé | 4,240 |
6,500 |
|||||
Total capital expenditures | $ | 24,040 |
$ |
35,500 |
以千美元計 | 2024年初步 指導 +/- 5% |
2024年修訂 指導 +/- 5% |
|||||
可持續資本 | |||||||
黃金女王 | $ | 10,300 |
$ | 13,000 |
|||
聖巴託洛梅 | 3,400 |
4,500 |
|||||
總維持資本 | $ | 13,700 |
$ | 17,500 |
|||
|
|
||||||
增長資本 | |
|
|||||
黃金女王 | $ | 9,500 |
$ | 16,000 |
|||
聖巴託羅梅 | 840 |
2,000 |
|||||
總增長資本 | $ | 10,340 |
$ | 18,000 |
|||
|
|
||||||
總資本 | |
|
|||||
黃金女王 | $ | 19,800 |
$ | 29,000 |
|||
聖巴爾託洛梅 | 4,240 |
6,500 |
|||||
總資本支出 | $ | 24,040 |
$ | 35,500 |
Q3 2024 Conference Call and Webcast
2024年第三季度電話會議和網絡直播
Tuesday, November 12th, at 9:00 AM ET
Participants may listen to the webcast by registering on our website at or via the following link
Participants may also listen to the conference call by calling North American toll free 1-844-763-8274, or 1-647-484-8814 outside the U.S. or Canada
An archived reply of the webcast will be available for 90 days at: or the Company website at .
2023年11月12日星期二,東部時間上午9:00
參與者可以通過在我們的網站上註冊或通過以下鏈接收聽網絡廣播
參與者還可以通過撥打北美免費電話1-844-763-8274,或在美國或加拿大之外撥打1-647-484-8814來收聽電話會議
網絡廣播的存檔回覆將在90天內提供,網址爲: 或公司網站。
About Andean Precious Metals
關於安第斯貴金屬公司
Andean is a growing precious metals producer focused on expanding into top-tier jurisdictions in the Americas. The Company owns and operates the San Bartolomé processing facility in Potosí, Bolivia and the Soledad Mountain mine in Kern County, California, and is well-funded to act on future growth opportunities. Andean's leadership team is committed to creating value; fostering safe, sustainable and responsible operations; and achieving our ambition to be a multi-asset, mid-tier precious metals producer.
安地安是一家不斷髮展的貴金屬生產商,專注於在美洲的頂級法域進行擴張。公司擁有並運營位於玻利維亞波託西的聖巴託洛梅加工廠和位於加利福尼亞州克恩縣的索拉達德山礦,並有充足資金推動未來增長機會。安地安的領導團隊致力於創造價值;促進安全、可持續和負責任的運營;實現我們成爲一家多資產,中型貴金屬生產商的雄心。
Qualified Person Statement
合格人士聲明
The scientific and technical content disclosed in this news release was reviewed and approved 8 by Donald J. Birak, Independent Consulting Geologist to the Company, a Qualified Person as defined by National Instrument 43-101 - Standards for Disclosure for Mineral Projects, Registered Member, Society for Mining, Metallurgy and Exploration (SME), Fellow, Australasian Institute of Mining and Metallurgy (AusIMM). Mr. Birak has visited Manquiri's various sites frequently, most recently in January 2024.
本資訊發佈中披露的科學與技術內容已由公司獨立諮詢地質學家Donald J. Birak審查並批准,他是根據國家工具43-101——礦產項目披露標準定義的合格人士,註冊會員,礦業、冶金與勘探學會(SME)會員,澳大利亞礦業與冶金學會(AusIMM)院士。Birak先生多次訪問Manquiri的各個現場,最近一次是在2024年1月。
For more information, please contact:
如需更多信息,請聯繫:
Amanda Mallough
Director, Investor Relations
amallough@andeanpm.com
T: +1 647 463 7808
阿曼達·馬洛
投資者關係董事
amallough@andeanpm.com
電話: +1 647 463 7808
Neither the TSX Venture Exchange, Inc. nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
TSX Venture Exchange及其規定服務提供商(如TSX Venture Exchange所定義的那樣)均不對此發佈的充分性或準確性承擔責任。
Caution Regarding Forward-Looking Statements
Caution Regarding Forward-Looking Statements
Certain statements and information in this release constitute "forward-looking statements" within the meaning of applicable U.S. securities laws and "forward-looking information" within the meaning of applicable Canadian securities laws, which we refer to collectively as "forward-looking statements". Forward-looking statements are statements and information regarding possible events, conditions or results of operations that are based upon assumptions about future economic conditions and courses of action. All statements and information other than statements of historical fact may be forward-looking statements. In some cases, forward-looking statements can be identified by the use of words such as "seek", "expect", "anticipate", "budget", "plan", "estimate", "continue", "forecast", "intend", "believe", "predict", "potential", "target", "may", "could", "would", "might", "will" and similar words or phrases (including negative variations) suggesting future outcomes or statements regarding an outlook.
本發佈中的某些聲明和信息構成適用美國證券法意義上的「前瞻性聲明」和適用加拿大證券法意義上的「前瞻性信息」,我們統稱爲「前瞻性聲明」。前瞻性聲明是指關於可能事件、條件或運營結果的聲明和信息,這些內容是基於對未來經濟狀況和行動方針的假設。所有歷史事實以外的聲明和信息均可能是前瞻性聲明。在某些情況下,可以通過使用「尋求」、「期待」、「預期」、「預算」、「計劃」、「估計」、「繼續」、「預測」、「打算」、「相信」、「預測」、「潛力」、「目標」、「可能」、「可以」、「將」、「能夠」、「會」等類似詞語或短語(包括負面變體)來識別前瞻性聲明,這些詞語或短語暗示未來結果或關於前景的聲明。
Forward-looking statements in this release include, but are not limited to, statements and information regarding the Company's production, cost outlook and capital expenditure expectations for 2024 and the Company's expectations regarding its CAPEX and equipment overhaul program. Such forward-looking statements are based on a number of material factors and assumptions, including, but not limited to: the Company's ability to carry on exploration and development activities; the Company's ability to secure and to meet obligations under property and option agreements and other material agreements; the timely receipt of required approvals and permits; that there is no material adverse change affecting the Company or its properties; that contracted parties provide goods or services in a timely manner; that no unusual geological or technical problems occur; that plant and equipment function as anticipated and that there is no material adverse change in the price of silver, costs associated with production or recovery. Forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause actual results, performance or achievements, or industry results, to differ materially from those anticipated in such forward-looking statements. The Company believes the expectations reflected in such forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct, and you are cautioned not to place undue reliance on forward-looking statements contained herein.
本發佈中的前瞻性聲明包括但不限於關於公司的生產、成本前景及2024年資本支出預期的聲明和信息,以及公司對其資本支出和設備檢修計劃的預期。這些前瞻性聲明基於多個重要因素和假設,包括但不限於:公司進行勘探和開發活動的能力;公司確保和履行財產及選擇協議以及其他重要協議下義務的能力;及時獲得所需的批准和許可;未對公司或其資產產生重大不利變化;合同方及時提供商品或服務;沒有發生異常的地質或技術問題;工廠和設備按預期運作以及沒有在白銀價格、與生產或回收相關的成本上產生重大不利變化。前瞻性聲明涉及已知和未知的風險、不確定性以及可能導致實際結果、表現或成就或行業結果與上述前瞻性聲明中所預期的內容存在重大差異的其他因素。公司相信這些前瞻性聲明反映的預期是合理的,但無法保證這些預期會被證實是正確的,因此我們提醒您不要過度依賴此處包含的前瞻性聲明。
Some of the risks and other factors which could cause actual results to differ materially from those expressed in the forward-looking statements contained in this release include, but are not limited to: risks and uncertainties relating to the interpretation of drill results, the geology, grade and continuity of mineral deposits and conclusions of economic evaluations; results of initial feasibility, pre-feasibility and feasibility studies, and the possibility that future exploration, development or mining results will not be consistent with the Company's expectations; risks relating to possible variations in reserves, resources, grade, planned mining dilution and ore loss, or recovery rates and changes in project parameters as plans continue to be refined; mining and development risks, including risks related to accidents, equipment breakdowns, labour disputes (including work stoppages and strikes) or other unanticipated difficulties with or interruptions in exploration and development; the potential for delays in exploration or development activities or the completion of feasibility studies; risks related to the inherent uncertainty of production and cost estimates and the potential for unexpected costs and expenses; risks related to commodity price and foreign exchange rate fluctuations; the uncertainty of profitability based upon the cyclical nature of the industry in which the Company operates; risks related to failure to obtain adequate financing on a timely basis and on acceptable terms or delays in obtaining governmental or local community approvals or in the completion of development or construction activities; risks related to environmental regulation and liability; political and regulatory risks associated with mining and exploration; risks related to the uncertain global economic environment; and other factors contained in the section entitled "Risk Factors" in the Company's MD&A for the three and nine months ended September 30, 2024.
本公告中包含的前瞻性聲明與實際結果可能存在顯著差異的一些風險和其他因素包括,但不限於:與鑽探結果的解讀、地質、礦產儲量的品位和連續性以及經濟評估結論有關的風險和不確定性;初步可行性、預可行性和可行性研究的結果,以及未來勘探、開發或採礦結果可能與公司期望不一致的可能性;與儲量、資源、品位、計劃採礦稀釋和礦石損失、回收率變化以及項目參數變化相關的風險,因爲計劃仍在不斷完善;採礦和開發風險,包括與事故、設備故障、勞動爭議(包括停工和罷工)或勘探和開發過程中其他意外困難或中斷有關的風險;勘探或開發活動或可行性研究完成的潛在延遲;與生產和成本估算固有的不確定性以及意外成本和支出的潛在風險;與商品價格和匯率波動相關的風險;根據公司運營行業的週期性特徵對盈利能力的不確定性;未能及時以可接受條款獲得足夠融資的風險,或獲得政府或當地社區批准的延遲,或開發或施工活動完成的延遲;與環境法規和責任相關的風險;與採礦和勘探相關的政治和監管風險;與全球經濟環境不確定性相關的風險;以及公司MD&A中名爲「風險因素」的部分中列出的其他因素,在截至2024年9月30日的三個月和九個月期間。
Although the Company has attempted to identify important factors that could cause actual results or events to differ materially from those described in the forward-looking statements, you are cautioned that this list is not exhaustive and there may be other factors that the Company has not identified. Furthermore, the Company undertakes no obligation to update or revise any forward-looking statements included in this release if these beliefs, estimates and opinions or other circumstances should change, except as otherwise required by applicable law.
儘管公司已試圖識別可能導致實際結果或事件與前瞻性聲明中描述的顯著不同的重要因素,但請您注意,這個清單並不詳盡,可能還有其他公司未能識別的因素。此外,如果這些信念、估計和觀點或其他情況發生變化,公司沒有義務更新或修訂本公告中包含的任何前瞻性聲明,除非適用法律另有規定。
Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures
非公認會計原則的財務指標、比率和補充財務指標
This news release includes "specified financial measures" within the meaning of National Instrument 52-112 - Non-GAAP and Other Financial Measures Disclosure ("NI 52-112"), specifically the non-GAAP financial measures, non-GAAP ratios and supplementary financial measures described below. Management believes that the use of these measures assists analysts, investors and other stakeholders of the Company in understanding the costs associated with producing silver and gold, understanding the economics of silver and gold mining, assessing operating performance, the Company's ability to generate free cash flow from current operations, and for planning and forecasting of future periods.
本新聞稿中包含符合國家工具52-112 - 非公認會計原則和其他財務指標披露("NI 52-112")定義的"特定財務指標",特別是以下描述的非公認會計原則財務指標、非公認會計原則比率和補充財務指標。管理層認爲,使用這些指標有助於分析師、投資者及公司的其他利益相關者理解與生產白銀和黃金相關的成本,理解白銀和黃金開採的經濟性,評估運營表現,公司的自由現金流生成能力,以及規劃和預測未來週期。
The specified financial measures used in this news release do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other issuers, even as compared to other issuers who may be applying the World Gold Council ("WGC") guidelines. Accordingly, these measures are 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.
本新聞稿中使用的特定財務指標沒有被國際財務報告準則(IFRS)規定的標準含義,可能無法與其他發行人呈現的類似指標進行比較,即便是與其他可能應用世界黃金協會("WGC")指南的發行人進行比較。因此,這些指標旨在提供額外的信息,不應單獨考慮或作爲根據IFRS編制的業績指標的替代。
The following is a description of the non-GAAP financial measures, non-GAAP ratios and supplementary financial measures used in this news release:
以下是本新聞稿中使用的非公認會計原則財務指標、非公認會計原則比率和補充財務指標的描述:
(i) OCC includes total production cash costs incurred at the Company's mining operations, which form the basis of the Company's cash costs, less by-product revenue.
(i) OCC包括公司採礦業務發生的總生產現金成本,這構成了公司現金成本的基礎,減去副產品收入。
(ii) AISC on a by-product basis per ounce is a non-GAAP ratio calculated as AISC on a by-product basis divided by ounces of gold sold. AISC on a by-product basis is a non-GAAP financial measure calculated as the aggregate of production costs as recorded in the consolidated statements of income (loss), refining and transport costs, cash component of sustaining capital expenditures, lease payments related to sustaining assets, corporate general and administrative expenses and accretion expenses. When calculating AISC on a by-product basis, all revenue received from the sale silver at Golden Queen are treated as a reduction of costs incurred. The Company believes that AISC represents the total costs of producing gold from current operations and provides the Company and other stakeholders of the Company with additional information relating to the Company's operational performance and ability to generate cash flow.
(ii) 按副產品計算的每盎司AISC是一個非公認會計原則比率,計算公式爲按副產品計算的AISC除以銷售的黃金盎司數。按副產品計算的AISC是一個非公認會計原則財務指標,計算爲合併損益表中記錄的生產成本、精煉和交通成本、持續資本支出的現金部分、與持續資產相關的租賃支付、公司一般和行政費用以及增值費用的總和。在計算按副產品計算的AISC時,來自Golden Queen的白銀銷售收入被視爲對所發生成本的減少。公司認爲AISC代表當前運營中生產黃金的總成本,併爲公司及其其他利益相關者提供與公司運營表現和現金流生成能力相關的額外信息。
(iii) AIC represents AISC plus growth capital and non-sustaining exploration and evaluation costs.
(iii) AIC代表AISC加上增長資本和非持續性勘探及評估成本。
Non-sustaining exploration and evaluation costs represent costs associated with the Company's exploration portfolio. Certain other cash expenditures including tax payments, debt payments, dividends and financing costs are also not included in the calculation of AIC. The Company reports these measures on a per gold ounce sold basis.
非持續性勘探及評估成本代表與公司勘探組合相關的成本。某些其他現金支出,包括稅款、債務償還、分紅派息和融資成本,也不包括在AIC的計算中。公司按每售出黃金盎司報告這些指標。
(iv) CGOM per silver equivalent ounce sold is calculated by subtracting the average cash cost of sale (cost of sales, allocated corporate administrative costs and business unit general and administration cost) per equivalent ounce sold from the average selling price per equivalent ounce. It is a measure of financial performance with no prescribed definition under IFRS and may not be comparable to similar financial measures disclosed by other issuers.
(iv) CGOm按每售出白銀當量盎司計算,通過從每售出當量盎司的平均銷售價格中減去每售出當量盎司的平均現金銷售成本(銷售成本、分攤的公司管理費用和業務單位的一般管理成本)。這是一種財務表現的度量,在國際財務報告準則(IFRS)下沒有規定的定義,可能無法與其他發行人披露的類似財務指標進行比較。
(v) GMR is calculated by subtracting the cost of sale as reported in the income statement from the revenue of equivalent ounces divided by revenue from sales of equivalent ounces. GMR is a measure of financial performance with no prescribed definition under IFRS and may not be comparable to similar financial measures disclosed by other issuers.
(v) GMR通過從來自等量盎司的收入中減去在損益表中報告的銷售成本,再將結果除以等量盎司的銷售收入來計算。GMR是一種財務表現的度量,在國際財務報告準則(IFRS)下沒有規定的定義,可能無法與其他發行人披露的類似財務指標進行比較。
(vi) EBITDA is defined as earnings before interest, tax, depreciation and amortization. Adjusted EBITDA is a non-GAAP financial measure calculated by adjusting net income (loss) as recorded in the condensed interim consolidated statements of income (loss) for items not associated with ongoing operations. The Company believes that this generally accepted industry measure allows the evaluation of the results of income-generating capabilities and is useful in making comparisons between periods. This measure adjusts for the impact of items not associated with ongoing operations. A reconciliation of adjusted net income (loss) to the nearest IFRS measures is set out below. Management uses this measure to monitor and plan for the operating performance of the Company in conjunction with other data prepared in accordance with IFRS.
(vi) EBITDA定義爲利息、稅項、折舊和攤銷前的收益。調整後的EBITDA是一種非GAAP財務指標,通過調整在簡明的中期合併損益表中記錄的凈利潤(虧損)以剔除與持續經營無關的項目進行計算。公司認爲,這一通常認可的行業指標允許對產生收入能力的結果進行評估,並且在不同期間之間進行比較時十分有用。這一指標調整了與持續經營無關的項目的影響。調整後的凈利潤(虧損)與最近的IFRS指標的對賬如下。管理層使用該指標監控並規劃公司的運營表現,並與根據IFRS編制的其他數據結合。
(vii) Free cash flow is a non-GAAP financial measure calculated as cash provided by operating activities from continuing operations less property, plant and equipment additions. A reconciliation of free cash flow to the nearest IFRS measures is set out below. Management uses this measure to monitor the amount of cash available to reinvest in the Company and allocate for shareholder returns.
(vii) 自由現金流是一個非GAAP財務指標,計算方法爲從持續經營的營業活動中提供的現金減去物業、廠房和設備的增加。自由現金流與最接近的IFRS指標的對賬如下。管理層使用該指標來監控可用於重新投資於公司的現金量並分配給股東的回報。
(viii) Average realized price is a supplementary financial measure calculated by dividing the different components of precious metal sales by the number of ounces sold. Management uses this measure to monitor its sales of precious metal ounces against the average market gold price.
(viii) 平均實現價格是一個補充財務指標,通過將貴金屬銷售的不同元件除以銷售的盎司數來計算。管理層使用該指標來監控其貴金屬盎司的銷售與市場黃金平均價格的對比。
OCC
OCC)保證結算。
The following table provides a reconciliation of the OCC per ounce sold on a by-product basis to the Financial Statements:
下表提供了以副產品方式計算的每盎司OCC與基本報表的對賬:
Golden Queen |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Costs of sales, as reported | $ |
22,765 |
$ | - |
$ |
67,001 |
$ | - |
|||||
Total OCC before by-product credits |
22,765 |
- |
67,001 |
- |
|||||||||
Less: by-product silver credits | (4,056) | - |
(10,980) | - |
|||||||||
Total OCC |
18,709 |
$ | - |
$ |
56,021 |
$ | - |
||||||
Divided by Au ounces sold |
12,018 |
- |
37,581 |
- |
|||||||||
OCC per Au sold, on a by-product basis | $ |
1,557 |
$ |
- |
$ |
1,491 |
$ |
- |
金皇后 | 截至三個月 九月三十日 |
截至九個月 九月三十日 |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
報告中的銷售成本 | $ | 22,765 |
$ | - |
$ | 67,001 |
$ | - |
|||||
在減去副產品信貸之前的總OCC | 22,765 |
- |
67,001 |
- |
|||||||||
減去:副產品白銀信貸 | (4,056) | - |
(10,980) | - |
|||||||||
總的OCC | 18,709 |
$ | - |
$ | 56,021 |
$ | - |
||||||
按出售的黃金盎司計算 | 12,018 |
- |
37,581 |
- |
|||||||||
每售出一盎司黃金的OCC,按副產品計算 | $ | 1,557 |
$ | - |
$ | 1,491 |
$ | - |
AISC
全維持成本(AISC)
The following table provides a reconciliation of the AISC per ounce on a by-product basis to the Financial Statements:
下表提供了按副產品計算的每盎司全維持成本(AISC)與基本報表的對賬:
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||
Golden Queen | 2024 | 2023 | 2024 |
2023 |
|||||||||
OCC, net of by-product credits | $ |
18,709 |
$ | - |
$ |
56,021 |
$ | - |
|||||
General and administrative expenses4 |
1,886 |
- |
5,115 |
- |
|||||||||
Allocated corporate general and administrative expenses |
1,852 |
- |
3,431 |
|
|||||||||
Sustaining capital expenditures |
5,114 |
$ | - |
9,447 |
- |
||||||||
Accretion for decommissioning liability |
83 |
- |
278 |
- |
|||||||||
AISC |
27,644 |
$ |
- |
$ |
74,292 |
$ | - |
||||||
Divided by Au ounces sold |
12,018 |
|
37,581 |
- |
|||||||||
AISC per Au ounces sold, on a by-product basis | $ |
2,300 |
$ |
- |
$ |
1,977 |
$ | - |
截至三個月 九月三十日 |
截至九個月 9月30日 |
||||||||||||
黃金女王 | 2024 | 2023 | 2024 | 2023 |
|||||||||
OCC,減去副產品收益 | $ | 18,709 |
$ | - |
$ | 56,021 |
$ | - |
|||||
一般和行政費用4 | 1,886 |
- | 5,115 |
- |
|||||||||
分配的公司一般管理費用 | 1,852 |
- |
3,431 |
|
|||||||||
可持續性資本支出 | 5,114 |
$ | - |
9,447 |
- |
||||||||
清算負債的增加 | 83 |
- |
278 |
- |
|||||||||
全維持成本 | 27,644 |
$ | - |
$ | 74,292 |
$ | - |
||||||
被售出的黃金盎司數 | 12,018 |
|
37,581 |
- |
|||||||||
按副產品基準計算的每盎司黃金銷售的全維成本(AISC) | $ | 2,300 |
$ | - |
$ | 1,977 |
$ | - |
AIC
AIC
The following table provides a reconciliation of the AIC per ounce on a by-product basis to the Financials Statements:
下表提供了按副產品計的每盎司AIC與基本報表的調節。
Golden Queen |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
AISC | $ |
27,644 |
$ | - |
$ |
74,292 |
$ | - |
|||||
Non-sustaining capital |
7,541 |
- |
11,188 |
- |
|||||||||
AIC | $ |
35,185 |
- |
$ |
85,480 |
$ | - |
||||||
Divided by Au ounces sold |
12,018 |
$ | - |
37,581 |
- |
||||||||
AIC per Au ounce sold, on a by-product basis | $ |
2,928 |
- |
$ |
2,275 |
$ | - |
金女王 | 截至三個月 九月三十日 |
截至九個月 九月三十日 |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
AISC | $ | 27,644 |
$ | - |
$ | 74,292 |
$ | - |
|||||
非可持續資本 | 7,541 |
- |
11,188 |
- |
|||||||||
AIC | $ | 35,185 |
- |
$ | 85,480 |
$ | - |
||||||
按售出黃金盎司數量劃分 | 12,018 |
$ | - |
37,581 |
- |
||||||||
按副產品計算的每盎司黃金的AIC | $ | 2,928 |
- |
$ | 2,275 |
$ | - |
CGOM
CGOM
The following table provides a reconciliation of the CGOM per ounce to the Financial Statements and the most directly comparable IFRS measure:
以下表格提供了CGOM每盎司與基本報表的對賬,以及最直接可比較的國際財務報告準則(IFRS)指標:
San Bartolomé |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Costs of sales, as reported | $ |
18,870 |
$ | 30,893 |
$ |
54,139 |
$ | 63,881 |
|||||
Total cost of sales before by-product credits |
18,870 |
30,893 |
54,139 |
63,881 |
|||||||||
General and administration-site |
1,047 |
1,995 |
3,523 |
4,921 |
|||||||||
Allocated corporate general and administrative expenses |
1,553 |
1,355 |
2,766 |
3,355 |
|||||||||
Total gross operating costs | $ |
21,470 |
$ | 34,243 |
$ |
60,428 |
$ | 70,532 |
|||||
Divided by AgEq ounces sold (koz) |
1,124 |
1,568 |
3,026 |
3,188 |
|||||||||
Gross operating cost per AgEq ounce sold | $ |
19.10 |
$ | 21.84 |
$ |
19.97 |
$ | 22.13 |
|||||
Average realized silver price per oz 5 | $ |
31.40 |
$ | 24.34 |
$ |
27.97 |
$ | 24.00 |
|||||
CGOM per AgEq oz | $ |
12.30 |
$ | 2.50 |
$ |
8.00 |
$ | 1.37 |
聖巴託洛梅 | 截至三個月 9月30日 |
截至九個月 9月30日 |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
所報告的銷售成本 | $ | 18,870 |
$ | 30,893 |
$ | 54,139 |
$ | 63,881 |
|||||
在副產品抵扣之前的總銷售成本 | 18,870 |
30,893 |
54,139 |
63,881 |
|||||||||
一般及行政-現場 | 1,047 |
1,995 |
3,523 |
4,921 |
|||||||||
分配的公司一般和管理費用 | 1,553 |
1,355 |
2,766 |
3,355 |
|||||||||
總毛營業費用 | $ | 21,470 |
$ | 34,243 |
$ | 60,428 |
$ | 70,532 |
|||||
按銷售的銀當量盎司(koz)計算 | 1,124 |
1,568 |
3,026 |
3,188 |
|||||||||
每銷售一盎司銀當量的毛營業成本 | $ | 19.10 |
$ | 21.84 |
$ | 19.97 |
$ | 22.13 |
|||||
每盎司白銀的平均實現價格爲5 | $ | 31.40 |
$ | 24.34 |
$ | 27.97 |
$ | 24.00 |
|||||
每盎司銀金屬等價的CGOm | $ | 12.30 |
$ | 2.50 |
$ | 8.00 |
$ | 1.37 |
GMR
GMR
The following table provides a reconciliation of the GMR per ounce to the most directly comparable IFRS measure:
下表提供了每盎司GMR與最直接可比的國際財務報告準則(IFRS)指標的對賬信息:
San Bartolomé |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Costs of sales, as reported | $ |
18,870 |
$ | 30,893 |
$ |
54,139 |
$ | 63,881 |
|||||
Divided by AgEq ounces sold (koz) | $ |
1,124 |
1,568 |
3,026 |
3,188 |
||||||||
Costs of sales per AgEq oz sold | $ |
16.79 |
$ | 19.70 |
$ |
17.89 |
$ | 20.04 |
|||||
Average realized silver price per oz | $ |
31.40 |
$ | 24.34 |
$ |
27.97 |
$ | 24.00 |
|||||
GM per AgEq oz sold | $ |
14.62 |
$ | 4.64 |
$ |
10.08 |
$ | 3.96 |
|||||
GMR per AgEq oz sold |
46.56% |
19.06% |
36.03% |
16.50% |
聖巴託洛梅 | 截至三個月 九月三十日 |
截至九個月 九月三十日 |
|||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
報告中的銷售成本 | $ | 18,870 |
$ | 30,893 |
$ | 54,139 |
$ | 63,881 |
|||||
按售出白銀當量盎司計算(千盎司) | $ | 1,124 |
1,568 |
3,026 |
3,188 |
||||||||
每盎司銀當量銷售成本 | $ | 16.79 |
$ | 19.70 |
$ | 17.89 |
$ | 20.04 |
|||||
每盎司銀的平均實現價格 | $ | 31.40 |
$ | 24.34 |
$ | 27.97 |
$ | 24.00 |
|||||
每盎司銀當量銷售的毛利潤 | $ | 14.62 |
$ | 4.64 |
$ | 10.08 |
$ | 3.96 |
|||||
每盎司銀金屬當量的GMR | 46.56% |
19.06% |
36.03% |
16.50% |
Free Cash Flow
自由現金流
The Company has included free cash flow as a non-GAAP financial measure in this news release. The Company considers net cash provided from (used in) operating cash flow less capital expenditures to be a measure that allows the Company and investors to evaluate the ability of the Company to generate cash flow. Accordingly, free cash flow 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.
公司在本新聞稿中將自由現金流作爲非GAAP財務指標納入。公司認爲,從經營現金流中提供(使用)的淨現金減去資本支出是一個衡量公司生成現金流能力的指標。因此,自由現金流旨在提供額外信息,不應單獨考慮或作爲依據國際財務報告準則編制的業績測量的替代。
The following table provides a reconciliation of free cash flow to the Financial Statements:
下表提供了自由現金流與基本報表的對賬:
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Net cash flow from operating activities | $ |
23,444 |
$ | 8,661 |
$ |
31,751 |
$ | (955) | |||||
Less: | |
|
|
|
|||||||||
Expenditures on property, plant and equipment (net of vendor financing) | (6,495) | (1,757) | (15,105) | (2,615) | |||||||||
Free cash flow | $ |
16,949 |
$ | 6,904 |
$ |
16,646 |
$ | (3,570) |
截至三個月 9月30日 |
截至九個月 九月三十日 |
||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
營業活動產生的淨現金流 | $ | 23,444 |
$ | 8,661 |
$ | 31,751 |
$ | (955) | |||||
減: | |
|
|
|
|||||||||
物業、設備及設施的支出(扣除供應商融資) | (6,495) | (1,757) | (15,105) | (2,615) | |||||||||
自由現金流 | $ | 16,949 |
$ | 6,904 |
$ | 16,646 |
$ | (3,570) |
EBITDA and Adjusted EBITDA
息稅折舊及攤銷前利潤(EBITDA)和調整後的EBITDA
The Company has included EBITDA and Adjusted EBITDA as a non-GAAP financial measure in this news release. The Company excludes certain items from net income (loss) to provide a measure which allows the Company and investors to evaluate the results of the underlying core operations of the Company and its ability to generate cash flow. Accordingly, it 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.
公司在本新聞稿中將EBITDA和調整後的EBITDA作爲非公認會計原則的財務指標。公司從凈利潤(損失)中排除某些項目,以提供一個測量指標,使公司和投資者能夠評估公司核心業務的基礎結果及其生成現金流的能力。因此,它旨在提供額外信息,不應單獨考慮或作爲依據國際財務報告準則編制的績效衡量的替代品。
The following table provides a reconciliation of Adjusted EBITDA to the Financial Statements:
下表提供了調整後的EBITDA與基本報表的對比:
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
Net (loss) income | $ |
8,210 |
$ | 76 |
$ |
17,518 |
$ | 464 |
|||||
Add: | |
|
|
|
|||||||||
Income taxes |
4,700 |
2,848 |
10,187 |
4,307 |
|||||||||
Finance costs |
1,876 |
347 |
5,150 |
1,154 |
|||||||||
Depreciation and depletion |
5,272 |
1,009 |
15,301 |
3,528 |
|||||||||
EBITDA | $ |
20,058 |
$ | 4,280 |
$ |
48,156 |
$ | 9,453 |
|||||
Add: Non-sustaining exploration and | |||||||||||||
Corporate development cost |
643 |
903 |
1,671 |
1,416 |
|||||||||
Add: Change in fair value of derivative | |||||||||||||
contracts | (1,371) | 175 |
(4,203) | (797) | |||||||||
Add: Change in fair value of marketable | |||||||||||||
securities | (128) | 1,441 |
(1,752) | 2,128 |
|||||||||
Adjusted EBITDA | $ |
19,202 |
$ | 6,799 |
$ |
43,872 |
$ | 12,200 |
截至三個月 9月30日 |
截至九個月 九月三十日 |
||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||
淨(損失)收入 | $ | 8,210 |
$ | 76 |
$ | 17,518 |
$ | 464 |
|||||
添加: | |
|
|
|
|||||||||
所得稅 | 4,700 |
2,848 |
10,187 |
4,307 |
|||||||||
財務費用 | 1,876 |
347 |
5,150 |
1,154 |
|||||||||
折舊和耗盡 | 5,272 |
1,009 |
15,301 |
3,528 |
|||||||||
息稅折舊攤銷前利潤 | $ | 20,058 |
$ | 4,280 |
$ | 48,156 |
$ | 9,453 |
|||||
增加:非持續性勘探和 | |||||||||||||
企業發展成本 | 643 |
903 |
1,671 |
1,416 |
|||||||||
增加:衍生品公允價值變動 | |||||||||||||
合同 | (1,371) | 175 |
(4,203) | (797) | |||||||||
增加:可交易資產公允價值變動 | |||||||||||||
證券 | (128) | 1,441 |
(1,752) | 2,128 |
|||||||||
調整後的EBITDA | $ | 19,202 |
$ | 6,799 |
$ | 43,872 |
$ | 12,200 |
Average Realized Gold and Silver Prices Per Ounce
每盎司黃金和白銀的平均實現價格
The Company has included average realized prices as a supplementary non-GAAP financial measure in this news release. The Company quantifies average realized price per ounce as revenue per the Statement of Income (loss) divided by ounce of gold or silver sold. Management uses this measure to monitor sales of silver and gold ounces against the average market silver and gold prices.
公司已在本資訊稿中納入平均實現價格作爲補充的非GAAP財務措施。公司將每盎司的平均實現價格量化爲營業收入(損失)除以銷售的黃金或白銀盎司。管理層使用此度量來監控白銀和黃金盎司的銷售與平均市場白銀和黃金價格之間的關係。
The following table provides a reconciliation of average realized prices to the most directly comparable IFRS measure:
下表提供了平均實現價格與最直接的可比IFRS指標之間的調節:
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||
2024 | 2023 | 2024 |
2023 |
||||||||||
Silver revenue | $ |
38,110 |
$ | 37,781 |
$ |
93,478 |
$ | 75,696 |
|||||
Silver sold (k oz) |
1,213 |
1,552 |
3,342 |
3,154 |
|||||||||
Average realized silver price per oz | $ |
31.40 |
$ | 24.34 |
$ |
27.97 |
$ | 24.00 |
|||||
Gold revenue | $ |
30,238 |
$ | 392 |
$ |
87,719 |
$ | 807 |
|||||
Gold sold (oz) |
12,530 |
200 |
38,501 |
415 |
|||||||||
Average realized gold price per oz | $ |
2,413 |
$ |
1,960 |
$ |
2,278 |
$ | 1,945 |
截至三個月 九月三十日 |
截至九個月 九月三十日 |
||||||||||||
2024 | 2023 | 2024 | 2023 |
||||||||||
白銀營業收入 | $ | 38,110 |
$ | 37,781 |
$ | 93,478 |
$ | 75,696 |
|||||
出售的白銀(千盎司) | 1,213 |
1,552 |
3,342 |
3,154 |
|||||||||
每盎司白銀的平均實現價格 | $ | 31.40 |
$ | 24.34 |
$ | 27.97 |
$ | 24.00 |
|||||
金收入 | $ | 30,238 |
$ | 392 |
$ | 87,719 |
$ | 807 |
|||||
黃金銷量(盎司) | 12,530 |
200 |
38,501 |
415 |
|||||||||
每盎司黃金的平均實現價格 | $ | 2,413 |
$ | 1,960 |
$ | 2,278 |
$ | 1,945 |
Condensed Interim Consolidated Statements of Financial Position
(in thousands of US dollars, Unaudited)
簡化中期合併財務狀況表
(以千美元計,未經審計)
Notes |
September 30, 2024 |
December 31, 2023 |
||||||
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | $ |
58,074 |
$ | 64,907 |
||||
Marketable securities and short-term investments | 4 |
40,065 |
5,162 |
|||||
Accounts receivables |
1,815 |
888 |
||||||
Inventories | 5 |
72,408 |
68,391 |
|||||
Other current assets | 6 |
13,707 |
15,251 |
|||||
Total current assets |
186,069 |
154,599 |
||||||
|
|
|||||||
Non-Current | |
|
||||||
Property, plant and equipment | 7 |
108,095 |
92,353 |
|||||
Non-current inventories | 5 |
3,159 |
3,047 |
|||||
Deferred income tax asset |
4,517 |
6,156 |
||||||
Other assets | 6 |
15,775 |
13,735 |
|||||
Total non-current assets |
131,546 |
115,291 |
||||||
Total assets | $ |
317,615 |
$ | 269,890 |
||||
|
|
|||||||
LIABILITIES | |
|
||||||
|
|
|||||||
Current | |
|
||||||
Accounts payable and accrued liabilities | 8 | $ |
29,322 |
$ | 29,719 |
|||
Current portion of long-term debt | 9 |
9,953 |
8,870 |
|||||
Current income taxes payable |
9,101 |
7,353 |
||||||
Other liabilities | 10 |
9,893 |
8,294 |
|||||
Total current liabilities |
58,269 |
54,236 |
||||||
|
|
|||||||
Non-Current | |
|
||||||
Long-term debt | 9 |
60,989 |
38,588 |
|||||
Provisions for reclamation |
30,223 |
26,726 |
||||||
Deferred income tax liability |
17,542 |
13,430 |
||||||
Other liabilities | 10 |
4,982 |
4,941 |
|||||
Total non-current liabilities |
113,736 |
83,685 |
||||||
Total liabilities |
172,005 |
137,921 |
||||||
|
|
|||||||
EQUITY | |
|
||||||
Issued capital | 14 |
18,539 |
22,826 |
|||||
Accumulated other comprehensive loss |
390 |
390 |
||||||
Contributed surplus |
2,732 |
2,322 |
||||||
Retained earnings |
123,949 |
106,431 |
||||||
Total equity |
145,610 |
131,969 |
||||||
Total liabilities and equity | $ |
317,615 |
$ | 269,890 |
票據 | 9月30日 2024 |
12月31日, 2023 |
||||||
資產 | ||||||||
當前 | ||||||||
現金及現金等價物 | $ | 58,074 |
$ | 64,907 |
||||
可供出售證券和短期投資 | 4 | 40,065 |
5,162 |
|||||
應收賬款 | 1,815 |
888 |
||||||
存貨 | 5 | 72,408 |
68,391 |
|||||
其他流動資產 | 6 | 13,707 |
15,251 |
|||||
總流動資產 | 186,069 |
154,599 |
||||||
|
|
|||||||
非流動 | |
|
||||||
不動產、廠房和設備 | 7 | 108,095 |
92,353 |
|||||
非流動資產庫存 | 5 | 3,159 |
3,047 |
|||||
遞延所得稅資產 | 4,517 |
6,156 |
||||||
其他資產 | 6 | 15,775 |
13,735 |
|||||
總非流動資產 | 131,546 |
115,291 |
||||||
總資產 | $ | 317,615 |
$ | 269,890 |
||||
|
|
|||||||
負債 | |
|
||||||
|
|
|||||||
當前 | |
|
||||||
應付賬款和應計負債 | 8 | $ | 29,322 |
$ | 29,719 |
|||
長期債務的流動部分 | 9 | 9,953 |
8,870 |
|||||
應付當前所得稅 | 9,101 |
7,353 |
||||||
其他負債 | 10 | 9,893 |
8,294 |
|||||
總流動負債 | 58,269 |
54,236 |
||||||
|
|
|||||||
非流動 | |
|
||||||
長期債務 | 9 | 60,989 |
38,588 |
|||||
恢復準備金 | 30,223 |
26,726 |
||||||
遞延所得稅負債 | 17,542 |
13,430 |
||||||
其他負債 | 10 | 4,982 |
4,941 |
|||||
總非流動負債 | 113,736 |
83,685 |
||||||
總負債 | 172,005 |
137,921 |
||||||
|
|
|||||||
股本 | |
|
||||||
發行資本 | 14 | 18,539 |
22,826 |
|||||
累計其他綜合損失 | 390 |
390 |
||||||
貢獻盈餘 | 2,732 |
2,322 |
||||||
滾存收益 | 123,949 |
106,431 |
||||||
總權益 | 145,610 |
131,969 |
||||||
總負債及權益 | $ | 317,615 |
$ | 269,890 |
Condensed Interim Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)
(in thousands of US dollars, except per share amounts, unaudited)
簡明中期合併損益表及綜合損益表
(以千美元計,每股金額除外,未經審計)
Three months ended September 30 |
Nine months ended September 30 |
|||||||||||||
Notes | 2024 | 2023 | 2024 |
2023 |
||||||||||
|
||||||||||||||
Revenues | 11 | $ |
68,348 |
$ | 38,174 |
$ |
181,197 |
$ | 76,503 |
|||||
Cost of sales | 12(a) |
41,635 |
30,892 |
121,141 |
63,880 |
|||||||||
Depreciation and depletion | 7 |
5,272 |
1,009 |
15,301 |
3,528 |
|||||||||
Gross profit |
21,441 |
6,273 |
44,755 |
9,095 |
||||||||||
|
|
|
|
|
||||||||||
General and administrative | 12(b) |
6,254 |
2,017 |
14,480 |
6,651 |
|||||||||
Share based compensation |
245 |
159 |
527 |
524 |
||||||||||
Exploration and corporate development |
643 |
903 |
1,671 |
1,416 |
||||||||||
Income from operations |
14,299 |
3,194 |
28,077 |
504 |
||||||||||
|
|
|
|
|
||||||||||
Other income (loss) | 12(c) |
550 |
(872) |
4,773 |
3,038 |
|||||||||
Finance costs | 12(d) | (1,876) | (347) | (5,150) | (1,154) | |||||||||
Foreign exchange gain (loss) |
(63) | 949 |
5 |
2,383 |
||||||||||
Net income before income taxes |
12,910 |
2,924 |
27,705 |
4,771 |
||||||||||
|
|
|
|
|
||||||||||
Income tax expense | 13 |
4,700 |
2,848 |
10,187 |
4,307 |
|||||||||
Net income and comprehensive income |
$ |
8,210 |
$ | 76 |
$ |
17,518 |
$ | 464 |
||||||
Earnings per share |
|
|
|
|
||||||||||
Basic net income per share | 15 | $ | 0.05 |
0.00 |
0.12 |
0.00 |
||||||||
Diluted net income per share | 15 | $ | 0.05 |
0.00 |
0.11 |
0.00 |
||||||||
|
||||||||||||||
Weighted average number of common shares outstanding |
||||||||||||||
Basic |
149,317,556 |
157,023,512 |
151,096,013 |
158,072,974 |
||||||||||
Diluted |
151,732,704 |
157,596,978 |
153,868,460 |
158,279,855 |
截至三個月 9月30日 |
截至九個月 9月30日 |
|||||||||||||
票據 | 2024 | 2023 | 2024 | 2023 |
||||||||||
|
||||||||||||||
營業收入 | 11 | $ | 68,348 |
$ | 38,174 |
$ | 181,197 |
$ | 76,503 |
|||||
銷售成本 | 12(a) | 41,635 |
30,892 |
121,141 |
63,880 |
|||||||||
折舊和耗盡 | 7 | 5,272 |
1,009 |
15,301 |
3,528 |
|||||||||
毛利潤 |
21,441 |
6,273 |
44,755 |
9,095 |
||||||||||
|
|
|
|
|
||||||||||
一般管理費用 | 12(b) | 6,254 |
2,017 |
14,480 |
6,651 |
|||||||||
基於股份的報酬 |
245 |
159 |
527 |
524 |
||||||||||
勘探與企業發展 |
643 |
903 |
1,671 |
1,416 |
||||||||||
營業收入 |
14,299 |
3,194 |
28,077 |
504 |
||||||||||
|
|
|
|
|
||||||||||
其他收入(損失) | 12(c) | 550 |
(872) | 4,773 |
3,038 |
|||||||||
財務費用 | 12(d) | (1,876) | (347) | (5,150) | (1,154) | |||||||||
Foreign exchange gain (loss) |
(63) | 949 |
5 |
2,383 |
||||||||||
所得稅前凈利潤 |
12,910 |
2,924 |
27,705 |
4,771 |
||||||||||
|
|
|
|
|
||||||||||
所得稅費用 | 13 | 4,700 |
2,848 |
10,187 |
4,307 |
|||||||||
凈利潤和全面收益 |
$ | 8,210 |
$ | 76 |
$ | 17,518 |
$ | 464 |
||||||
每股收益 |
|
|
|
|
||||||||||
基本每股凈利潤 | 15 | $ | 0.05 |
0.00 |
0.12 |
0.00 |
||||||||
攤薄後每股收益 | 15 | $ | 0.05 |
0.00 |
0.11 |
0.00 |
||||||||
|
||||||||||||||
加權平均普通股流通股數 |
||||||||||||||
基本 |
149,317,556 |
157,023,512 |
151,096,013 |
158,072,974 |
||||||||||
稀釋 |
151,732,704 |
157,596,978 |
153,868,460 |
158,279,855 |
Condensed Interim Consolidated Statements of Cash Flows
(in thousands of US dollars, unaudited)
簡化的中期合併現金流量表
(以千美元爲單位,未經審計)
Nine months ended September 30 |
||||||||
Notes | 2024 | 2023 |
||||||
|
||||||||
Net income |
$ |
17,518 |
$ | 464 |
||||
|
|
|
||||||
Adjustments: |
|
|
||||||
Depreciation and depletion | 7 |
15,301 |
3,528 |
|||||
Accretion on provision for reclamation |
1,225 |
998 |
||||||
Share-based compensation | 14(b) |
705 |
490 |
|||||
Accretion on deferred payment liability | 12(d) |
412 |
- |
|||||
Loss on disposal of equipment |
376 |
- |
||||||
Unrealized derivative gain |
(4,203) | (797) | ||||||
Change in fair value of marketable securities | 4 | (1,752) | 2,128 |
|||||
Reclamation payments |
(207) | (130) | ||||||
Current income taxes expense |
7,643 |
4,410 |
||||||
Deferred income taxes expense (recovery) |
2,544 |
(103) | ||||||
Foreign exchange gain |
(5) | (2,383) | ||||||
Operating cashflow before changes in non-cash working capital |
39,557 |
8,605 |
||||||
Changes in non-cash working capital | 19(a) | (7,806) | (9,560) | |||||
Net cash provided (used in) from operating activities |
31,751 |
(955) | ||||||
Investing activities |
|
|
||||||
Expenditures on property, plant and equipment | 7 | (15,105) | (2,615) | |||||
Net investment in marketable securities and other investments | 4 | (32,944) | (1,198) | |||||
Net cash used in investing activities |
(48,049) | (3,813) | ||||||
Financing activities |
|
|
||||||
Shares repurchased for cancellations | 14(a) | (4,582) | (1,660) | |||||
Drawn down of line of credit | 9(c) |
15,511 |
- |
|||||
Payment of debt | 9 | (1,469) | - |
|||||
Proceeds from disposal of marketable securities |
- |
139 |
||||||
Net cash provided (used in) from financing activities |
9,460 |
(1,521) | ||||||
Effect of exchange rate changes on cash |
5 |
2,383 |
||||||
Net decrease in cash during the period |
(6,833) | (3,906) | ||||||
Cash, beginning of year |
64,907 |
80,729 |
||||||
Cash, end of the period |
$ |
58,074 |
$ | 76,823 |
截至九月三十日的九個月 |
||||||||
票據 | 2024 | 2023 |
||||||
|
||||||||
凈利潤 |
$ | 17,518 |
$ | 464 |
||||
|
|
|
||||||
調整: |
|
|
||||||
折舊和耗盡 | 7 | 15,301 |
3,528 |
|||||
恢復準備金的增值 |
1,225 |
998 |
||||||
基於股份的薪酬 | 14(b) | 705 |
490 |
|||||
遞延付款負債的增值 | 12(d) | 412 |
- |
|||||
設備處置損失 |
376 |
- |
||||||
未實現衍生品收益 |
(4,203) | (797) | ||||||
可交易證券公允價值變動 | 4 | (1,752) | 2,128 |
|||||
復墾付款 |
(207) | (130) | ||||||
當前所得稅費用 |
7,643 |
4,410 |
||||||
遞延所得稅費用(回收) |
2,544 |
(103) | ||||||
匯率收益 |
(5) | (2,383) | ||||||
在非現金營運資本變動前的營業現金流 |
39,557 |
8,605 |
||||||
非現金營運資本的變動 | 19(a) | (7,806) | (9,560) | |||||
經營活動提供(使用)的淨現金 |
31,751 |
(955) | ||||||
投資活動 |
|
|
||||||
對房地產、廠房和設備的支出 | 7 | (15,105) | (2,615) | |||||
對可交易證券和其他投資的淨投資 | 4 | (32,944) | (1,198) | |||||
投資活動中使用的淨現金 |
(48,049) | (3,813) | ||||||
融資活動 |
|
|
||||||
回購的股份用於註銷 | 14(a) | (4,582) | (1,660) | |||||
使用信用額度 | 9(c) | 15,511 |
- |
|||||
債務的償還 | 9 | (1,469) | - |
|||||
處置可交易證券的收入 |
- |
139 |
||||||
融資活動提供(使用)的現金 |
9,460 |
(1,521) | ||||||
匯率變化對現金的影響 |
5 |
2,383 |
||||||
期間現金的淨減少 |
(6,833) | (3,906) | ||||||
年初現金 |
64,907 |
80,729 |
||||||
Cash, end of the period |
$ | 58,074 |
$ | 76,823 |
________________________
________________________
1 Free cash flow, OCC, AISC, EBITDA and Adjusted EBITDA are measures of financial performance with no prescribed definition under IFRS and may not be comparable to similar financial measures disclosed by other issuers. Refer to the "Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures" section below for further detail, including a reconciliation of these metrics to the Financial Statements.
現金流量自由現金流、OCC、AISC、EBITDA 和調整後 EBITDA 是財務表現的指標,尚無國際財務報告準則(IFRS)規定的定義,可能無法與其他發行人披露的類似財務指標進行比較。有關進一步細節,包括這些指標與基本報表的對應關係,請參見下面的「非GAAP財務指標、比率和補充財務指標」部分。
2 Cash gross operating margin (CGOM) per silver equivalent ounce sold and gross margin ratio (GMR) are measures of financial performance with no prescribed definition under IFRS and may not be comparable to similar financial measures disclosed by other issuers. Refer to the "Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures" section below for further detail, including a reconciliation of these metrics to the Financial Statements.
現金毛營業利潤率(CGOM)每售出白銀當量盎司和毛利率比率(GMR)是財務表現的指標,尚無國際財務報告準則(IFRS)規定的定義,可能無法與其他發行人披露的類似財務指標進行比較。有關進一步細節,包括這些指標與基本報表的對應關係,請參見下面的「非GAAP財務指標、比率和補充財務指標」部分。
3 Assuming gold equivalent ounces were calculated on a consolidated basis for the Company, the expected guidance of 10.4 million AgEq ounces would equate to approximately 115,00 AuEq ounces. AuEq production and AuEq sales both include silver production and sales. Equivalent ounces are calculated using the Company's average realized gold and silver prices during the referenced period. For 2024 guidance commodity price assumptions supporting this estimate are $21 per ounce of silver and $1,900 per ounce of gold.
假設按公司合併基礎計算黃金等值盎司,預期指導爲1040萬 AgEq 盎司,大約相當於115,00 AuEq 盎司。AuEq 產量和 AuEq 銷售均包括白銀產量和銷售。等值盎司是使用公司在引用期間的平均實現黃金和白銀價格計算的。對於2024年的指導,支持此估計的商品價格假設爲每盎司21美元白銀和每盎司1900美元黃金。
4 For Q1 2024 general and administrative expenses reflect the operating segment information only.
由於2024年第一季度的普通與管理費用僅反映運營部門的信息。
5 Average realized silver price is specific to San Bartolomé revenue from sale of silver equivalent ounces.
平均實現的白銀價格特定於San Bartolomé出售白銀等值盎司的收入。