Andean Precious Metals Reports Second Quarter 2024 Operating and Financial Results
Andean Precious Metals Reports Second Quarter 2024 Operating and Financial Results
RECORD CONSOLIDATED PRODUCTION AND REVENUES
記錄合併生產和收入
Toronto, Ontario--(Newsfile Corp. - August 13, 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 six months ended June 30, 2024. All amounts are in United States Dollars unless otherwise stated. This news release should be read together with Andean's management discussion and analysis ("MD&A") and condensed consolidated interim financial statements for the three and six months ended June 30, 2024 (the "Financial Statements") which are available under the Company's profile on SEDAR+ ().
安第斯貴金屬公司(TSXV:APM)(OTCQX:ANPMF)於2024年6月30日結束的三個月和六個月的營業高峰和財務業績報告。除非另有說明,否則所有金額均以美元表示。此新聞稿應與Andean的管理討論和分析(「MD&A」)以及截至2024年6月30日的三個和六個月的簡明合併中期財務報表(「財務報表」)一起閱讀。財務報表可在公司的SEDAR+()資料檔案中查詢。
Second Quarter 2024 Highlights:
2024年第二季度亮點:
Achieved zero lost time injuries and no reportable environmental incidents, demonstrating our commitment to a safe and sustainable operation.
The Company reported a record consolidated production of 29,888 gold equivalent ounces ("AuEq oz"), or its equivalent of 2.5 million silver equivalent ounces ("AgEq oz"), approximately a 40% increase from Q1 20241.
Golden Queen produced 16,986 AuEq oz, a 48% increase compared to Q1 2024, reflecting a strong recovery from the December 2023 fire and improved operations post-acquisition.
San Bartolomé produced 1.1 million AgEq oz, a 30% increase from Q1 2024, driven by a 27% rise in purchased ore.
Subsequent to the end of the quarter, the new Fine Minerals Processing Facility ("FDF") was commissioned on July 23, 2024, now operating at 1,300 tonnes per day with planned ramp up to 1,500 tonnes per day by the end of Q3 2024, enhancing overall performance and sustainability.
The Company recorded consolidated revenue of $69.8 million, with an average realized gold price of $2,305/oz and silver price of $27.81/oz2. This marks a 62% increase, or $26.7 million, compared to Q1 2024, driven by increased production at Golden Queen and San Bartolomé and higher average realized gold and silver prices. Golden Queen's operating cash cost ("OCC") and all-in sustaining cost ("AISC") per ounce of gold sold for the quarter were $1,350 and $1,752, respectively.1
實現零失時傷和沒有報告環境事件,展示我們對安全和可持續經營的承諾。
公司報告了制定的生產量記錄,爲29,888 盎司黃金當量盎司(AuEq oz),或等價於250萬盎司白銀(AgEq oz),相比2024年第一季度增長了大約40%。
Golden Queen生產了16,986盎司黃金當量盎司,比2024年第一季度增長了48%,反映出從2023年12月火災後的強勁復甦和收購後的改善的運營。
San Bartolomé生產了110萬盎司銀當量盎司,比2024年第一季度增長了30%,這是由於購買礦石的上漲引起的。
季度結束後,新的細礦處理設施(「FDF」)於2024年7月23日啓用,每天現在的產能是1,300噸,計劃在2024年第三季度結束時達到1,500噸,提高整體表現和可持續性。
公司實現合併營業收入達到6980萬美元,平均實現黃金價格爲每盎司2,305美元,銀價爲每盎司27.81美元2。與2024年第一季度相比,這標誌着62%的增長,即2,670萬美元,由Gold Queen和San Bartolomé的增加產量和更高的實現平均黃金和銀價驅動。Golden Queen當季的經營現金成本(「OCC」)和全成本維持(「AISC」)每盎司黃金的銷售分別爲1,350美元和1,752美元。1
____________________
____________________
1. Silver equivalent production and silver equivalent sales include gold production and sales, respectively. Equivalent ounces are calculated using the Company's average realized gold and silver prices during the referenced period. Gold equivalent production and gold equivalent sales include silver production and sales, respectively. Equivalent ounces are calculated using the Company's average realized gold and silver prices during the referenced period. Refer to the "Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures" section below for further detail.
2. OCC, AISC and average realized prices 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.
1. 銀等效生產和銀等效銷售包括黃金的生產和銷售。等效盎司使用公司在所述期間內實現的黃金和銀的平均實現價格計算得出。金等效生產和金等效銷售包括銀的生產和銷售。等效盎司使用公司在所述期間內實現的黃金和銀的平均實現價格計算得出。有關詳細信息,請參閱下面的「非特定公認會計原則財務信息、比率和補充財務措施」一節。
2. OCC、AISC和平均實現價格是沒有特定定義的財務績效度量,可能與其他發行人公開披露的類似財務度量不可比較。有關詳細信息,包括這些指標與財務報表的和解,請參閱下面的「非特定公認會計原則財務信息、比率和補充財務措施」一節。
San Bartolomé's cash gross operating margin ("CGOM") and Gross Margin Ratio ("GMR") were $5.15 and 24.45% respectively3.
Higher gross profit - Sustainable increased production and higher average realized prices for gold and silver led to a gross profit of $14.5 million, up from $3.2 million in Q1 2024.
Net income (after tax) totaled $9.4 million compared to a net loss of $0.1 million in Q1 2024.
Strong liquid assets maintained to support ongoing strategic growth, totaling $87.0 million as of June 30, 2024.
Share buyback continued. The Company repurchased and cancelled 2,298,000 of its common shares at an average cost of C$0.94 per share for a total cost of $1.6 million (C$2.1 million) through its normal course issuer bid ("NCIB") program.
Strengthened management team with the addition of Sylvain Lessard joining the Company as President and General Manager at Golden Queen Mine.
San Bartolomé的現金毛利潤率("CGOM")和毛利率("GMR")分別爲5.15和24.45%3。
高毛利率-持續增長的生產和金銀的平均實現價格上漲推動毛利潤達到1450萬美元,比2024年第一季度的320萬美元有所增加。
淨利潤(稅後)爲940萬美元,相比2024年第一季度的淨虧損10萬美元有所增長。
爲支持持續增長,公司保持了強大的流動資產,截至2024年6月30日,總額爲8700萬美元。
股票回購繼續進行。公司以每股0.94美元的平均成本回購併註銷了2,298,000股普通股,總成本爲160萬元(210萬元),通過其正常程序的發行人買入要約計劃("NCIB")。
加強管理團隊,Sylvain Lessard加入公司,擔任Golden Queen Mine總裁和總經理。
Alberto Morales, Executive Chairman and CEO, stated, "Our second-quarter results highlight the significant progress and growth following our acquisition of Golden Queen. We have more than doubled our size compared to last year's production and revenue. Compared to Q1 2024, total production increased by approximately 40% to 29,888 gold equivalent ounces, and consolidated revenue rose by 62% to $69.8 million. These achievements underscore our successful integration of Golden Queen and the improved performance at San Bartolomé. Our focus remains on delivering value to our shareholders and pursuing additional growth opportunities as we advance to become a mid-tier producer.
執行主席兼CEOAlberto Morales表示:「我們第二季度的業績突顯了我們收購Golden Queen後取得的重大進展和增長。與去年的產量和收入相比,我們的規模已增加一倍以上。與2024年第一季度相比,總產量增加了約40%達到29,888盎司的黃金當量盎司,合併營業收入上升了62%達到6980萬美元。這些成就彰顯了我們成功地整合Golden Queen和改善了San Bartolomé的業績。我們的重點仍然是爲股東創造價值,並追求更多增長機會,爭取成爲中型生產商。」
During the quarter, we also advanced our FDF project, completing all concrete, structural steel, and mechanical work, while effectively managing costs, $5.5 million incurred against a $6.7 million budget. The commissioning of our Fine Minerals Processing Plant on July 23, 2024, was a key milestone, now operating at 1,300 tonnes per day with plans to reach 1,500 tonnes by the end of Q3.
在本季度,我們還推進了我們的FDF項目,完成了所有混凝土、結構鋼和機械工作,同時有效地管理成本,按照預算6.5百萬美元支出5.5百萬美元。細礦物處理設施於2024年7月23日進行調試是一個里程碑式的事件,現在每天的產能爲1,300噸,計劃在第三季度結束時達到1,500噸。
Golden Queen's 48% production increase and San Bartolomé's 30% rise in silver equivalent ounces highlight the success of our strategic initiatives. These advances boosted our gross profit to $14.5 million and net income to $9.4 million, marking a strong turnaround."
Golden Queen的48%的產量增加和San Bartolomé30%的銀當量盎司的增加突顯了我們戰略舉措的成功。這些進步將我們的毛利潤提高到了1450萬美元,將淨利潤提高到了940萬美元,標誌着一個強有力的復甦。"
Mr. Morales continued, "Looking ahead, our strong financial position and operating milestones reaffirms our overall consolidated guidance for 2024. The FDF deposit, with its substantial resource base, aligns with our sustainability goals, contributing to improved silver recovery and reduced environmental impact. Our commitment to safety and environmental stewardship remains strong, evidenced by zero lost time injuries and no reportable environmental incidents this quarter."
莫拉萊斯先生繼續說:“展望未來,我們堅定的財務狀況和業務里程碑確認了我們2024年的整體指引。FDF沉積,憑藉其可觀的資源儲量,與我們的可持續性目標相一致,有助於改善銀的回收和減少環境影響。我們致力於安全和環境的管理,這在本季度體現出來的是沒有失時傷和沒有報告環境事件。"
_______________________
_______________________
3. Cash gross operating margin ("CGOM") per equivalent ounce sold is calculated by subtracting the average cash cost of sale (Costs of sales, excluding depreciation depletion and amortization), allocated corporate administration costs and business unit general and administration cost per equivalent ounces sold from the average selling price per equivalent ounces. It is a measure of financial performance with no prescribed definition under IFRS. Refer to "Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures" section below for further detail, including a reconciliation of these metrics to the Financial Statements. Gross margin ratio ("GMR") is calculated by subtracting the cost of sale, excluding depreciation depletion and amortization, as reported in the income statements from the revenue from sales of equivalent ounces divided by revenue from sales of equivalent ounces. It is a measure of financial performance with no prescribed definition under IFRS. 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.
3.每盎司淨售出收入現金毛利率("CGOM")的計算方法是從每盎司等價物售價中扣除銷售成本(不包括折舊、 depletion 和攤銷)、分配的企業管理費用和業務單元總部管理成本 per equivalent ounces sold,該指標是一種沒有遵循 IFRS 規定定義的衡量財務業績的方法。有關進一步詳細信息,包括這些指標與財務報表的對比,請參閱下面的「 非 GAAP 金融測量、比率和補充財務測量 」部分。毛利率("GMR")的計算方法是將報告在損益表中的銷售成本(不包括折舊、depletion和攤銷)從等效盎司的銷售收入中減去,然後將該值除以銷售等效盎司的收入。它是一種沒有遵循 IFRS 規定定義的衡量財務業績的方法。有關進一步詳細信息,包括這些指標與財務報表的對比,請參閱下面的「 非 GAAP 金融測量、比率和補充財務測量 」部分。
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) | Q2 2024 | Q2 2023 | Change | YTD 2024 | YTD 2023 | Change | |
|
|||||||||
|
|||||||||||||||||
Financial Performance | |||||||||||||||||
Revenue | $ | 69,779 | $ | 15,284 | $ | 357% | 112,849 | $ | 38,329 | 194% | |||||||
Cost of sales | 47,847 | 11,771 | 306% | 85,126 | 32,988 | 158% | |||||||||||
Depreciation and depletion | 7,399 | 1,065 | 595% | 10,029 | 2,519 | 298% | |
||||||||||
Gross profit | 14,533 | 2,488 | 494% | 17,694 | 2,822 | 527% | |||||||||||
Net income (after tax) | 9,385 | 169 | 5,453% | 9,309 | 388 | 2,299% | |||||||||||
Net income per share | |||||||||||||||||
-Basic | 0.06 | 0.00 | - | 0.06 | 0.00 | - | |||||||||||
-Diluted | 0.06 | 0.00 | - | 0.06 | 0.00 | - | |||||||||||
Net cash provided from (used in) operating activities | 13,006 | (5,293) | - | 8,307 | (9,616) | - | |||||||||||
Free cash flow4 | 7,788 | (5,588) | - | (303) | (10,474) | - | |||||||||||
EBITDA4 | 24,498 | 3,657 | 570% | 28,099 | 5,173 | 443% | |||||||||||
Adjusted EBITDA4 | 21,732 | 4,928 | 341% | 24,671 | 5,401 | 357% | |||||||||||
Capital expenditures | (5,218) | (295) | (1,669%) | (8,610) | (858) | (903%) | |||||||||||
Ending cash and cash equivalents | 47,049 | 70,427 | (33%) | 47,049 | 70,427 | (33%) | |||||||||||
Marketable securities and investments | 39,911 | 4,687 | 752% | 39,911 | 4,687 | 752% | |||||||||||
Total cash and short-term investments | 86,960 | 75,114 | 16% | 86,960 | 75,114 | 16% | |||||||||||
|
|
|
|||||||||||||||
(In thousands except for metal price per oz) | Q2 2024 | Q2 2023 | Change | YTD 2024 | YTD 2023(g) | Change | |||||||||||
Operating highlights | |||||||||||||||||
|
|||||||||||||||||
Production |
|||||||||||||||||
Golden Queen | |||||||||||||||||
Silver (koz) | 157 | - | - | 265 | - | - | |||||||||||
Gold (oz) | 15,035 | - | - | 25,294 | - | - | |||||||||||
Total AuEq ounces produced (oz) | 16,986 | - | - | 28,476 | - | - | |||||||||||
San Bartolomé | |||||||||||||||||
Silver (koz) | 1,051 | 1,189 | (12%) | 1,863 | 2,167 | (14%) | |||||||||||
Gold (oz) | 274 | 396 | (31%) | 448 | 630 | (29%) | |||||||||||
Total AgEq ounces produced (koz) | 1,074 | 1,221 | (12%) | 1,901 | 2,218 | (14%) | |||||||||||
Consolidated | |||||||||||||||||
Golden Queen AgEq oz (koz) | 1,403 | - | 2,417 | - | |||||||||||||
San Bartolomé AgEq oz (koz) | 1,074 | 1,221 | (12%) | 1,901 | 2,218 | (14%) | |||||||||||
Total Consolidated AgEq ounces produced (koz) | 2,477 | 1,221 | 103% | 4,319 | 2,218 | 95% | |||||||||||
Sales | |||||||||||||||||
Golden Queen | |||||||||||||||||
Silver (koz) | 153 | - | - | 261 | - | - | |||||||||||
Gold (oz) | 15,441 | - | - | 25,563 | - | - | |||||||||||
Total AuEq oz sold (oz) | 17,348 | - | - | 28,691 | - | - | |||||||||||
San Bartolomé | |||||||||||||||||
Silver (koz) | 1,057 | 620 | 71% | 1,868 | 1,602 | 17% | |||||||||||
Gold (oz) | 238 | - | 100% | 408 | 215 | 90% | |||||||||||
Total AgEq oz sold (koz) | 1,076 | 620 | 74% | 1,902 | 1,620 | 17% | |||||||||||
Consolidated ounces sold | |||||||||||||||||
Golden Queen AgEq oz (koz) | 1,433 | - | 2,436 | - | |||||||||||||
San Bartolomé AgEq oz (koz) | 1,076 | 620 | 74% | 1,902 | 1,620 | 17% | |||||||||||
Total Consolidated AgEq oz sold (koz) | 2,509 | 620 | 305% | 4,339 | 1,620 | 168% | |||||||||||
Average realized silver price ($/oz) | $ | 27.81 | $ | 24.65 | 13% | 26.01 | $ | 23.67 | 10% | ||||||||
Average market silver price ($/oz) | $ | 28.79 | $ | 24.15 | 19% | 26.08 | $ | 23.33 | 12% | ||||||||
Average realized gold price ($/oz) | $ | 2,305 | $ | - | $ | 100% | 2,213 | $ | 1,930 | 15% | |||||||
Average market gold price ($/oz) | $ | 2,337 | $ | 1,977 | $ | 18% | 2,203 | $ | 1,932 | 14% | |
(以千爲單位,除每股淨收入和每盎司的金屬價格) | 2024年第二季度 | 2023年第二季度 | 變更 | 2024年全年累計 | 截至2023年底 | 變更 | |
|
|||||||||
|
|||||||||||||||||
財務表現 | |||||||||||||||||
營業收入 | $ | 69,779 | $ | 15,284 | $ | 357% | 112,849 | $ | 38,329 | 194% | |||||||
銷售成本 | 47,847 | 11,771 | 306% | 85,126 | 32,988 | 158% | |||||||||||
折舊和遞耗 | 7,399 | 1,065 | 595% | 10,029 | 2,519 | 298% | |
||||||||||
毛利潤 | 14,533 | 2488 | 494% | 17,694 | 2,822 | 527% | |||||||||||
淨利潤(稅後) | 9,385 | 169 | 5,453% | 9,309 | 388 | 2,299% | |||||||||||
每股淨收益 | |||||||||||||||||
-基本 | 0.06 | 0.00 | - | 0.06 | 0.00 | - | |||||||||||
-攤薄 | 0.06 | 0.00 | - | 0.06 | 0.00 | - | |||||||||||
經營活動產生的現金流量淨額 | 13,006 | (5,293) | - | 8,307 | (9,616) | - | |||||||||||
自由現金流4 | 7,788 | (5,588) | - | (303) | 應收分保賬款淨增加額 | - | |||||||||||
息稅折舊及攤銷前利潤(EBITDA)4 | 24,498 | 3,657 | 570% | 28,099 | 5,173 | 443% | |||||||||||
調整後的EBITDA4 | 21,732 | 4,928 | 341% | 24,671 | 5,401 | 357% | |||||||||||
資本支出 | (5,218) | (295) | (-1,669%) | (8,610) | (858) | (-903%) | |||||||||||
期末現金及現金等價物 | 47049 | 70,427 | (33%) | 47049 | 70,427 | (33%) | |||||||||||
有價證券和投資 | 39,911 | 4,687 | 752% | 39,911 | 4,687 | 752% | |||||||||||
總現金和短期投資 | 86,960 | 75,114 | 16% | 86,960 | 75,114 | 16% | |||||||||||
|
|
|
|||||||||||||||
(以千爲單位,除金屬價格每盎司) | 2024年第二季度 | 2023年第二季度 | 變更 | 2024年全年累計 | YTD 2023(g) | 變更 | |||||||||||
業務亮點 | |||||||||||||||||
|
|||||||||||||||||
生產量 |
|||||||||||||||||
Golden Queen | |||||||||||||||||
白銀(千盎司) | 157 | - | - | 265 | - | - | |||||||||||
黃金(盎司) | 15,035 | - | - | 25,294 | - | - | |||||||||||
總 AuEq 盎司產量(盎司) | 16,986 | - | - | 28,476 | - | - | |||||||||||
聖巴託洛繆 | |||||||||||||||||
白銀(千盎司) | 1,051 | 1,189 | (12%) | 1,863 | 2,167 | (14%) | |||||||||||
黃金(盎司) | 274 | 396 | (31%) | 448 | 630 | (29%) | |||||||||||
生產總銀當量盎司(千盎司) | 1,074 | 1,221 | (12%) | 1,901 | 2,218 | (14%) | |||||||||||
所得稅 $408 $712 $1,860 $1,890 360 % 163 % | |||||||||||||||||
Golden Queen銀當量盎司(千盎司) | 1,403 | - | 2,417 | - | |||||||||||||
San Bartolome銀當量盎司(千盎司) | 1,074 | 1,221 | (12%) | 1,901 | 2,218 | (14%) | |||||||||||
總保有銀當量盎司(千盎司) | 2,477 | 1,221 | 103% | 4,319 | 2,218 | 95% | |||||||||||
銷售 | |||||||||||||||||
Golden Queen | |||||||||||||||||
白銀(千盎司) | 153 | - | - | 261 | - | - | |||||||||||
黃金(盎司) | 15,441 | - | - | 68.23% | - | - | |||||||||||
AuEq總售出盎司(盎司) | 17,348 | - | - | 28,691 | - | - | |||||||||||
聖巴託洛繆 | |||||||||||||||||
白銀(千盎司) | 1,057 | 620 | 71% | 1,868 | 1,602 | 17% | |||||||||||
黃金(盎司) | 238 | - | 100% | 408 | 215 | 90% | |||||||||||
總AgEq oz售出(千盎司) | 1,076 | 620 | 74% | 1,902 | 1,620 | 17% | |||||||||||
合併盎司售出 | |||||||||||||||||
Golden Queen銀當量盎司(千盎司) | 1,433 | - | 2,436 | - | |||||||||||||
San Bartolome銀當量盎司(千盎司) | 1,076 | 620 | 74% | 1,902 | 1,620 | 17% | |||||||||||
總保有AgEq盎司售出(千盎司) | 2,509 | 620 | 305% | 4,339 | 1,620 | 168% | |||||||||||
平均實現銀價(美元/盎司) | $ | 27.81 | $ | 24.65 | 13% | 26.01 | $ | 23.67 | 10% | ||||||||
平均市場銀價(美元/盎司) | $ | 28.79 | $ | 每股24.15美元高。截至2024年6月30日,股份回購計劃中還剩餘$ | 19% | 26.08 | $ | 23.33 | 12% | ||||||||
平均實現金價(美元/盎司) | $ | 2,305 | $ | - | $ | 100% | 2,213 | $ | 1,930 | 15% | |||||||
市場平均黃金價格(美元/盎司) | $ | 2,337 | $ | 1,977 | $ | 18% | 2,203 | $ | 1,932 | 14% | |
4. Free cash flow, EBITDA and Adjusted EBITDA are measures of financial performance with no prescribed definition under IFRS. 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.
4.自由現金流、EBITDA和調整後的EBITDA是沒有國際財務報告準則規定定義的財務業績指標。有關詳細信息,請參閱下文的「非通用會計準則財務指標、比率和補充財務指標」部分,包括這些指標與基本報表的對應情況。
2024 Outlook and Guidance
2024年展望和指導
Production guidance
產量指南
The Company is maintaining the 2024 annual gold and silver equivalent production guidance for Golden Queen and San Bartolomé.
本公司保持Golden Queen和San Bartolomé的2024年黃金和白銀等效生產指南。
2024 AuEq oz Guidance5 +/- 5% | 2024 AgEq oz Guidance5 +/- 5% | ||
Golden Queen (koz) | 60 | 5,429 | |
San Bartolomé (koz) | 55 | 5,000 | |
Consolidated (koz) | 115 | 10,429 |
2024年AuEq盎司指南5 +/- 5% | 2024年AgEq盎司指南5 +/- 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 |
Quarter-to-quarter gold production in 2024 is expected to fluctuate during the year, with production continuing to be weighted towards the second half of the year.
2024年季度黃金生產預計在本年度內波動,並且生產將繼續向本年度下半年傾斜。
Cost guidance
成本指南
The Company is maintaining the 2024 cost guidance for Golden Queen and San Bartolomé as shown below:
本公司保持Golden Queen和San Bartolomé的2024年成本指南,如下所示:
2024 Guidance +/- 5% | ||||
Golden Queen | ||||
OCC per gold ounce sold, on a by-product credit basis[2] | $ 1,500 | |||
AISC per gold ounce sold, on a by-product credit basis | $ 1,750 | |||
|
||||
San Bartolomé | ||||
CGOM | $ 3.88 | |||
GMR | 19.5% |
2024指南+/-5% | ||||
Golden Queen | ||||
OCC每銷售1盎司黃金,按副產品貸記計算[2] | $ 1,500 | |||
AISC每銷售1盎司黃金,按副產品貸記計算 | $ 1,750 | |||
|
||||
San Bartolomé | ||||
CGOM | $ 3.88 | |||
GMR | 19.5% |
In line with 2024 guidance, capital investment is expected to total $24.0 million (+/-5%), largely due to the $9.5 million included in the growth capital for the procurement of six new 785-8 haul trucks, as part of the Company's strategic mobile fleet replacement and mine optimization. These trucks will be financed through an equipment finance 5-year facility. Included in the sustaining capital at Golden Queen is the capitalization of the major overhaul maintenance/rebuild of equipment costs of $8.3 million. As of June 30, 2024, two new trucks out of the planned additional six have been commissioned.
與2024指南一致,資本投資預計總計2400萬美元(+/-5%),其中950萬美元包括增長性資本,以採購六輛新的785-8型運輸車,作爲公司戰略性移動車隊更換和礦山優化的一部分。這些車輛將通過設備融資5年計劃進行融資。Golden Queen的維持資本中包括830萬美元的設備大修/重建維護成本的資本化。截至2024年6月30日,計劃的另外六輛車中已有兩輛隆重委託。
Capital expenditures guidance
資本支出指引
In $'000 | 2024 Guidance +/- 5% | ||
Sustaining capital | |||
Golden Queen | $ | 10,300 | |
San Bartolomé |
3,400 | ||
Total sustaining capital | $ | 13,700 | |
Growth capital | |||
Golden Queen | $ |
9,500 |
|
San Bartolomé | 840 | ||
Total growth capital | $ |
10,340 |
|
Total capital | |
||
Golden Queen | $ |
19,800 |
|
San Bartolomé |
4,240 |
||
Total capital expenditures | $ |
24,040 |
$'000 | 2024指南+/-5% | ||
維持資本金 | |||
Golden Queen | $ | 10,300 | |
San Bartolomé |
3,400 | ||
總維持資本 | $ | 13,700 | |
增長資本 | |||
Golden Queen | $ | 9,500 |
|
San Bartolomé | 840 | ||
總增長資本 | $ | 10,340 |
|
總資本 | |
||
Golden Queen | $ | 19,800 |
|
San Bartolomé | 4,240 |
||
總資本支出 | $ | 24,040 |
5. Assuming gold equivalent ounces were calculated on a consolidated basis for the Company, the expected guidance of 10.4 million silver equivalent ounces would equate to approximately 115,000 gold 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.
5.假設公司按公司合併的基礎計算黃金等值盎司,則預計1040萬盎司的白銀等值盎司將相當於約115,000盎司的黃金AuEq。AuEq生產和AuEq銷售均包括白銀生產和銷售。等效盎司使用公司在所涉及時期內實現的平均實現黃金和白銀價格進行計算。對於支持此估算的2024指導商品價格假設爲每盎司銀21美元和每盎司黃金1,900美元。
Q2 2024 Conference Call and Webcast
2024年第2季度電話會議和網絡直播
Wednesday, August 14, 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 .
2019年8月14日,美國東部時間上午9:00
參與者可以通過在我們的網站上註冊http://www.newgold.com/cn/投資者/或通過以下鏈接:
參與者也可以通過調用北美免費電話1-844-763-8274或美國或加拿大以外的1-647-484-8814來收聽電話會議。
網絡直播的存檔回放將在90天內提供:或公司網站。
About Andean Precious Metals
關於安第斯貴金屬公司
Andean is a growth-focused precious metals producer that owns and operates the San Bartolomé project located in the department of Potosí, Bolivia. San Bartolomé has been operating continuously since 2008, producing an average of 5 million oz of silver equivalent per year. The Company is seeking accretive growth opportunities in Bolivia and the wider Americas. Andean is committed to fostering safe, sustainable, and responsible operations.
Andean是一個專注於增長的貴金屬生產商,擁有並經營位於玻利維亞波託西省的San Bartolomé項目。 San Bartolomé自2008年以來一直在持續運營,平均每年生產500萬盎司的白銀等值物。公司正在尋找在玻利維亞和更廣闊的美洲地區的具有增值的增長機會。Andean致力於促進安全、可持續、負責任的運營。
Qualified Person Statement
合格人聲明
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.
本新聞發佈的科學技術內容已由該公司的獨立諮詢地質學家Donald J. Birak審核和批准,他是國家工具43-101 - 公開披露礦業項目標準定義的合格人員,註冊成員,採礦,冶金和勘探學會(SME),斯澳大利亞採礦和冶金研究院(AusIMM)會員。Birak先生經常訪問Manquiri的各個地點,最近一次是在2024年一月。
For more information, please contact:
有關更多信息,請聯繫:
Amanda Mallough
Director, Investor Relations
amallough@andeanpm.com
T: +1 647 463 7808
Amanda Mallough
董事
amallough@andeanpm.com
T: +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
前瞻性聲明的警告 - 本新聞稿包含某些前瞻性聲明,包括有關私募定向增發收益使用的聲明。這些聲明受許多風險和不確定性的影響。實際結果可能與前瞻性聲明所預期的結果有所不同。在依賴前瞻性聲明作出決策時,投資者和其他人應認真考慮前述因素和其他不確定性,並不應過度依賴此類前瞻性聲明。除適用法律規定外,該公司不承諾更新任何其自身或代表其進行的口頭或書面的前瞻性聲明。
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.
本公告中的某些陳述和信息構成了《美國證券法》適用的「前瞻性陳述」,以及《加拿大證券法》適用的「前瞻性信息」,我們統稱爲「前瞻性陳述」。前瞻性陳述是關於可能事件、條件或運營結果的聲明和信息,它們基於對未來經濟狀況和行動方針的假設。除歷史事實陳述之外的所有聲明和信息都可能構成前瞻性陳述。在某些情況下,前瞻性陳述可以通過使用「尋求」、「期望」、「預計」、「預算」、「計劃」、「估計」、「繼續」、「預測」、「打算」、「相信」、「預測」、「潛在」、「目標」、「可能」、「可以」、「將」以及類似的詞語或短語(包括負面變體)來識別,從而暗示未來的結果或對展望的聲明。
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. 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.
本次發佈中的前瞻性聲明包括但不限於,有關本公司2024年生產、成本預期和資本支出的聲明和信息。這些前瞻性聲明基於多個實質性因素和假設,包括但不限於:本公司開展勘探和開發活動的能力;本公司獲得並履行物業和期權協議及其他重要協議的能力;及時收到所需批准和許可;公司或其資產不存在重大不利變化;承包方及時提供貨物或服務;未發生異常的地質或技術問題;設備和設施按預期運行,價格的白銀,與生產或回收有關的成本不發生重大不良變化。前瞻性聲明涉及已知和未知的風險、不確定因素和其他因素,可能導致實際結果、績效或成就或行業結果與此類符合前瞻性聲明的預期有所不同。公司認爲此類前瞻性聲明中反映的期望是合理的,但不能保證這些期望將被證明是正確的,故您應該注意不要過度依賴本次發佈中包含的前瞻性聲明。
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 dated June 30, 2024.
本次發佈中包含的前瞻性聲明中,有一些風險和其他因素可能導致實際結果與此類前瞻性聲明中所述的略有不同,但並不限於:與鑽探結果的解釋、礦牀的地質、品位和連續性以及經濟評估的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的預期不一致;涉及儲量、資源、品位、計劃採礦稀釋和礦石損失、或回收率和項目參數變化的風險;與採礦和開發有關的風險,包括事故、設備故障、勞動爭議(包括工作停頓和罷工)或其他意外困難或開發中斷的風險;勘探或開發活動的延遲風險或可行性研究的完成;與生產成本估算和收益估計的不確定性相關的風險;與商品價格和匯率波動相關的風險;基於公司所作業務所特有的行業週期性質會導致盈利性不確定的風險;與未能及時獲得充足的融資且在可接受的條件下或未能及時獲得政府或當地社區的批准或開發或建設活動未完成而產生的風險;與環境規制和責任有關的風險;礦業和勘探的政治和監管風險;與不確定的全球經濟環境有關的風險;以及包含在公司2024年6月30日發佈的管理討論和分析中的"風險因素"一章中的其他因素。
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.
雖然本公司已經試圖確定可能導致前瞻性聲明中所描述的實際結果或事件與該聲明中所表述的不符的重要因素,但我們提醒您,這份名單並不是詳盡的,可能還有本公司未能確定的其他因素。此外,如果這些信仰、估計和意見或其他情況發生變化,本公司無法保證將包含在本次發佈中的前瞻性聲明的更新或修訂,除非適用的法律另有規定。
Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures
非普通會計準則財務量度、比率和補充財務量度
This news release "specified financial measures" within the meaning of National Instrument 52-112 - Non-GAAP and Other Financial Measures Disclosure, 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 on an overall Company basis, and for planning and forecasting of future periods.
本次新聞發佈的"指定財務量度"是指52-112號國家工具之內的"非普通會計準則和其他財務量度披露",具體爲下文所述的非普通會計準則財務量度、非普通會計準則比率和補充財務量度。管理層認爲使用這些財務量度有助於分析師、投資者和公司其他利益相關者理解生產白銀和黃金的成本、理解白銀和黃金採礦的經濟學、評估運營績效、公司從現有業務和整體公司生成自由現金流的能力以及規劃和預測未來的週期。
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 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.
本次新聞發佈中使用的指定財務量度不存在任何由IFRS規定的標準化意義,並且可能與其他發行人提供的類似財務量度(包括其他可能應用世界黃金協會指導方針的發行人)不可比。因此,這些財務量度旨在提供額外的信息,並不應作爲與根據IFRS準備的績效衡量標準孤立看待或作爲其替代品。
The following is a description of the non-GAAP financial measures, non-GAAP ratios and supplementary financial measures used in this news release:
下面是本次新聞發佈中使用的非普通會計準則財務量度、非普通會計準則比率和補充財務量度的描述:
(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包括公司採礦運營所產生的現金成本總額,它是基於扣除副產品收入形成的公司現金成本的基礎。
(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) AISC以副產品作爲基礎的每盎司指非普通會計準則比率,是以副產品作爲基礎計算的非普通會計準則財務量度,其計算方法是在所錄入的合併損益表中作爲生產成本的總和(損耗),精煉和運輸成本,維持資本支出的現金部分,與保留資產有關的租賃付款,公司普通和行政支出以及增值積木成本。計算AISC時,所有來自Golden Queen白銀銷售的收入都被視爲成本的減少。公司認爲,AISC代表從現有運營中生產金屬的總成本,併爲公司及其他公司課稅人提供有關公司的運營性能和產生現金流的能力的額外信息。
(iii) AIC represents AISC plus growth capital and non-sustaining exploration and evaluation costs. 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.
(iii) AIC代表AISC加上增長資本和非持續性勘探和評估成本。非持續性勘探和評估成本代表與公司的勘探項目相關的成本。其中一些現金支出,包括稅金、債務支付、分紅和融資成本也不包括在AIC的計算中。公司報告這些度量在每盎司黃金銷售的基礎上。
(iv) CGOM per 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每等價盎司銷售指標是通過將每等價盎司銷售的銷售成本(銷售成本、分攤的公司管理費用和業務單元總管理費用)平均賣價減去除以每等價盎司的銷售價格計算得出的。這是一種沒有受IFRS規定的標準化定義的財務績效指標,並且可能與其他發行人披露的類似財務明細不可比。
(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由從等價盎司的收入減去損益表中報告的銷售成本得出的等價盎司收入除以等價盎司銷售收入的分數得出。GMR是一種沒有受IFRS規定的標準化定義的財務績效指標,並且可能與其他發行人披露的類似財務明細不可比。
(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定義爲利潤(損失)前利息、稅、折舊和攤銷。調整後的EBITDA是一種非普通會計準則財務量度,是通過調整反映在中期合併損益表中記載的淨收入(損失)的線路,以與經營活動無關的項目匹配計算得出的。本公司認爲,這種普遍接受的行業指標允許評估收益產生能力的結果,並在不同期間進行比較。此度量衡量在與經營活動無關的項目影響下的淨收入(損失)。我們按照IFRS部分最接近的計算方式對調整後的淨收益(損失)進行了調整。管理層使用此度量來監測和規劃公司的運營績效,與其他按照IFRS準備的數據一起使用。
(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) 自由現金流是一種非普通會計準則財務量度,是通過減去不動產、工廠和設備增值額支出得出的持續運營現金流。我們按照IFRS準則將自由現金流計算到最近一期數據。管理層使用此度量來監測現金可用於再投資公司和分配給股東的金額。
(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) 平均實現價格是一種補充財務度量,是通過將貴金屬銷售的不同組成部分除以銷售的盎司數來計算得出。管理層使用此度量來監測其珍貴金屬盎司銷售與平均市場黃金價格的比較。
OCC
OCC運用其專業知識爲每個終端用戶應用程序提供最適合性能要求的電纜和連接產品及集成解決方案。 OCC的解決方案涵蓋廣泛的應用範圍-從商業,企業網絡,數據中心,住宅和校園安裝到爲軍事,工業,採礦業,石化和廣播應用以及無線運營商市場定製產品到惡劣環境,包括。
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爲基礎每盎司銷售的OCC與財務報表之間的對應關係:
Golden Queen | Three months ended June 30, | Six months ended June 30, | ||||||||||||
(In thousands except for ounces and per ounce measures) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Costs of sales, as reported | $ | 25,239 | $ | - | $ | 44,236 | $ | - | ||||||
Total OCC before by-product credits | 25,239 | - | 44,236 | - | ||||||||||
Less: by-product silver credits | (4,390) | - | (6,924) | - | ||||||||||
Total OCC | 20,849 | $ | - | $ | 37,312 | $ | - | |||||||
Divided by Au ounces sold | 15,441 | - | 25,563 | - | ||||||||||
OCC per Au ounce sold, on a by-product basis | 1,350 | $ | - | $ | 1,460 | $ | - |
Golden Queen | 截止到6月30日的三個月 | 截至6月30日的六個月, | ||||||||||||
(千除了盎司和每盎司的措施) | 2024 | 2023 | 2024 | 2023年2月28日 | ||||||||||
成本費用 | $ | 25,239 | $ | - | $ | 44,236 | $ | - | ||||||
副產品貸方發票減去成本費用 | 25,239 | - | 44,236 | - | ||||||||||
減:副產品白銀貸方 | (4,390) | - | (6,924) | - | ||||||||||
總計OCC | 20,849 | $ | - | $ | 37,312 | $ | - | |||||||
除以售出金盎司 | 15,441 | - | 68.23% | - | ||||||||||
基於副產品計算的每售出金盎司OCC | 1,350 | $ | - | $ | 1,460 | $ | - |
AISC
全成本維持費
The following table provides a reconciliation of the AISC per ounce on a by-product basis to the Financial Statements:
以下表格提供了基於副產品的AISC每盎司與基本報表之間的調解:
Golden Queen | Three months ended June 30, | Six months ended June 30, | ||||||||
(In thousands except for ounces and per ounce measures) | 2024 | 2023 | 2024 | 2023 | ||||||
OCC, net of by-product credits | $ | 20,849 | $ | - | $ | 37,312 | $ | - | ||
General and administrative expenses [3] | 1,860 | - | 3,229 | - | ||||||
Allocated corporate general and administrative expenses | 1,036 | - | 1,575 | |||||||
Sustaining capital expenditures | 3,224 | $ | - | 4,333 | - | |||||
Accretion for decommissioning liability | 84 | - | 195 | - | ||||||
AISC | 27,053 | $ | - | $ | 46,648 | $ | - | |||
Divided by Au ounces sold | 15,441 | 25,563 | - | |||||||
AISC per Au ounce sold, on a by-product basis | $ | 1,752 | $ | - | $ | 1,825 | $ | - |
Golden Queen | 截止到6月30日的三個月 | 截至6月30日的前六個月 | ||||||||
(千除了盎司和每盎司的措施) | 2024 | 2023 | 2024 | 2023 | ||||||
扣減副產品貸項的OCC | $ | 20,849 | $ | - | $ | 37,312 | $ | - | ||
管理和行政開支[3] | 應付票據 (以其他計) | - | 3,229 | - | ||||||
分配的公司管理和行政開支 | 1,036 | - | 1,575 | |||||||
維持資本支出 | 3,224 | $ | - | 4,333 | - | |||||
彌補退役負債 | 84 | - | 195 | - | ||||||
AISC | 27,053 | $ | - | $ | 46,648 | $ | - | |||
除以售出的白銀盎司 | 15,441 | 68.23% | - | |||||||
基於副產品計算的每售出金盎司的AISC | $ | 1,752 | $ | - | $ | 1,825 | $ | - |
AIC
於2020年10月22日,阿靈頓資產投資公司(「公司」)發佈了一份新聞稿,宣佈其將在紐約證券交易所上市的A類普通股的股票代碼更改爲「AAIC」。本次報告書的附件99.1中提供了新聞稿副本。
The following table provides a reconciliation of the AIC per ounce on a by-product basis to the Financial Statements:
以下表格提供了基於副產品的AIC每盎司與基本報表之間的調解:
Golden Queen | Three months ended June 30, |
Six months ended June 30, | ||||||||
(In thousands except for ounces and per ounce measures) | 2024 | 2023 | 2024 | 2023 | ||||||
AISC | $ | 27,053 | $ | - | $ | 46,648 | $ | - | ||
Non-sustaining capital | 457 | - | 866 | - | ||||||
AIC | $ | 27,510 | - | $ | 47,514 | $ | - | |||
Divided by Au ounces sold | 15,441 | $ | - | 25,563 | - | |||||
AIC per Au ounce sold, on a by-product basis | $ | 1,782 | - | $ | 1,859 | $ | - |
Golden Queen | 截止到6月30日的三個月 |
六個月截至6月30日, | ||||||||
(以千爲單位,除盎司和每盎司的措施外) | 2024 | 2023 | 2024 | 2023 | ||||||
AISC | $ | 27,053 | $ | - | $ | 46,648 | $ | - | ||
非維持資本 | 457 | - | 866 | - | ||||||
AIC | $ | 27,510 | - | $ | 47,514 | $ | - | |||
除以售出的白銀盎司 | 15,441 | $ | - | 68.23% | - | |||||
按副產品基礎上售出的每盎司白銀的AIC | $ | 1,782 | - | $ | 1,859 | $ | - |
CGOM
CGOM
The following table provides a reconciliation of the CGOM per ounce to the Financial Statements and the most directly comparable IFRS measure:
下表提供的是CGOm每盎司與基本報表和最直接可比的IFRS度量的調節:
San Bartolomé | Three months ended June 30, | Six months ended June 30, | |||||||||||
(In thousands except for ounces and per ounce measures) | 2024 | 2023 | 2024 | 2023 | |||||||||
Costs of sales, as reported | $ |
22,607 |
$ | 11,769 |
$ |
40,890 |
$ | 32,988 | |||||
Total cost of sales before by-product credits |
22,607 |
11,769 |
40,890 |
32,988 | |||||||||
General and administration-site |
1,000 |
1,571 |
2,476 |
2,926 | |||||||||
Allocated corporate general and administrative expenses |
776 |
1,000 |
1,223 |
2,000 |
|||||||||
Total gross operating costs | $ |
24,383 |
$ | 14,340 |
$ |
44,589 |
$ | 37,914 | |||||
Divided by AgEq oz sold (koz) |
1,076 |
620 |
1,902 |
1,620 | |||||||||
Gross operating cost per AgEq oz sold | $ |
22.66 |
$ | 23.14 |
$ |
23.44 |
$ | 23.41 | |||||
Average realized silver price per oz | $ |
27.81 |
$ | 24.66 |
$ |
26.01 |
$ | 23.67 | |||||
CGOM per AgEq oz | $ |
5.15 |
$ | 1.52 |
$ |
2.57 |
$ | 0.26 |
聖巴託洛繆 | 截至2018年6月30日的三個月 | 六個月截至6月30日, | |||||||||||
(千除了盎司和每盎司的措施) | 2024年 | 2023年 | 2024 | 2023 | |||||||||
報告的銷售成本 | $ | 22,607 |
$ | 11,769 |
$ | 40,890 |
$ | 32,988 | |||||
除副產品貸項前的總銷售成本 | 22,607 |
11,769 |
40,890 |
32,988 | |||||||||
普通和管理現場 | 1,000 |
1,571 |
2,476 |
2,926 | |||||||||
分配的公司一般和管理費用 | 776 |
1,000 |
1,223 |
2,000 |
|||||||||
總毛利營業成本 | $ | 24,383 |
$ | 14,340 |
$ | 44,589 |
$ | 37,914 | |||||
除以AgEq盎司銷售量(千盎司) | 1,076 |
620 |
1,902 |
1,620 | |||||||||
每個AgEq盎司銷售的毛利運營成本 | $ | million, before deducting offering expenses of $ |
$ | 23.14 |
$ | 23.44 |
$ | 23.41 | |||||
每盎司平均實現的白銀價格 | $ | 27.81 |
$ | 24.66 |
$ | 26.01 |
$ | 23.67 | |||||
每個AgEq盎司的CGOM | $ | 5.15 |
$ | 1.52美元 |
$ | 2.57 |
$ | 0.26 |
3 For Q 1 2024 general and administrative expenses reflect the operating segment information only.
2024年第一季度的管理費用僅反映營運部門的信息。
GMR
GMR
The following table provides a reconciliation of the GMR per ounce to the most directly comparable IFRS measure:
以下表格提供了每盎司黃金當量印尼盾與最直接可比的國際財務報告準則測量的調節表:
San Bartolomé | Three months ended June 30, |
Six months ended June 30, |
||||||||||
(In thousands except for ounces and per ounce measures) | 2024 | 2023 | 2024 | 2023 | ||||||||
Costs of sales, as reported | $ |
22,607 |
$ | 11,769 |
$ |
40,890 |
$ | 32,988 | ||||
Divided by AgEq oz sold (koz) | $ |
1,076 |
620 |
1,902 |
1,620 |
|||||||
Costs of sales per AgEq oz sold | $ |
21.01 |
$ | 19.00 |
$ |
21.50 |
$ | 20.37 |
||||
Average realized silver price per oz | $ |
27.81 |
$ | 24.66 |
$ |
26.01 |
$ | 23.67 | ||||
GM per AgEq oz sold | $ |
6.80 |
$ | 5.66 |
$ |
4.51 |
$ | 3.30 | ||||
GMR per AgEq oz sold |
24.45% |
22.95% |
17.34% |
13.94% |
聖巴託洛繆 | 截止到6月30日的三個月 | 截至6月30日的前六個月 |
||||||||||
(千除了盎司和每盎司的措施) | 2024年 | 2023年 | 2024年 | 2023 | ||||||||
成本費用 | $ | 22,607 |
$ | 11,769 |
$ | 40,890 |
$ | 32,988 | ||||
除以AgEq盎司銷售量(千盎司) | $ | 1,076 |
620 |
1,902 |
1,620 |
|||||||
每盎司AgEq售出成本 | $ | 21.01 |
$ | 19.00 |
$ | 21.50 |
$ | 20.37 |
||||
平均實現白銀價格每盎司 | $ | 27.81 |
$ | 24.66 |
$ | 26.01 |
$ | 23.67 | ||||
每盎司AgEq的回收量 | $ | 6.80 |
$ | 5.66 |
$ | 4.51 |
$ | 僅當A類普通股票的收盤價等於或超過330.00美元時,公司才可以贖回未行使的認股權證。 | ||||
每盎司AgEq的GMR | 24.45% |
22.95% |
17.34% |
13.94% |
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一項非GAAP財務指標。公司認爲,淨現金流量減去資本支出是一種供公司和投資者評估其現金流產生能力的衡量標準。因此,自由現金流旨在提供額外信息,不應孤立地或作爲按照IFRS準備的績效衡量標準的替代品。
The following table provides a reconciliation of free cash flow to the Financial Statements:
以下表格提供了自由現金流與基本報表之間的調和表:
Three months ended June 30, | Six months ended June 30, | |||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||
Net cash flow from operating activities | $ |
13,006 |
$ | (5,293) | $ |
8,307 |
$ | (9,616) | ||||
Less: | |
|
|
|
||||||||
Expenditures on property, plant and equipment | (5,218) | (295) | (8,610) | (858) | ||||||||
Free cash flow | $ |
7,788 |
$ | (5,588) | $ | (303) | $ | (10,474) |
截至2018年6月30日的三個月 | 六個月截至6月30日, | |||||||||||
(以千爲單位) | 2024 | 2023年2月28日 | 2024 | 2023 | ||||||||
經營活動現金淨流量 | $ | 13,006 |
$ | (5,293) | $ | 8,307 |
$ | (9,616) | ||||
減: | |
|
|
|
||||||||
物業、設備和廠房的支出 | (5,218) | (295) | (8,610) | (858) | ||||||||
自由現金流 | $ | 7,788 |
$ | (5,588) | $ | (303) | $ | 應收分保賬款淨增加額 |
EBITDA and Adjusted EBITDA
EBITDA和調整後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作爲一項非GAAP財務指標。公司排除某些項目,以提供一種衡量標準,使公司和投資者能夠評估公司基本業務運營結果和現金流產生能力的衡量標準。因此,它旨在提供額外信息,並不應孤立地或作爲按照IFRS準備的績效衡量標準的替代品。
The following table provides a reconciliation of Adjusted EBITDA to the Financial Statements:
以下表格提供了調整後的EBITDA與基本報表之間的調和表:
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(In thousands) | Q2 2024 | Q2 2023 | Q2 2024 | Q2 2023 | ||||||||||||
Net (loss) income | $ |
9,385 |
$ | 169 |
$ |
9,309 |
$ | 388 |
||||||||
Add: | |
|
|
|
||||||||||||
Income taxes |
6,090 |
2,016 |
5,487 |
1,459 |
||||||||||||
Finance costs |
1,624 |
407 |
3,274 |
807 |
||||||||||||
Depreciation and depletion |
7,399 |
1,065 |
10,029 |
2,519 | ||||||||||||
EBITDA | $ |
24,498 |
$ | 3,657 |
$ |
28,099 |
$ | 5,173 |
||||||||
Add: Non-sustaining exploration and evaluation costs |
417 |
389 |
649 |
(63) | ||||||||||||
Add: Corporate development costs |
200 |
403 |
379 |
576 |
||||||||||||
Add: Change in fair value of derivative contracts |
(1,980) | (972) | (2,832) | (972) | ||||||||||||
Add: Change in fair value of marketable securities |
(1,403) | 1,451 |
(1,624) | 687 |
||||||||||||
Adjusted EBITDA | $ |
21,732 |
$ | 4,928 |
$ |
24,671 |
$ | 5,401 |
截至2018年6月30日的三個月 | 六個月截至6月30日, |
|||||||||||||||
(以千爲單位) | 2024年第二季度 | 2023年第二季度 | 2024年第二季度 | 2023年第二季度 | ||||||||||||
淨損益 | $ | 9,385 |
$ | 169 |
$ | 9,309 |
$ | 388 |
||||||||
添加: | |
|
|
|
||||||||||||
所得稅 | 6090 |
2,016 |
5,765 |
1,459 |
||||||||||||
財務成本 | 1,624 |
407 |
3,274 |
807 |
||||||||||||
折舊和資源枯竭費 | 7,399 |
1,065 |
10,029 |
2,519 | ||||||||||||
EBITDA | $ | 24,498 |
$ | 3,657 |
$ | 28,099 |
$ | 5,173 |
||||||||
增加:非持續探索和評估成本 增加:企業發展成本 |
417 |
389 |
649 |
(63) | ||||||||||||
增加:衍生工具公允價值變動 | 200 |
403 |
379 |
576 |
||||||||||||
增加:可交易工具公允價值變動 合同 |
(1,980) | (972) | (2,832) | (972) | ||||||||||||
每盎司平均實現金銀價 證券 |
(1,403) | 1451 |
(1,624) | 687 |
||||||||||||
調整後的EBITDA | $ | 21,732 |
$ | 4,928 |
$ | 24,671 |
$ | 5,401 |
Average Realized Gold and Silver Prices Per Ounce
每盎司平均實現白銀和黃金價格
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.
該公司在此新聞發佈中包括平均實現價格作爲補充的非GAAP財務指標。公司將平均實現價格每盎司量化爲收入表(損失)的收入除以出售的黃金或白銀盎司。管理團隊使用這個指標來監測白銀和黃金盎司的銷售情況與平均市場白銀和黃金價格的對比。
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可比的IFRS指標的對數調和:
Three months ended June 30, |
Six months ended June 30, |
|
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(In thousands except for ounces and per ounce measures) | Q2 2024 | Q2 2023 | Q2 2024 | Q2 2023 | ||||||||||||||||||||
Silver revenue | $ |
33,645 |
$ | 15,284 |
$ |
55,368 |
$ | 37,914 | ||||||||||||||||
Silver sold (k oz) |
1,210 |
620 |
2,129 |
1,602 | ||||||||||||||||||||
Average realized silver price per oz | $ |
27.81 |
$ | 24.66 |
$ |
26.01 |
$ | 23.67 |
||||||||||||||||
Gold revenue | $ |
36,133 |
$ | - |
$ |
57,481 |
$ | 415 |
||||||||||||||||
Gold sold (oz) |
15,679 |
- |
25,971 |
215 | ||||||||||||||||||||
Average realized gold price per oz | $ |
2,305 |
$ |
- |
$ |
2,213 |
$ | 1,930 |
截至2018年6月30日的三個月 |
截止6月30日的六個月期間 |
|
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(千除了盎司和每盎司的措施) | 2024年第二季度 | 2023年第二季度 | 2024年第二季度 | 2023年第二季度 | ||||||||||||||||||||
白銀營業收入 | $ | 33,645 |
$ | 15,284 |
$ | 55,368 |
$ | 37,914 | ||||||||||||||||
售出的白銀量(k oz) | 1,210 |
620 |
2,129 |
1,602 | ||||||||||||||||||||
每盎司實現白銀價格 | $ | 27.81 |
$ | 24.66 |
$ | 26.01 |
$ | 23.67 |
||||||||||||||||
黃金營業收入 | $ | 36,133 |
$ | - |
$ | 57,481 |
$ | 415 |
||||||||||||||||
黃金銷量(盎司) | 15,679 |
- |
25,971 |
215 | ||||||||||||||||||||
每盎司實現黃金價格 | $ | 2,305 |
$ | - |
$ | 2,213 |
$ | 1,930 |
Andean Precious Metals Corp.
Condensed Consolidated Interim Statements of Financial Position
(in thousands of US dollars, Unaudited)
安第斯貴金屬股份有限公司。
簡明綜合資產負債表
(以千美元爲單位,未經審計)
Notes |
June 30, 2024 |
December 31, 2023 |
||||||||||||
ASSETS | ||||||||||||||
Current | ||||||||||||||
Cash and cash equivalents | $ | 47,049 | $ | 64,907 | ||||||||||
Marketable securities and short-term investments | 4 | 39,911 | 5,162 | |||||||||||
Accounts receivables | 2,754 | 888 | ||||||||||||
Inventories | 5 | 70,060 | 68,391 | |||||||||||
Other current assets | 6 | 12,963 | 15,251 | |||||||||||
Total current assets | 172,737 | 154,599 | ||||||||||||
|
||||||||||||||
Non-Current | ||||||||||||||
Property, plant and equipment | 7 | 97,040 | 92,353 | |||||||||||
Long term inventory | 5 | 3,058 | 3,047 | |||||||||||
Deferred income tax asset | 3,970 | 6,156 | ||||||||||||
Other assets | 6 | 16,035 | 13,735 | |||||||||||
Total non-current assets | 120,103 | 115,291 | ||||||||||||
Total assets | $ | 292,840 | $ | 269,890 | ||||||||||
LIABILITIES | ||||||||||||||
Current | ||||||||||||||
Accounts payable and accrued liabilities | 8 | $ | 27,479 | $ | 29,719 | |||||||||
Current portion of long-term debt | 9 | 8,996 | 8,870 | |||||||||||
Current income taxes payable | 5,341 | 7,353 | ||||||||||||
Other liabilities | 10 | 9,477 | 8,294 | |||||||||||
Total current liabilities | 51,293 | 54,236 | ||||||||||||
|
||||||||||||||
Non-Current | ||||||||||||||
Long-term debt | 9 | 55,473 | 38,588 | |||||||||||
Provisions for reclamation | 27,928 | 26,726 | ||||||||||||
Deferred income tax liability | 16,055 | 13,430 | ||||||||||||
Other liabilities | 10 | 4,953 | 4,941 | |||||||||||
Total non-current liabilities | 104,409 | 83,685 | ||||||||||||
Total liabilities | 155,702 | 137,921 | ||||||||||||
|
||||||||||||||
EQUITY | ||||||||||||||
Issued capital | 14 | 18,549 | 22,826 |
|||||||||||
Accumulated other comprehensive loss | 390 | 390 |
||||||||||||
Contributed surplus | 2,459 | 2,322 |
||||||||||||
Retained earnings | 115,740 | 106,431 | ||||||||||||
Total equity | 137,138 | 131,969 | ||||||||||||
Total liabilities and equity | $ 292,840 | $ 269,890 |
票據 | 6月30日 2024 |
截至12月31日公允價值 2023 |
||||||||||||
資產 | ||||||||||||||
當前 | ||||||||||||||
現金及現金等價物 | $ | 47049 | $ | 64,907 | ||||||||||
可變現證券和短期投資 | 4 | 39,911 | 5,162 | |||||||||||
應收賬款 | 2,754 | 888 | ||||||||||||
存貨 | 5 | 70,060 | 68,391 | |||||||||||
其他流動資產 | 6 | 12,963 | 15,251 | |||||||||||
總流動資產 | 172,737 | 154,599 | ||||||||||||
|
||||||||||||||
非流動負債: | ||||||||||||||
不動產、廠房和設備 | 7 | 97,040 | 92,353 | |||||||||||
長期庫存 | 5 | 3,058 | 3,047 | |||||||||||
遞延所得稅資產 | 3,970 | 6,156 | ||||||||||||
其他資產 | 6 | 16,035 | 13,735 | |||||||||||
總非流動資產 | 120,103 | 115,291 | ||||||||||||
總資產 | $ | 292,840 | $ | 269,890 | ||||||||||
負債 | ||||||||||||||
當前 | ||||||||||||||
應付賬款及應計費用 | 8 | $ | 27,479 | $ | 29,719 | |||||||||
長期負債的流動部分 | 9 | 8,996 | 8,870 | |||||||||||
當前應繳所得稅 | 5,341 | 7,353 | ||||||||||||
其他負債 | 10 | 9,477 | 8,294 | |||||||||||
流動負債合計 | 51,293 | 54,236 | ||||||||||||
|
||||||||||||||
非流動負債: | ||||||||||||||
開多期債 | 9 | 55,473 | 38,588 | |||||||||||
復墾準備 | 27,928 | 26,726 | ||||||||||||
遞延所得稅負債 | 16,055 | 13,430 | ||||||||||||
其他負債 | 10 | 4,953 | 4,941 | |||||||||||
所有非流動負債 | 104,409 | 83,685 | ||||||||||||
負債合計 | 155,702 | 137,921 | ||||||||||||
|
||||||||||||||
股東權益 | ||||||||||||||
已發行普通股 | 14 | 18,549 | 22,826 |
|||||||||||
累計其他綜合損失 | 390 | 390 |
||||||||||||
人員貢獻超過權益 | 2,459 | 2,322 |
||||||||||||
留存收益 | 115,740 | 106,431 | ||||||||||||
股東權益總計 | 137,138 | 131,969 | ||||||||||||
負債和股東權益總額 | $ 292,840 | $ 269,890 |
Andean Precious Metals Corp.
Condensed Consolidated Interim Statements of Income (Loss) and Comprehensive Income (Loss)
(in thousands of US dollars, except per share amounts, unaudited)
安第斯貴金屬股份有限公司。
簡要合併期中損益表和綜合收益表
(以千美元計,除每股數額外,未經審計)
For the three months ended | For the six months ended | ||||||||
Notes |
June 30, 2024 |
June 30, 2023 |
June 30, 2024 |
June 30, 2023 |
|||||
Revenues | 11 | $ | 69,779 | $ | 15,284 | $ | 112,849 | $ | 38,329 |
Cost of sales | 12(a) | (47,847) | (11,771) | (85,126) | (32,988) | ||||
Depreciation and depletion | 7 | (7,399) | (1,065) | (10,029) | (2,519) | ||||
Gross Profit | 14,533 | 2,448 | 17,694 | 2,822 | |||||
|
|||||||||
General and administrative | 12(b) | (4,339) | (3,120) | (8,887) | (5,575) | ||||
Exploration and evaluation | (417) | (389) | (649) | 63 | |||||
Income (loss) from operations | 9,777 | (1,061) | 8,158 | (2,690) | |||||
|
|||||||||
Other income | 12(c) | 3,928 | 2,585 | 4,223 | 3,910 | ||||
Finance costs | 12(d) | (1,624) | (407) | (3,274) | (807) | ||||
Foreign exchange gain | 3,394 | 1,068 | 5,689 | 1,434 | |||||
Net income before income taxes | 15,475 | 2,185 | 14,796 | 1,847 | |||||
|
|||||||||
Income taxes | |||||||||
Current income tax expense | 13 | (3,671) | (2,260) | (3,626) | (1,940) | ||||
Deferred income tax (expense) recovery | 13 | (2,419) | 244 | (1,861) | 481 | ||||
Net income and comprehensive income | $ | 9,385 | $ | 169 | $ | 9,309 | $ | 388 | |
Earnings per share | |||||||||
Basic net income per share | 15 | $ | 0.06 | 0.00 | 0.06 | 0.00 | |||
Diluted net income per share | 15 | $ | 0.06 | 0.00 | 0.06 | 0.00 | |||
Weighted average number of common shares outstanding | |||||||||
Basic | 150,321,629 | 158,474,893 | 151,965,040 | 158,601,832 | |||||
Diluted | 152,914,066 | 159,480,678 | 154,906,437 | 158,754,705 |
截至2023年1月31日三個月的 | 截至2022年4月30日六個月 | ||||||||
票據 | 2020年6月30日 2024 |
2020年6月30日 2023 |
2020年6月30日 2024 |
2020年6月30日 2023 |
|||||
收入 | 11 | $ | 69,779 | $ | 15,284 | $ | 112,849 | $ | 38,329 |
銷售成本 | 12(a) | (47,847) | (11,771) | (85,126) | (32,988) | ||||
折舊和遞耗 | 7 | (7,399) | (1,065) | (10,029) | (2,519) | ||||
毛利潤 | 14,533 | 2,448 | 17,694 | 2,822 | |||||
|
|||||||||
普通和管理 | 12(b) | (4,339) | (3,120) | (8,887) | (5,575) | ||||
勘探與評估 | (417) | (389) | (649) | 63 | |||||
營業收支(虧損) | 9,777 | (1,061) | 8,158 | (2,690) | |||||
|
|||||||||
其他收入 | 12(c) | 3,928 | (1,447) | 4,223 | 3,910 | ||||
財務成本 | 第12(d)條款 | (1,624) | (407) | (3,274) | (807) | ||||
匯率期貨獲利 | 3,394 | 1,068 | 5,689 | 1,434 | |||||
所得稅前淨利潤 | 15,475 | 2,185 | 14,796 | 1,847 | |||||
|
|||||||||
所得稅 | |||||||||
當前所得稅費用 | 13 | (3,671) | (2,260) | (3,626) | (1,940) | ||||
遞延所得稅(費用)回收 | 13 | (2,419) | 244 | (1,861) | 481 | ||||
淨利潤和綜合收益 | $ | 9,385 | $ | 169 | $ | 9,309 | $ | 388 | |
每股收益 | |||||||||
基本每股淨收益 | 15 | $ | 0.06 | 0.00 | 0.06 | 0.00 | |||
攤薄每股淨收益 | 15 | $ | 0.06 | 0.00 | 0.06 | 0.00 | |||
加權平均流通股數 | |||||||||
基本 | 150,321,629 | 158,474,893 | 151,965,040 | 158,601,832 | |||||
攤薄 | 152,914,066 | 159,480,678 | 154,906,437 | 158,754,705 |
Andean Precious Metals Corp.
Condensed Consolidated Interim Statements of Cash Flows
(in thousands of US dollars, unaudited)
安第斯貴金屬股份有限公司。
精簡合併中期現金流量表
(以美元計, 未經審計)
Six months ended | |||||
Notes | June 30, 2024 | June 30, 2023 | |||
Net income | $ | 9,309 | $ | 388 | |
|
|||||
Adjustments: | |||||
Depreciation and depletion | 7 | 10,029 | 2,519 | ||
Accretion on provision for reclamation | 809 | 671 | |||
Share-based compensation | 14(b) | 432 | 316 | ||
Accretion on deferred payment liability | 12(d) | 274 | - | ||
Loss on disposal of equipment | 337 | - | |||
Unrealized derivative gain | (2,832) | (972) | |||
Change in fair value of marketable securities | 4 | (1,624) | 687 | ||
Reclamation payments | (179) | (89) | |||
Current income taxes expense | 3,626 | 1,940 | |||
Deferred income taxes expense (recovery) | 4,811 | (481) | |||
Foreign exchange gain | (5,689) | (1,434) | |||
Operating cashflow before changes in non-cash working capital | 19,303 | 3,545 | |||
Changes in non-cash working capital | 19(a) | (10,996) | (13,161) | ||
Net cash provided (used in) from operating activities | 8,307 | (9,616) | |||
Investing activities | |||||
Expenditures on property, plant and equipment | 7 | (8,610) | (858) | ||
Net investment in marketable securities and other investments | 4 | (32,944) | (175) | ||
Net cash used in investing activities | (41,554) | (1,033) | |||
Financing activities | |||||
Shares repurchased for cancellations | 14(a) | (4,435) | (1,226) | ||
Drawn down of line of credit | 9(c) | 15,000 | - | ||
Payment of debt | 9 | (865) | - | ||
Proceeds from disposal of marketable securities | - | 139 | |||
Net cash provided (used in) from financing activities | 9,700 | (1,087) | |||
Effect of exchange rate changes on cash | 5,689 | 1,434 | |||
Net decrease in cash during the period | (17,858) | (10,302) | |||
Cash, beginning of year | 64,907 | 80,729 | |||
Cash, end of the period | $ | 47,049 | $ | 70,427 |
截至2022年6月30日的六個月 | |||||
票據 | 2024年6月30日 | 2023年6月30日 | |||
淨利潤 | $ | 9,309 | $ | 388 | |
|
|||||
調整: | |||||
折舊和折耗 | 7 | 10,029 | 2,519 | ||
回收額外撥備金 | 809 | 671 | |||
股票期權報酬 | 14(b) | 432 | 316 | ||
回收遞延付款責任 | 第12(d)條款 | 274 | - | ||
設備處置損失 | 337 | - | |||
未實現衍生品收益 | (2,832) | (972) | |||
可交易證券公允價值變動 | 4 | (1,624) | 687 | ||
復墾支付 | (179) | (89) | |||
當前所得稅費用 | 3,626 | 1940 | |||
遞延所得稅費用(收回) | 4,811 | (481) | |||
匯率期貨收益 | (5,689) | (1,434) | |||
調整非現金工作資本前的經營現金流量 | 19,303 | 3545 | |||
9,365 | 19(a) | (10,996) | (13,161) | ||
經營活動提供的現金淨額 | 8,307 | (9,616) | |||
投資活動 | |||||
物業、廠房及設備支出 | 7 | (8,610) | (858) | ||
可交易證券及其他投資淨額 | 4 | (32,944) | (175) | ||
投資活動產生的淨現金流出 | (41,554) | (1,033) | |||
籌資活動 | |||||
回購股票以取消 | 14(a) | (4,435) | (1,226) | ||
貸款額度減少 | 9(c) | 15,000 | - | ||
償還債務 | 9 | (865) | - | ||
可變現證券收益 | - | 139 | |||
籌資活動提供的現金淨額 | 9,700 | (1,087) | |||
匯率變動對現金的影響 | 5,689 | 1,434 | |||
期末現金及現金等價物餘額 | (17,858) | (10,302) | |||
年初現金餘額 | 64,907 | 80,729 | |||
現金,期末 | $ | 47049 | $ | 70,427 |