ARIS MINING CORPORATION | ||||||||
Date: November 8, 2023 | By: | (signed) Ashley Baker |
||||||
Ashley Baker | ||||||||
General Counsel and Corporate Secretary |
Exhibit Number | Description | |||||||
99.1 | Management’s Discussion and Analysis of Operations and Financial Condition for the Three and Nine Months Ended September 30, 2023 | |||||||
99.2 | Condensed Consolidated Interim Financial Statements as at and for the Three and Nine Months Ended September 30, 2023 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended, | Nine months ended, | |||||||||||||
September 30,
2023
|
June 30,
2023
|
March 31,
2023
|
September 30,
2023
|
|||||||||||
Gold sold (ounces) | 59,040 | 54,228 | 49,158 | 162,426 | ||||||||||
Gold produced (ounces) | 60,193 | 54,003 | 50,903 | 165,099 | ||||||||||
Average realized gold price ($/ounce sold) | 1,913 | 1,959 | 1,869 | 1,915 | ||||||||||
Gold revenue ($’000) | 112,955 | 106,239 | 91,864 | 311,057 | ||||||||||
Cash costs ($/ounce sold)1 |
1,027 | 1,019 | 922 | 993 | ||||||||||
AISC ($/ounce sold)1 |
1,286 | 1,234 | 1,214 | 1,247 | ||||||||||
Income from mining operations ($’000) | 34,563 | 34,877 | 33,152 | 102,592 | ||||||||||
Net cash provided by operating activities ($’000) | 44,765 | 9,279 | 19,690 | 73,733 | ||||||||||
EBITDA ($’000)1 |
38,787 | 30,496 | 21,105 | 90,389 | ||||||||||
Adjusted EBITDA ($’000)1 |
41,555 | 39,528 | 38,646 | 119,733 | ||||||||||
Net earnings (loss) ($’000) | 12,442 | 8,258 | (5,401) | 15,299 | ||||||||||
Adjusted earnings ($'000)1 |
14,413 | 14,837 | 11,176 | 40,429 | ||||||||||
Earnings (loss) per share – basic ($) | 0.09 | 0.06 | (0.04) | 0.11 | ||||||||||
Adjusted earnings per share – basic ($)1 |
0.11 | 0.11 | 0.08 | 0.30 | ||||||||||
Balance sheet, as at ($'000s) |
September 30,
2023
|
June 30,
2023
|
March 31,
2023
|
December 31,
2022
|
||||||||||
Cash and cash equivalents |
210,838 | 214,344 | 299,350 | 299,461 | ||||||||||
Total assets |
1,275,718 | 1,235,023 | 1,212,688 | 1,242,120 | ||||||||||
Total debt2 |
||||||||||||||
Senior Notes |
300,000 | 300,000 | 300,000 | 300,000 | ||||||||||
Gold Notes |
60,465 | 62,312 | 64,159 | 66,006 | ||||||||||
Convertible Debentures |
13,306 | 13,593 | 13,300 | 13,300 | ||||||||||
Shareholders’ equity | 598,366 | 570,679 | 513,104 | 501,375 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended, | Nine months ended, | |||||||||||||||||||
Operating Information |
September 30,
2023
|
June 30,
2023
|
March 31,
2023
|
September 30,
2022
|
September 30,
2023
|
September 30,
2022
|
||||||||||||||
Tonnes of ore processed (t) | 163,205 | 154,105 | 149,965 | 165,258 | 467,274 | 455,657 | ||||||||||||||
Average gold grade processed (g/t) | 10.77 | 10.13 | 10.11 | 11.42 | 10.34 | 11.95 | ||||||||||||||
Recoveries (%) | 95.5% | 95.4% | 95.4% | 90.1% | 95.4% | 90.0% | ||||||||||||||
Gold produced (ounces) | 53,826 | 47,882 | 46,513 | 54,630 | 148,221 | 157,571 | ||||||||||||||
Gold sold (ounces) | 52,627 | 48,381 | 44,908 | 53,411 | 145,916 | 160,940 | ||||||||||||||
Gold revenue ($'000s) | $ | 100,712 | $ | 95,186 | $ | 83,943 | $ | 92,869 | $ | 279,840 | $ | 292,803 | ||||||||
Mining costs | 40,831 | 33,620 | 29,720 | 31,706 | 104,171 | 98,927 | ||||||||||||||
Processing costs | 6,117 | 5,707 | 4,403 | 4,317 | 16,227 | 13,757 | ||||||||||||||
Administration and security costs | 6,745 | 6,771 | 5,685 | 4,634 | 19,201 | 15,163 | ||||||||||||||
Inventory movement and other costs | (352) | 1,444 | 1,615 | 57 | 2,707 | 3,523 | ||||||||||||||
By-product and concentrate revenue | (3,153) | (2,755) | (4,877) | (1,040) | (10,785) | (3,799) | ||||||||||||||
Total cash costs1 |
50,188 | 44,787 | 36,546 | 39,674 | 131,521 | 127,571 | ||||||||||||||
Cash cost per ounce sold1 |
$954 | $926 | $814 | $743 | $901 | $793 | ||||||||||||||
Royalties | 3,202 | 3,488 | 2,660 | 3,063 | 9,350 | 9,551 | ||||||||||||||
Social contributions | 2,249 | 2,419 | 2,404 | 3,175 | 7,072 | 9,138 | ||||||||||||||
Sustaining capital - infill exploration | 1,298 | 336 | 820 | 3,613 | 2,454 | 10,975 | ||||||||||||||
Other sustaining capital expenditures | 5,894 | 2,702 | 7,167 | 12,186 | 15,762 | 25,558 | ||||||||||||||
All-in sustaining costs1 |
62,831 | 53,732 | 49,597 | 61,711 | 166,159 | 182,793 | ||||||||||||||
All-in sustaining cost per ounce sold1 |
$1,194 | $1,111 | $1,104 | $1,155 | $1,139 | $1,136 | ||||||||||||||
AISC Margin | 37,881 | 41,454 | 34,346 | 31,158 | 113,681 | 110,010 | ||||||||||||||
Working capital movements and other expenses | (4,692) | 16,115 | (5,220) | (10,375) | 6,203 | 3,525 | ||||||||||||||
Foreign exchange movement | 1,600 | (1,378) | (2,161) | (5,528) | (1,939) | (7,433) | ||||||||||||||
Free cash flow before tax and expansion capital | 34,789 | 56,191 | 26,965 | 15,254 | 117,946 | 106,102 | ||||||||||||||
Taxes paid | — | (52,916) | — | (2,609) | (52,916) | (47,860) | ||||||||||||||
Non-sustaining capital - regional exploration | (2,557) | (2,929) | (2,532) | (1,651) | (8,018) | (3,726) | ||||||||||||||
Other non-sustaining capital | (4,012) | (4,710) | (109) | (69) | (8,831) | (2,376) | ||||||||||||||
Free cash flow after tax and expansion capital | 28,220 | (4,364) | 24,324 | 10,925 | 48,181 | 52,140 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, 2023 | Nine months ended September 30, 2023 | |||||||||||||||||||
Owner Operated mining1 |
Partner
Operated mining2
|
Total
Segovia
|
Owner Operated mining1 |
Partner
Operated mining2
|
Total
Segovia
|
|||||||||||||||
Attributable gold sold (ounces) | 30,030 | 22,597 | 52,627 | 82,164 | 63,752 | 145,916 | ||||||||||||||
Total cash costs ($'000)3 |
23,602 | 26,586 | 50,188 | 60,436 | 71,085 | 131,521 | ||||||||||||||
Cash cost per ounce sold ($/ounce)3 |
$786 | $1,177 | $954 | $736 | $1,115 | $901 | ||||||||||||||
All-in sustaining costs ($'000)3 |
33,279 | 29,553 | 62,831 | 87,449 | 78,709 | 166,159 | ||||||||||||||
AISC cost per ounce sold ($/ounce)3 |
$1,108 | $1,308 | $1,194 | $1,064 | $1,235 | $1,139 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended, | Nine months ended, | |||||||||||||||||||
Operating Information1 |
September 30,2023 | June 30, 2023 | March 31,2023 | September 30,2022 | September 30,2023 | September 30,2022 | ||||||||||||||
Tonnes of ore processed (t) | 70,294 | 62,505 | 50,999 | 53,662 | 183,798 | 216,091 | ||||||||||||||
Average gold grade processed (g/t) | 3.14 | 3.33 | 2.93 | 3.27 | 3.15 | 3.10 | ||||||||||||||
Gold recovery (%) | 90.3 | % | 91.0 | % | 89.7 | % | 91.8 | % | 90.4 | % | 92.7 | % | ||||||||
Gold produced (ounces) | 6,367 | 6,121 | 4,390 | 5,176 | 16,878 | 20,006 | ||||||||||||||
Gold sold (ounces) | 6,413 | 5,847 | 4,250 | 5,925 | 16,510 | 21,322 | ||||||||||||||
Cash costs ($ per oz sold)2 |
1,630 | 1,790 | 2,068 | 1,480 | 1,799 | 1,319 | ||||||||||||||
AISC ($ per oz sold)2 |
2,040 | 2,258 | 2,370 | 1,714 | 2,202 | 1,550 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, | Nine months ended September 30, |
|||||||||||||
($’000) | 2023 | 2022 | 2023 | 2022 | ||||||||||
Revenue | $ | 116,469 | $ | 93,909 | $ | 322,691 | $ | 296,602 | ||||||
Costs and expenses | ||||||||||||||
Cost of sales | 68,534 | 43,777 | 185,186 | 140,921 | ||||||||||
Depreciation and depletion | 10,938 | 7,131 | 27,409 | 24,332 | ||||||||||
Social contributions | 2,434 | 3,175 | 7,504 | 9,138 | ||||||||||
Income from mining operations | 34,563 | 39,826 | 102,592 | 122,211 | ||||||||||
Acquisition and restructuring costs | — | (21,648) | — | (21,648) | ||||||||||
General and administrative costs | (3,925) | (5,700) | (10,300) | (14,502) | ||||||||||
Revaluation of Aris Gold to acquisition price |
— | (28,217) | — | (28,217) | ||||||||||
Revaluation of investment in Denarius |
— | — | (10,023) | — | ||||||||||
Loss on derecognition of assets | — | (1,311) | — | (1,311) | ||||||||||
Income (loss) from equity accounting in investees | 1,063 | (6,985) | (3,608) | (9,112) | ||||||||||
Share-based compensation | (528) | (1,633) | (2,134) | (1,693) | ||||||||||
Other expenses | (21) | (1,140) | 31 | (1,140) | ||||||||||
Income (loss) from operations |
31,152 | (26,808) | 76,558 | 44,588 | ||||||||||
(Loss) gain on financial instruments | (1,017) | (4,668) | (1,713) | 13,246 | ||||||||||
Finance income | 3,672 | 1,804 | 8,203 | 3,883 | ||||||||||
Interest and accretion | (6,757) | (6,515) | (22,384) | (19,453) | ||||||||||
Foreign exchange gain (loss) | (2,285) | 1,514 | (11,865) | 1,953 | ||||||||||
Earnings (loss) before income tax |
24,765 | (34,673) | 48,799 | 44,217 | ||||||||||
Income tax (expense) recovery | ||||||||||||||
Current | (12,153) | (16,858) | (35,289) | (52,836) | ||||||||||
Deferred | (170) | 3,181 | 1,789 | 4,472 | ||||||||||
(12,323) | (13,677) | (33,500) | (48,364) | |||||||||||
Net earnings (loss) |
$ | 12,442 | $ | (48,350) | $ | 15,299 | $ | (4,147) | ||||||
(Loss) earnings per share – basic | $ | 0.09 | $ | (0.48) | $ | 0.11 | $ | (0.04) | ||||||
(Loss) earnings per share – diluted | $ | 0.09 | $ | (0.48) | $ | 0.10 | $ | (0.18) |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Financial Assets | ||||||||||||||
Aris Gold warrants |
— | (2,356) | — | (4,202) | ||||||||||
Gold Notes | — | 2 | — | (115) | ||||||||||
Investment in Denarius | (1,192) | — | (362) | — | ||||||||||
Denarius warrants |
(172) | (1,021) | (248) | (4,328) | ||||||||||
Convertible debenture |
— | 891 | — | — | ||||||||||
Embedded derivative asset in Senior Notes | — | — | — | (996) | ||||||||||
Other gain on financial instruments |
— | 800 | 1 | 623 | ||||||||||
(1,364) | (1,684) | (609) | (9,018) | |||||||||||
Financial Liabilities | ||||||||||||||
Gold Notes | (1,201) | (61) | (5,313) | (61) | ||||||||||
Convertible debenture |
609 | (241) | 32 | 4,570 | ||||||||||
Unlisted warrant liability |
25 | (137) | 366 | 5,994 | ||||||||||
Listed warrant liability |
(503) | (2,545) | 1,180 | 11,761 | ||||||||||
Aris Unlisted warrants | 26 | — | 396 | — | ||||||||||
Aris Listed warrants | 1,391 | — | 2,235 | — | ||||||||||
347 | (2,984) | (1,104) | 22,264 | |||||||||||
Total (loss) gain |
(1,017) | (4,668) | (1,713) | 13,246 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
For the three months ended | ||||||||||||||
Quarterly results | September 30, 2023 | June 30, 2023 |
March 31, 2023 |
December 31, 2022 | ||||||||||
Revenue ($000s) | 116,469 | 109,315 | 96,907 | 103,361 | ||||||||||
Gold sold (ounces) | 59,040 | 54,228 | 49,158 | 59,157 | ||||||||||
AISC ($ per oz sold)1 |
1,286 | 1,234 | 1,214 | 1,108 | ||||||||||
Earnings from mine operations ($000s) | 34,563 | 34,877 | 33,152 | 37,744 | ||||||||||
Net earnings (loss) ($000s) | 12,442 | 8,258 | (5,401) | 4,769 | ||||||||||
Earnings (loss) per share – basic ($) | 0.09 | 0.06 | (0.04) | 0.05 | ||||||||||
Earnings (loss) per share – diluted ($) | 0.09 | 0.01 | (0.04) | 0.00 | ||||||||||
For the three months ended | ||||||||||||||
Quarterly results | September 30, 2022 | June 30, 2022 |
March 31, 2022 |
December 31, 2021 | ||||||||||
Revenue ($000s) | 93,909 | 101,371 | 101,322 | 93,623 | ||||||||||
Gold sold (ounces) | 53,411 | 53,884 | 53,645 | 51,716 | ||||||||||
AISC ($ per oz sold)1 |
1,155 | 1,180 | 1,072 | 1,211 | ||||||||||
Earnings from mine operations ($000s) | 39,826 | 39,352 | 43,033 | 36,220 | ||||||||||
Net earnings (loss) ($000s) | (48,350) | 38,965 | 5,238 | 6,606 | ||||||||||
Earnings (loss) per share – basic ($) | (0.48) | 0.40 | 0.05 | 0.07 | ||||||||||
Earnings (loss) per share – diluted ($) | (0.48) | 0.15 | 0.05 | 0.07 | ||||||||||
1.Refer to the Non-IFRS Measures section for a full reconciliation of cash costs ($ per oz sold) and AISC ($ per oz sold) to the most directly comparable financial measure disclosed in the Interim Financial Statements. Comparative AISC values have been adjusted from amounts previously disclosed following a change in the methodology used to calculate total cash costs ($ per oz sold) and AISC ($ per oz sold) in Q3 of 2022. |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Balance as of | ||||||||
($000s) | September 30, 2023 | December 31, 2022 | ||||||
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | 210,838 | 299,461 | ||||||
Gold bullion | 935 | 907 | ||||||
Accounts receivable | 36,046 | 48,526 | ||||||
Inventories | 37,888 | 26,633 | ||||||
Prepaid expenses and deposits | 5,922 | 2,674 | ||||||
291,629 | 378,201 | |||||||
Non-current | ||||||||
Cash in trust | 2,164 | 1,110 | ||||||
Mining interests, plant and equipment | 875,215 | 749,146 | ||||||
Investment in Associates | 103,723 | 113,527 | ||||||
Other financial assets | 2,884 | — | ||||||
Other non-current assets | 103 | 136 | ||||||
Total assets | 1,275,718 | 1,242,120 | ||||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities | 58,159 | 47,282 | ||||||
Income tax payable | — | 25,765 | ||||||
Note payable | — | 51,504 | ||||||
Current portion of long-term debt | 28,861 | 15,524 | ||||||
Current portion of warrant liabilities | 7,726 | — | ||||||
Current portion of deferred revenue | 3,862 | 1,606 | ||||||
Current portion of provisions | 1,332 | 1,153 | ||||||
Current portion of lease obligation | 1,510 | 2,416 | ||||||
101,450 | 145,250 | |||||||
Non-current | ||||||||
Long-term debt | 340,394 | 362,909 | ||||||
Warrant liabilities | 3,629 | 16,314 | ||||||
Non-current portion of deferred revenue | 143,800 | 143,052 | ||||||
Provisions | 27,373 | 20,963 | ||||||
Deferred income taxes | 56,913 | 48,255 | ||||||
Lease obligation | 2,855 | 3,710 | ||||||
Other non-current liabilities | 938 | 292 | ||||||
Total liabilities | 677,352 | 740,745 | ||||||
Total liabilities and shareholders' equity | 1,275,718 | 1,242,120 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, | Nine months ended September 30, |
|||||||||||||
($000s) | 2023 | 2022 | 2023 | 2022 | ||||||||||
Gold Revenue | $ | 112,955 | $ | 92,869 | $ | 311,057 | $ | 292,803 | ||||||
Total cash cost1 |
(60,641) | (39,674) | (161,225) | (127,571) | ||||||||||
Royalties1 |
(4,189) | (3,063) | (12,214) | (9,551) | ||||||||||
Social contributions1 |
(2,434) | (3,175) | (7,504) | (9,138) | ||||||||||
Sustaining capital - Segovia Operations infill exploration1 |
(1,298) | (3,613) | (2,454) | (10,975) | ||||||||||
Sustaining capital - other1 |
(7,351) | (12,186) | (19,118) | (25,558) | ||||||||||
All in sustaining cost (AISC) 1 |
(75,913) | (61,711) | (202,515) | (182,793) | ||||||||||
AISC Margin | 37,042 | 31,158 | 108,542 | 110,010 | ||||||||||
Taxes paid2 |
— | (7,548) | (52,433) | (53,911) | ||||||||||
General and administration expense2 |
(3,925) | (5,700) | (10,300) | (14,502) | ||||||||||
Change in working capital and other | 3,118 | 4,686 | 6,252 | 19,503 | ||||||||||
Impact of foreign exchange losses on cash balances2 |
49 | (3,037) | 2,820 | (4,959) | ||||||||||
Free cash flow from operations | 36,284 | 19,559 | 54,881 | 56,141 | ||||||||||
Expansion and growth capital expenditure1 at: |
||||||||||||||
Marmato Upper Mine | (5,737) | — | (7,063) | — | ||||||||||
Marmato Lower Mine | (8,413) | — | (18,420) | — | ||||||||||
Segovia Operations - regional exploration | (2,557) | (1,651) | (8,018) | (3,726) | ||||||||||
Segovia Operations - other | (4,012) | (69) | (8,831) | (2,376) | ||||||||||
Toroparu Project | (3,874) | (20,047) | (13,189) | (54,797) | ||||||||||
Free cash flow from operations after expansion capital | 11,691 | (2,208) | (640) | (4,758) | ||||||||||
Dividends paid and share buy backs2 |
— | (3,398) | — | (13,444) | ||||||||||
Proceeds from warrant/option exercises2 |
325 | 12 | 2,320 | 988 | ||||||||||
Settlement of Soto Norte deferred payment2 |
— | — | (50,000) | — | ||||||||||
Purchase of Aris Debenture2 |
— | — | — | (35,000) | ||||||||||
Increase in cash acquired with Aris Acquisition2 |
— | 95,526 | — | 95,526 | ||||||||||
Acquisition and restructuring costs2 |
— | (21,648) | — | (21,648) | ||||||||||
Repayment of Gold Notes2 |
(1,847) | — | (5,541) | — | ||||||||||
Sale of gold bullion2 |
— | 2,563 | — | 4,621 | ||||||||||
Interest (paid) received - net |
(12,271) | (10,605) | (29,926) | (21,482) | ||||||||||
Free cash flow after expansion capital and financing costs | (2,102) | 60,242 | (83,787) | 4,803 | ||||||||||
Contributions to investment in associates2 |
(1,404) | — | (4,836) | (2,625) | ||||||||||
Net change in cash2 |
(3,506) | 60,242 | (88,623) | 2,178 | ||||||||||
Opening balance at beginning of period2 |
214,344 | 265,501 | 299,461 | 323,565 | ||||||||||
Closing balance at end of quarter2 |
210,838 | 325,743 | 210,838 | 325,743 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Less than 1 year | 1 to 3 years | 4 to 5 years | Over 5 years | Total | |||||||||||||
Trade, tax and other payables | $ | 58,159 | $ | — | $ | — | $ | — | $ | 58,159 | |||||||
Reclamation and closure costs | 672 | 5,663 | 2,639 | 16,328 | 25,302 | ||||||||||||
Lease payments | 1,794 | 1,686 | 482 | 1,144 | 5,106 | ||||||||||||
Gold Notes | 21,842 | 47,706 | 15,596 | — | 85,144 | ||||||||||||
Senior Notes | 20,625 | 41,250 | 301,982 | — | 363,857 | ||||||||||||
Convertible Debentures | 262 | 13,083 | — | — | 13,345 | ||||||||||||
Other purchase and contractual commitments1 |
1,500 | 375 | — | 55,400 | 57,275 | ||||||||||||
Total | $ | 104,854 | $ | 109,763 | $ | 320,699 | $ | 72,872 | $ | 608,188 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Securities | TSX symbol | Number | Shares issuable | Exercise price per share | Expiry or maturity date | |||||||||||||||
Common shares |
ARIS | 137,216,270 | ||||||||||||||||||
Stock options | Unlisted | 60,152 | 60,152 | C$3.09 | October 1, 2026 | |||||||||||||||
Unlisted | 26,815 | 26,815 | C$3.40 | May 12, 2026 | ||||||||||||||||
Unlisted | 255,000 | 255,000 | C$3.67 | April 1, 2024 | ||||||||||||||||
Unlisted1 |
416,230 | 208,115 | C$3.72 | May 31, 2025 | ||||||||||||||||
Unlisted1 |
1,199,612 | 599,806 | C$3.80 | March 23, 2025 | ||||||||||||||||
Unlisted1 |
3,870,000 | 1,935,000 | C$4.00 | March 1, 2025 | ||||||||||||||||
Unlisted | 1,592,903 | 1,592,903 | C$4.03 | January 12, 2026 | ||||||||||||||||
Unlisted | 465,000 | 465,000 | C$4.05 | April 1, 2025 | ||||||||||||||||
Unlisted1 |
8,878 | 4,439 | C$4.70 | April 6, 2024 | ||||||||||||||||
Unlisted1 |
60,000 | 30,000 | C$5.00 | June 26, 2025 | ||||||||||||||||
Unlisted | 90,000 | 90,000 | C$5.45 | January 26, 2027 | ||||||||||||||||
Unlisted | 813,000 | 813,000 | C$5.84 | April 1, 2027 | ||||||||||||||||
Unlisted | 730,000 | 730,000 | C$6.04 | April 1, 2026 | ||||||||||||||||
Unlisted1 |
1,016,380 | 508,190 | C$6.20 | February 12, 2024 | ||||||||||||||||
Unlisted | 50,000 | 50,000 | C$6.88 | July 2, 2025 | ||||||||||||||||
Aris Mining Warrants | ARIS.WT.B | 9,501,355 | 9,501,355 | C$2.21 | April 30, 2024 | |||||||||||||||
Gold X Warrants2 |
Unlisted3 |
1,046,249 | 726,934 | C$1.90 | June 12, 2024 | |||||||||||||||
Unlisted4 |
3,214,125 | 2,233,174 | C$4.03 | August 27, 2024 | ||||||||||||||||
Aris Gold Warrants1 |
ARIS.WT.A5 |
58,118,755 | 29,059,3776 |
C$5.50 | July 29, 2025 | |||||||||||||||
Unlisted7 |
3,300,000 | 1,650,0006 |
C$6.00 | December 19, 2024 | ||||||||||||||||
Convertible Debentures | Unlisted | C$18,000,000 | 3,789,473 | C$4.75 | April 5, 2024 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Purchase Price: | |||||
Share consideration | $ 90,317 | ||||
Option consideration | 2,075 | ||||
Listed and Unlisted Warrant consideration | 8,813 | ||||
PSU and DSU consideration | 1,106 | ||||
Fair-value of interest in Aris Gold immediately prior to acquisition |
|||||
Share in Aris Gold |
73,632 | ||||
Listed and Unlisted Warrants in Aris Gold |
3,511 | ||||
Convertible Debenture |
35,000 | ||||
Aris Gold Notes |
9,147 | ||||
Total consideration | $ 223,601 |
Purchase price: | |||||
Cash and cash equivalents | $ 95,126 | ||||
Cash in trust | 400 | ||||
Accounts receivable, prepaid expenses and other | 10,356 | ||||
Inventories | 4,845 | ||||
Mining interests, plant and equipment | 255,857 | ||||
Investment in Associate | 101,685 | ||||
Accounts payable and accrued liabilities | (15,502) | ||||
Long-term debt | (68,592) | ||||
Reclamation liability | (1,287) | ||||
Deferred revenue | (59,596) | ||||
Deferred consideration | (49,477) | ||||
Deferred tax liability | (49,840) | ||||
Other liabilities | (374) | ||||
Fair value of net assets acquired | $ 223,601 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, 2023 | Three months ended September 30, 2022 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato1 |
Total | ||||||||||||||
Total gold sold (ounces) | 52,627 | 6,413 | 59,040 | 53,411 | — | 53,411 | ||||||||||||||
Cost of sales2 |
56,543 | 11,991 | 68,534 | 43,777 | — | 43,777 | ||||||||||||||
Less: materials and supplies provision |
— | (190) | (190) | — | — | — | ||||||||||||||
Less: royalties2 |
(3,202) | (987) | (4,189) | (3,063) | — | (3,063) | ||||||||||||||
Add: by-product revenue2 |
(3,153) | (361) | (3,514) | (1,040) | — | (1,040) | ||||||||||||||
Less: other adjustments |
— | — | — | — | — | — | ||||||||||||||
Total cash costs | 50,188 | 10,453 | 60,641 | 39,674 | — | 39,674 | ||||||||||||||
Total cash costs ($ per oz gold sold) | 954 | 1,630 | 1,027 | 743 | — | 743 | ||||||||||||||
Nine months ended September 30, 2023 | Nine months ended September 30, 2022 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato1 |
Total | ||||||||||||||
Total gold sold (ounces) | 145,916 | 16,510 | 162,426 | 160,940 | — | 160,940 | ||||||||||||||
Cost of sales2 |
151,656 | 33,530 | 185,186 | 140,921 | — | 140,921 | ||||||||||||||
Less: materials and supplies provision |
— | (190) | (190) | — | — | — | ||||||||||||||
Less: royalties2 |
(9,350) | (2,864) | (12,214) | (9,551) | — | (9,551) | ||||||||||||||
Add: by-product revenue2 |
(10,785) | (849) | (11,634) | (3,799) | — | (3,799) | ||||||||||||||
Less: other adjustments |
— | 77 | 77 | — | — | — | ||||||||||||||
Total cash costs | 131,521 | 29,704 | 161,225 | 127,571 | — | 127,571 | ||||||||||||||
Total cash costs ($ per oz gold sold) | 901 | 1,799 | 993 | 793 | — | 793 | ||||||||||||||
Three months ended June 30, 2023 | Three months ended March 31, 2023 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato1 |
Total | ||||||||||||||
Total gold sold (ounces) | 48,381 | 5,847 | 54,228 | 44,908 | 4,250 | 49,158 | ||||||||||||||
Cost of sales2 |
51,030 | 11,917 | 62,947 | 44,083 | 9,622 | 53,705 | ||||||||||||||
Less: royalties2 |
(3,488) | (1,127) | (4,615) | (2,660) | (750) | (3,410) | ||||||||||||||
Add: by-product revenue2 |
(2,755) | (322) | (3,077) | (4,877) | (166) | (5,043) | ||||||||||||||
Less: other adjustments | — | — | — | — | 77 | 77 | ||||||||||||||
Total cash costs | 44,787 | 10,468 | 55,255 | 36,546 | 8,783 | 45,329 | ||||||||||||||
Total cash costs ($ per oz gold sold) | 926 | 1,790 | 1,019 | 814 | 2,068 | 922 | ||||||||||||||
1.The Marmato Mine was purchased as part of the Aris Mining Transaction on September 26, 2022, and as such, prior year comparatives are not applicable to the Company.
2.As presented in the Interim Financial Statements and notes thereto for the respective periods.
|
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended September 30, 2023 | Three months ended September 30, 2022 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato1 |
Total | ||||||||||||||
Total gold sold (ounces) | 52,627 | 6,413 | 59,040 | 53,411 | — | 53,411 | ||||||||||||||
Total cash costs |
50,188 | 10,453 | 60,641 | 39,674 | — | 39,674 | ||||||||||||||
Add: royalties2 |
3,202 | 987 | 4,189 | 3,063 | — | 3,063 | ||||||||||||||
Add: social programs2 |
2,249 | 185 | 2,434 | 3,175 | — | 3,175 | ||||||||||||||
Add: sustaining capital expenditures |
6,685 | 1,457 | 8,143 | 15,240 | — | 15,240 | ||||||||||||||
Add: lease payments on sustaining capital |
507 | — | 507 | 559 | — | 559 | ||||||||||||||
Total AISC | 62,831 | 13,082 | 75,913 | 61,711 | — | 61,711 | ||||||||||||||
Total AISC ($ per oz gold sold) | 1,194 | 2,040 | 1,286 | 1,155 | — | 1,155 | ||||||||||||||
Nine months ended September 30, 2023 | Nine months ended September 30, 2022 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato1 |
Total | ||||||||||||||
Total gold sold (ounces) | 145,916 | 16,510 | 162,426 | 160,940 | — | 160,940 | ||||||||||||||
Total cash costs |
131,521 | 29,704 | 161,225 | 127,571 | — | 127,571 | ||||||||||||||
Add: royalties2 |
9,350 | 2,864 | 12,214 | 9,551 | — | 9,551 | ||||||||||||||
Add: social programs2 |
7,072 | 432 | 7,504 | 9,138 | — | 9,138 | ||||||||||||||
Add: sustaining capital expenditures |
16,467 | 3,355 | 19,822 | 34,938 | — | 34,938 | ||||||||||||||
Add: lease payments on sustaining capital |
1,749 | — | 1,749 | 1,595 | — | 1,595 | ||||||||||||||
Total AISC | 166,159 | 36,355 | 202,514 | 182,793 | — | 182,793 | ||||||||||||||
Total AISC ($ per oz gold sold) | 1,139 | 2,202 | 1,247 | 1,136 | — | 1,136 | ||||||||||||||
Three months ended June 30, 2023 | Three months ended March 31, 2023 | |||||||||||||||||||
($000s except per ounce amounts) | Segovia | Marmato | Total | Segovia | Marmato |
Total | ||||||||||||||
Total gold sold (ounces) | 48,381 | 5,847 | 54,228 | 44,908 | 4,250 | 49,158 | ||||||||||||||
Total cash costs | 44,787 | 10,468 | 55,255 | 36,546 | 8,783 | 45,329 | ||||||||||||||
Add: royalties2 |
3,488 | 1,127 | 4,615 | 2,660 | 750 | 3,410 | ||||||||||||||
Add: social programs2 |
2,419 | 247 | 2,666 | 2,404 | — | 2,404 | ||||||||||||||
Add: sustaining capital expenditures | 2,450 | 1,362 | 3,812 | 7,332 | 535 | 7,867 | ||||||||||||||
Add: lease payments on sustaining capital | 588 | — | 588 | 655 | — | 655 | ||||||||||||||
Total AISC | 53,732 | 13,204 | 66,936 | 49,597 | 10,068 | 59,665 | ||||||||||||||
Total AISC ($ per oz gold sold) | 1,111 | 2,258 | 1,234 | 1,104 | 2,370 | 1,214 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
($’000) | September 30, 2023 |
June 30,
2023
|
March 31,
2023
|
September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||||
Sustaining capital | ||||||||||||||||||||
Segovia Operations | 6,685 | 2,450 | 7,332 | 15,240 | 16,467 | 34,938 | ||||||||||||||
Marmato Upper Mine1 |
1,457 | 1,362 | 535 | — | 3,355 | — | ||||||||||||||
Total | 8,143 | 3,812 | 7,867 | 15,240 | 19,822 | 34,938 | ||||||||||||||
Non-sustaining capital | ||||||||||||||||||||
Segovia Operations | 6,569 | 7,638 | 2,641 | 1,720 | 16,849 | 6,102 | ||||||||||||||
Toroparu Project | 3,874 | 4,625 | 4,690 | 20,047 | 13,189 | 54,797 | ||||||||||||||
Marmato Lower Mine1 |
8,413 | 6,126 | 3,881 | — | 18,420 | — | ||||||||||||||
Marmato Upper Mine1 |
5,737 | 645 | 681 | — | 7,063 | — | ||||||||||||||
Juby Project1 |
— | — | 33 | — | 33 | — | ||||||||||||||
Total | 24,594 | 19,034 | 11,926 | 21,767 | 55,554 | 60,899 | ||||||||||||||
Additions to mining interest, plant and equipment2 |
32,736 | 22,846 | 19,793 | 37,007 | 75,376 | 95,837 |
Three months ended, | Nine months ended, | |||||||||||||||||||
($000s except shares amount) | September 30, 2023 |
June 30,
2023
|
March 31, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||||
Basic weighted average shares outstanding |
137,192,545 | 136,229,686 | 136,188,570 | 100,997,670 | 136,710,913 | 98,761,384 | ||||||||||||||
Diluted weighted average shares outstanding |
137,484,041 | 140,289,533 | 136,188,570 | 100,997,670 | 140,898,277 | 107,928,687 | ||||||||||||||
Net earnings (loss)1 |
12,442 | 8,258 | (5,401) | (48,350) | 15,299 | (4,147) | ||||||||||||||
Add back: | ||||||||||||||||||||
Acquisition & restructuring costs1 |
— | — | — | 21,648 | — | 21,648 | ||||||||||||||
Share-based compensation1 |
528 | 459 | 1,147 | 1,633 | 2,134 | 1,693 | ||||||||||||||
Revaluation of Aris Gold to acquisition price1 |
— | — | — | 28,217 | — | 28,217 | ||||||||||||||
Revaluation of investment in Denarius1 |
— | 10,023 | — | — | 10,023 | — | ||||||||||||||
(Income) loss from equity accounting in investee1 |
(1,063) | 1,427 | 3,241 | 6,985 | 3,608 | 9,112 | ||||||||||||||
(Gain) loss on financial instruments1 |
1,017 | (10,114) | 10,810 | 4,668 | 1,713 | (13,246) | ||||||||||||||
Foreign exchange (gain) loss1 |
2,285 | 7,237 | 2,343 | (1,514) | 11,865 | (1,953) | ||||||||||||||
Income tax effect on adjustments | (796) | (2,453) | (964) | (82) | (4,213) | (187) | ||||||||||||||
Adjusted net (loss) / earnings | 14,413 | 14,837 | 11,176 | 13,205 | 40,429 | 41,137 | ||||||||||||||
Per share – basic ($/share) | 0.11 | 0.11 | 0.08 | 0.13 | 0.30 | 0.42 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Three months ended, | Nine months ended, | |||||||||||||||||||
($000s) | September 30, 2023 |
June 30,
2023
|
March 31, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||||
Earnings (loss) before tax1 |
24,765 | 17,283 | 6,751 | (34,673) | 48,799 | 44,217 | ||||||||||||||
Add back: |
||||||||||||||||||||
Depreciation and depletion1 |
10,938 | 8,825 | 7,646 | 7,131 | 27,409 | 24,332 | ||||||||||||||
Finance income1 |
(3,672) | (2,358) | (2,173) | (1,804) | (8,203) | (3,883) | ||||||||||||||
Interest and accretion1 |
6,757 | 6,746 | 8,881 | 6,515 | 22,384 | 19,453 | ||||||||||||||
EBITDA |
38,787 | 30,496 | 21,105 | (22,831) | 90,389 | 84,119 | ||||||||||||||
Add back: |
||||||||||||||||||||
Acquisition & restructuring costs1 |
— | — | — | 21,648 | — | 21,648 | ||||||||||||||
Share-based compensation1 |
528 | 459 | 1,147 | 1,633 | 2,134 | 1,693 | ||||||||||||||
Revaluation of Aris Gold to acquisition price1 |
— | — | — | 28,217 | — | 28,217 | ||||||||||||||
Revaluation of investment in Denarius1 |
— | 10,023 | — | — | 10,023 | — | ||||||||||||||
(Income) loss from equity accounting in investee1 |
(1,063) | 1,427 | 3,241 | 6,985 | 3,608 | 9,112 | ||||||||||||||
(Gain) loss on financial instruments1 |
1,017 | (10,114) | 10,810 | 4,668 | 1,713 | (13,246) | ||||||||||||||
Foreign exchange (gain) loss1 |
2,285 | 7,237 | 2,343 | (1,514) | 11,865 | (1,953) | ||||||||||||||
Adjusted EBITDA |
41,555 | 39,528 | 38,646 | 38,806 | 119,733 | 129,590 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Total cash costs | Three months ended | Nine months ended | ||||||
($000s except per ounce amounts) | September 30, 2022 | September 30, 2022 | ||||||
Total gold sold (ounces) | 5,925 | 21,322 | ||||||
Cost of sales1 |
10,303 | 32,915 | ||||||
Less: materials and supplies inventory provision | (564) | (564) | ||||||
Less: royalties1 |
(806) | (3,376) | ||||||
Less: social programs | (56) | (363) | ||||||
Add: silver revenue1 |
(135) | (471) | ||||||
Less: other adjustments | 26 | (13) | ||||||
Total cash costs | 8,767 | 28,127 | ||||||
Total cash costs ($ per oz gold sold) | 1,480 | 1,319 | ||||||
All-in sustaining costs | Three months ended | Nine months ended | ||||||
($000s except per ounce amounts) | September 30, 2022 | September 30, 2022 | ||||||
Total gold sold (ounces) | 5,925 | 21,322 | ||||||
Total cash costs |
8,767 | 28,127 | ||||||
Add: royalties1 |
806 | 3,376 | ||||||
Add: social programs | 56 | 363 | ||||||
Add: sustaining capital expenditures | 525 | 1,184 | ||||||
Total AISC | 10,154 | 33,050 | ||||||
Total AISC ($ per oz gold sold) | 1,714 | 1,550 | ||||||
Additions to mineral interests, plant and equipment | Three months ended | Nine months ended | ||||||
($000s) | September 30, 2022 | September 30, 2022 | ||||||
Sustaining capital expenditures | 525 | 1,184 | ||||||
Non-sustaining capital expenditures | 5,953 | 20,745 | ||||||
Additions to mining interest, plant and equipment2 |
6,478 | 21,929 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Valuation Inputs | Description | ||||
Financing Rate | IFRS 15 requires the Company to recognise a notional financing charge due to the significant time delay between receiving the upfront streaming payment and satisfying the related performance obligations. | ||||
Long-term commodities price curves | Estimates of the long-term commodities prices are estimated in order to calculate the expected revenue value per ounce to be recognized from deferred revenue for each delivery to WPMI. | ||||
Life of Mine Production | Life of mine production is estimated giving consideration to IFRS 15 requirements constraining estimates of variable consideration and therefore is based on the approved life of mine and the portion of mineral resources anticipated to be converted to mineral reserves and mined. | ||||
Timing of construction milestones | The expected timing for when the Company will achieve the construction milestone requirements for the additional funding from WPMI have been estimated based on the Marmato prefeasibility study. |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
September 30, 2023 | December 31, 2022 | |||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||
Gold Notes | $ | — | $ | 61,495 | $ | — | $ | 67,145 | ||||||
Warrant liabilities | 11,163 | 192 | 15,360 | 954 | ||||||||||
DSU and PSU liabilities | 1,203 | 938 | 826 | 293 | ||||||||||
Investments and other assets | 2,884 | — | 412 | — | ||||||||||
Convertible Debentures | — | 12,952 | — | 13,182 | ||||||||||
Total | $ | 15,250 | $ | 75,577 | $ | 16,598 | $ | 81,574 |
September 30, | December 31, | |||||||
2023 | 2022 | |||||||
Trade | $ | 480 | $ | 13,576 | ||||
VAT receivable | 27,018 | 30,489 | ||||||
Income tax receivable | 5,408 | — | ||||||
Other, net of allowance for doubtful accounts | 3,243 | 4,597 | ||||||
Total | $ | 36,149 | $ | 48,662 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
September 30,
2023
|
Impact of a 10% Change | December 31, 2022 | Impact of a 10% Change | |||||||||||
Canadian Dollar (C$) | (13,095) | (1,191) | (26,383) | (2,638) | ||||||||||
Colombian Peso (COP) | 3,352 | 304 | (19,257) | (1,926) | ||||||||||
Guyanese Dollar (GYD) | (224) | (21) | (2,498) | (250) |
Three months ended September 30, | Nine months ended September 30, |
|||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Short-term employee benefits | $ | 1,012 | $ | 777 | $ | 2,995 | $ | 2,595 | ||||||
Termination benefits | — | 15,902 | — | 15,902 | ||||||||||
Share-based compensation | 309 | 718 | 1,220 | 466 | ||||||||||
Total | $ | 1,321 | $ | 17,397 | $ | 4,215 | $ | 18,963 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Category | Property | Tonnes (kt) |
Gold grade
(g/t)
|
Silver grade (g/t) | Contained gold (koz) | Contained silver (koz) | ||||||||||||||
Proven | Marmato | 2,196 | 4.31 | 16 | 304 | 1,157 | ||||||||||||||
Probable | Marmato | 29,082 | 3.08 | 5 | 2,874 | 4,980 | ||||||||||||||
Probable | Soto Norte | 4,953 | 6.22 | 34 | 990 | 5,477 | ||||||||||||||
Proven | Segovia | 229 | 10.92 | – | 81 | – | ||||||||||||||
Probable | Segovia | 2,132 | 9.84 | – | 675 | – | ||||||||||||||
Total P&P | 4,924 | 11,614 | ||||||||||||||||||
Notes:
Totals may not add due to rounding. Mineral reserve estimates for Soto Norte represent the portion of mineral reserves attributable to Aris Mining based on its 20% ownership interest. Mineral reserves were estimated using a gold price of US$1,500 per ounce at Marmato, US$1,300 per ounce at Soto Norte, and US$1,700 per ounce at Segovia. The mineral reserve effective dates are September 30, 2022 for Marmato, January 1, 2021 for Soto Norte, and December 31, 2022 for Segovia. This disclosure of mineral reserve estimates has been approved by Pamela De Mark, P. Geo, Senior Vice President Geology and Exploration of Aris Mining, who is a Qualified Person as defined by National Instrument 43-101. See section entitled Qualified Person and Technical Information for more information.
|
Category | Property | Tonnes (Mt) |
Gold grade
(g/t)
|
Silver grade (g/t) | Contained gold (koz) | Contained silver (koz) | ||||||||||||||
Measured | Marmato | 2.8 | 6.04 | 28 | 545 | 2,512 | ||||||||||||||
Indicated | Marmato | 58.7 | 2.89 | 6 | 5,452 | 11,758 | ||||||||||||||
Indicated | Soto Norte | 9.6 | 5.47 | 36 | 1,691 | 11,065 | ||||||||||||||
Measured | Segovia | 4.1 | 14.31 | – | 1,893 | – | ||||||||||||||
Indicated | Segovia | 3.8 | 14.38 | – | 1,736 | – | ||||||||||||||
Measured | Toroparu | 42.4 | 1.45 | 2 | 1,975 | 2,457 | ||||||||||||||
Indicated | Toroparu | 72.6 | 1.46 | 1 | 3,398 | 2,893 | ||||||||||||||
Indicated | Juby | 21.3 | 1.13 | – | 773 | – | ||||||||||||||
Total M&I | 17,463 | 30,685 | ||||||||||||||||||
Inferred | Marmato | 35.6 | 2.43 | 3 | 2,787 | 3,682 | ||||||||||||||
Inferred | Soto Norte | 5.5 | 4.06 | 26 | 714 | 4,551 | ||||||||||||||
Inferred | Segovia | 4.7 | 12.11 | – | 1,823 | – | ||||||||||||||
Inferred | Toroparu | 21.2 | 1.71 | 1 | 1,168 | 517 | ||||||||||||||
Inferred | Juby | 47.1 | 0.98 | – | 1,488 | – | ||||||||||||||
Total Inferred | 7,980 | 8,750 | ||||||||||||||||||
Notes:
Mineral resources are not mineral reserves and do not have demonstrated economic viability. Mineral resource estimates are reported inclusive of mineral reserves. Totals may not add due to rounding. Mineral resource estimates for Soto Norte represent the portion of mineral resources attributable to Aris Mining based on its 20% ownership interest. Mineral resources were estimated using a gold price of US$1,700 per ounce at Marmato, US$1,300 per ounce at Soto Norte, US$1,850 per ounce at Segovia, US$1,650 per ounce at Toroparu, and US$1,450 per ounce at Juby. The mineral resource effective dates are September 30, 2022 for Marmato, May 29, 2019 for Soto Norte, September 31, 2023 for Segovia, February 10, 2023 for Toroparu, and July 14, 2020 for Juby. This disclosure of mineral resource estimates has been approved by Pamela De Mark, P. Geo, Senior Vice President Geology and Exploration of Aris Mining, who is a Qualified Person as defined by National Instrument 43-101. See section entitled Qualified Person and Technical Information for more information.
|
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Management's Discussion and Analysis Three and nine months ended September 30, 2023 and 2022 |
Consolidated Interim Statements of Financial Position
(Unaudited; Expressed in thousands of U.S. dollars)
|
Notes | September 30, 2023 |
December 31, 2022 |
|||||||||
ASSETS | |||||||||||
Current | |||||||||||
Cash and cash equivalents | $ | 210,838 | $ | 299,461 | |||||||
Gold in trust | 935 | 907 | |||||||||
Trade and other receivables | 14b | 36,046 | 48,526 | ||||||||
Inventories | 6 | 37,888 | 26,633 | ||||||||
Prepaid expenses and deposits | 5,922 | 2,674 | |||||||||
291,629 | 378,201 | ||||||||||
Non-current | |||||||||||
Cash in trust | 2,164 | 1,110 | |||||||||
Mining interests, plant and equipment | 8 | 875,215 | 749,146 | ||||||||
Investment in associates | 7 | 103,723 | 113,527 | ||||||||
Other financial assets | 7c | 2,884 | - | ||||||||
Other long-term assets | 14b | 103 | 136 | ||||||||
Total assets | $ | 1,275,718 | $ | 1,242,120 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current | |||||||||||
Accounts payable and accrued liabilities | 9 | $ | 58,159 | $ | 47,282 | ||||||
Income tax payable | - | 25,764 | |||||||||
Note payable | 7b | - | 51,504 | ||||||||
Current portion of long-term debt | 10 | 28,861 | 15,525 | ||||||||
Current portion of warrant liabilities | 13c | 7,726 | - | ||||||||
Current portion of deferred revenue | 12 | 3,862 | 1,606 | ||||||||
Current portion of provisions | 11 | 1,332 | 1,153 | ||||||||
Current portion of lease obligations | 1,510 | 2,416 | |||||||||
101,450 | 145,250 | ||||||||||
Non-current | |||||||||||
Long-term debt | 10 | 340,394 | 362,909 | ||||||||
Warrant liabilities | 13c | 3,629 | 16,314 | ||||||||
Deferred revenue | 12 | 143,800 | 143,052 | ||||||||
Provisions | 11 | 27,373 | 20,963 | ||||||||
Deferred income taxes | 56,913 | 48,255 | |||||||||
Lease obligations | 2,855 | 3,710 | |||||||||
Other long-term liabilities | 13g | 938 | 292 | ||||||||
Total liabilities | 677,352 | 740,745 | |||||||||
Equity | |||||||||||
Share capital | 13a | 718,741 | 715,035 | ||||||||
Share purchase warrants | 13d | 9,905 | 10,183 | ||||||||
Contributed surplus | 181,415 | 180,674 | |||||||||
Accumulated other comprehensive loss | (105,617) | (183,140) | |||||||||
Retained earnings (deficit) | (206,078) | (221,377) | |||||||||
Total equity | 598,366 | 501,375 | |||||||||
Total liabilities and equity | $ | 1,275,718 | $ | 1,242,120 |
Commitments and contingencies |
Note 11d, 14c | |||||||
Subsequent Events | Note 7c, 13c,e,g | |||||||
Approved by the Board of Directors and authorized for issue on November 8, 2023: |
||||||||
(signed) Neil Woodyer Director |
(signed) David Garofalo Director |
Consolidated Interim Statements of Income (Loss)
(Unaudited; Expressed in thousands of U.S. dollars, except share and per share amounts)
|
Three months ended Sept 30, | Nine months ended Sept 30, | ||||||||||||||||
Notes | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Revenue | 15 | $ | 116,469 | 93,909 | $ | 322,691 | $ | 296,602 | |||||||||
Cost of sales | 16 | (68,534) | (43,777) | (185,186) | (140,921) | ||||||||||||
Depreciation and depletion | (10,938) | (7,131) | (27,409) | (24,332) | |||||||||||||
Social contributions | (2,434) | (3,175) | (7,504) | (9,138) | |||||||||||||
Income from mining operations | 34,563 | 39,826 | 102,592 | 122,211 | |||||||||||||
Acquisition and restructuring costs | – | (21,648) | – | (21,648) | |||||||||||||
General and administrative costs | (3,925) | (5,700) | (10,300) | (14,502) | |||||||||||||
Revaluation of Aris Gold to acquisition price | — | (28,217) | — | (28,217) | |||||||||||||
Revaluation of investment in Denarius | 7c | — | — | (10,023) | — | ||||||||||||
Loss on derecognition of assets | — | (1,311) | — | (1,311) | |||||||||||||
Income (loss) from equity accounting in investees | 7 | 1,063 | (6,985) | (3,608) | (9,112) | ||||||||||||
Share-based compensation | 13h | (528) | (1,633) | (2,134) | (1,693) | ||||||||||||
Other income (expense) | (21) | (1,140) | 31 | (1,140) | |||||||||||||
Income (loss) from operations | 31,152 | (26,808) | 76,558 | 44,588 | |||||||||||||
Gain (loss) on financial instruments | 18 | (1,017) | (4,668) | (1,713) | 13,246 | ||||||||||||
Finance income | 3,672 | 1,804 | 8,203 | 3,883 | |||||||||||||
Interest and accretion | 17 | (6,757) | (6,515) | (22,384) | (19,453) | ||||||||||||
Foreign exchange gain (loss) | (2,285) | 1,514 | (11,865) | 1,953 | |||||||||||||
Income (loss) before income tax | 24,765 | (34,673) | 48,799 | 44,217 | |||||||||||||
Income tax (expense) recovery | |||||||||||||||||
Current | (12,153) | (16,858) | (35,289) | (52,836) | |||||||||||||
Deferred | (170) | 3,181 | 1,789 | 4,472 | |||||||||||||
Net income (loss) | $ | 12,442 | $ | (48,350) | $ | 15,299 | $ | (4,147) | |||||||||
Earnings (loss) per share – basic | 13i | $ | 0.09 | $ | (0.48) | $ | 0.11 | $ | (0.04) | ||||||||
Weighted average number of outstanding common shares – basic | 137,192,545 | 100,997,670 | 136,710,913 | 98,761,384 | |||||||||||||
Earnings (loss) per share - diluted | 13i | $ | 0.09 | $ | (0.48) | $ | 0.10 | $ | (0.18) | ||||||||
Weighted average number of outstanding common shares – diluted | 137,484,041 | 100,997,670 | 140,898,278 | 107,928,687 |
Consolidated Interim Statements of Comprehensive Income (Loss)
(Unaudited; Expressed in thousands of U.S. dollars)
|
Three months ended Sept 30, | Nine months ended Sept 30, | ||||||||||||||||
Notes | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income (loss) |
$ | 12,442 | $ | (48,350) | $ | 15,299 | $ | (4,147) | |||||||||
Other comprehensive earnings (loss): | |||||||||||||||||
Items that will not be reclassified to profit in subsequent periods: | |||||||||||||||||
Unrealized loss on investment in Amilot ($nil tax effect) |
— | — | — | (4) | |||||||||||||
Unrealized gain on Convertible Debentures due to change in credit risk ($nil tax effect) |
10c | 86 | 255 | 198 | 626 | ||||||||||||
Actuarial loss on health plan obligation ($nil tax effect) |
— | — | (341) | — | |||||||||||||
Unrealized gain on Gold Notes due to changes in credit risk (net of tax effect) (1) |
10b | 228 | 417 | 4,006 | 417 | ||||||||||||
Items that may be reclassified to profit in subsequent periods: | |||||||||||||||||
Equity accounted investees – share of other comprehensive income (loss) |
7 |
— | (6,586) | 64 | (6,306) | ||||||||||||
Realization of OCI and AOCI through profit and loss on acquisition of Aris Gold |
— | (7,131) | — | (7,131) | |||||||||||||
Reclassification of OCI to net earnings due to Denarius dilution and derecognition |
7c | — | — | 2,417 | — | ||||||||||||
Foreign currency translation adjustment (net of tax effect) |
14,180 | (21,675) | 71,179 | (30,117) | |||||||||||||
Other comprehensive income (loss) | 14,494 | (34,720) | 77,523 | (42,515) | |||||||||||||
Comprehensive income (loss) |
$ | 26,936 | $ | (83,070) | $ | 92,822 | $ | (46,662) |
Consolidated Interim Statements of Equity
(Unaudited; Expressed in thousands of U.S. dollars, except share and per share amounts)
|
Share Capital - Common Shares | Share Purchase | Contributed | Accumulated | Retained | Total | |||||||||||||||||||||
Nine months ended September 30, 2023 | Notes | Number | Amount | Warrants | Surplus | OCI | Earnings | Equity | ||||||||||||||||||
At December 31, 2022 | 136,057,661 | $ | 715,035 | $ | 10,183 | $ | 180,674 | $ | (183,140) | $ | (221,377) | $ | 501,375 | |||||||||||||
Exercise of options |
13e | 452,941 | 1,411 | — | (323) | — | — | 1,088 | ||||||||||||||||||
Exercise of warrants |
13c,d | 705,668 | 2,295 | (278) | — | — | — | 2,017 | ||||||||||||||||||
Stock based compensation | — | — | — | 1,064 | — | — | 1,064 | |||||||||||||||||||
Comprehensive earnings | — | — | — | — | 77,523 | 15,299 | 92,822 | |||||||||||||||||||
At September 30, 2023 | 137,216,270 | $ | 718,741 | $ | 9,905 | $ | 181,415 | $ | (105,617) | $ | (206,078) | $ | 598,366 | |||||||||||||
Share Capital - Common Shares | Share Purchase | Contributed | Accumulated | Retained | Total | |||||||||||||||||||||
Nine months ended September 30, 2022 | Notes | Number | Amount | Warrants | Surplus | OCI | Earnings | equity | ||||||||||||||||||
At December 31, 2021 | 98,000,774 | $ | 626,042 | $ | 10,252 | $ | 177,315 | $ | (122,696) | $ | (212,387) | $ | 478,526 | |||||||||||||
Exercise of options |
13e | 194,999 | 496 | — | (32) | — | — | 464 | ||||||||||||||||||
Exercise of warrants |
13c,d | 287,099 | 1,273 | (69) | — | — | — | 1,204 | ||||||||||||||||||
Stock based compensation | — | — | — | 1,693 | — | — | 1,693 | |||||||||||||||||||
Issuance of equity for the acquisition of Aris Gold | 38,420,690 | 90,316 | — | 2,076 | — | — | 92,392 | |||||||||||||||||||
Realization of OCI & AOCI through net earnings on acquisition of Aris Gold | — | — | — | — | 427 | (427) | — | |||||||||||||||||||
Repurchase of shares | (845,901) | (3,093) | — | — | — | — | (3,093) | |||||||||||||||||||
Dividends declared | — | — | — | — | — | (9,188) | (9,188) | |||||||||||||||||||
Comprehensive loss | — | — | — | — | (42,515) | (4,147) | (46,662) | |||||||||||||||||||
At September 30, 2022 | 136,057,661 | $ | 715,034 | $ | 10,183 | $ | 181,052 | $ | (164,784) | $ | (226,149) | $ | 515,336 |
Consolidated Interim Statements of Cash Flows
(Unaudited; Expressed in thousands of U.S. dollars)
|
Three months ended Sept 30, | Nine months ended Sept 30, | ||||||||||||||||
Notes | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Operating Activities | |||||||||||||||||
Net income | $ | 12,442 | $ | (48,350) | $ | 15,299 | $ | (4,147) | |||||||||
Adjusted for the following items: | |||||||||||||||||
Depreciation | 11,421 | 7,447 | 28,864 | 24,945 | |||||||||||||
Income (loss) from investments in associates | 7 | (1,063) | 6,985 | 3,608 | 9,112 | ||||||||||||
Materials and supplies inventory provision | 6 | 353 | — | 353 | — | ||||||||||||
Share-based compensation | 13h | 528 | 1,633 | 2,134 | 1,693 | ||||||||||||
Interest and accretion | 17 | 6,757 | 6,515 | 22,384 | 19,453 | ||||||||||||
Derecognition of investment in Denarius | 7c | — | — | 10,023 | — | ||||||||||||
Loss (gain) on financial instruments | 18 | 1,017 | 5,544 | 1,713 | (12,908) | ||||||||||||
Loss (gain) on gold in trust | 21 | — | (28) | — | |||||||||||||
Amortization of deferred revenue | 12a | (1,100) | — | (2,802) | — | ||||||||||||
Unrealized foreign exchange loss | 1,157 | (1,671) | 9,283 | (2,231) | |||||||||||||
Change in provisions | 15 | (178) | 385 | (144) | |||||||||||||
Income tax expense | 12,323 | 13,677 | 33,497 | 48,364 | |||||||||||||
Loss on derecognition of assets | — | 1,311 | — | 1,311 | |||||||||||||
Revaluation of Aris Gold to acquisition price | — | 28,217 | — | 28,217 | |||||||||||||
Payment of PSUs | 13g | — | — | (47) | — | ||||||||||||
Settlement of provisions | 11 | (159) | (139) | (549) | (483) | ||||||||||||
Increase in cash in trust | (817) | (11) | (938) | (24) | |||||||||||||
Changes in non-cash operating working capital items | 19 | 1,871 | (5,159) | 2,988 | 4,747 | ||||||||||||
Operating cash flows before taxes | 44,766 | 15,821 | 126,167 | 117,905 | |||||||||||||
Income taxes paid | — | (7,548) | (52,433) | (53,911) | |||||||||||||
Net cash provided by operating activities | 44,766 | 8,273 | 73,734 | 63,994 | |||||||||||||
Investing Activities | |||||||||||||||||
Additions to mining interests, plant and equipment (net) | 8 | (32,403) | (28,832) | (74,674) | (84,359) | ||||||||||||
Acquisition of interest in Soto Norte | 7b | — | — | (50,000) | — | ||||||||||||
Contributions to investments in associates | 7b,c | (1,404) | — | (4,837) | (2,625) | ||||||||||||
Capitalized interest paid | (1,746) | — | (4,967) | — | |||||||||||||
Interest received on Aris Gold Convertible Debenture | — | 335 | — | 335 | |||||||||||||
Aris Gold note redemption payment | — | 225 | — | 688 | |||||||||||||
Purchase of Aris debenture | — | — | — | (35,000) | |||||||||||||
Increase in cash acquired with Aris Acquisition | — | 95,526 | — | 95,526 | |||||||||||||
Sale of gold bullion | — | 2,563 | — | 4,621 | |||||||||||||
Net cash used in investing activities | (35,553) | 69,817 | (134,478) | (20,814) | |||||||||||||
Financing Activities | |||||||||||||||||
Payment of lease obligations | (720) | (820) | (2,518) | (2,105) | |||||||||||||
Interest paid | (10,525) | (10,605) | (24,959) | (21,482) | |||||||||||||
Repayment of Gold Notes | 10b | (1,847) | — | (5,541) | — | ||||||||||||
Proceeds from exercise of stock options and warrants | 325 | 12 | 2,320 | 988 | |||||||||||||
Repurchase of shares under NCIB | — | — | — | (3,093) | |||||||||||||
Payment of dividends on common shares | — | (3,398) | — | (10,351) | |||||||||||||
Net cash used in financing activities | (12,767) | (14,811) | (30,698) | (36,043) | |||||||||||||
Impact of foreign exchange rate changes on cash and equivalents | 48 | (3,037) | 2,819 | (4,959) | |||||||||||||
Decrease in cash and cash equivalents | (3,506) | 60,242 | (88,623) | 2,178 | |||||||||||||
Cash and cash equivalents, beginning of period | 214,344 | 265,501 | 299,461 | 323,565 | |||||||||||||
Cash and cash equivalents, end of period | $ | 210,838 | $ | 325,743 | $ | 210,838 | $ | 325,743 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Entity | Property/ function |
Registered | Functional currency (1) |
||||||||
Aris Mining Corporation | Corporate | Canada | USD | ||||||||
Aris Mining Holdings Corp. | Corporate | Canada | USD | ||||||||
Aris Mining Guyana Holdings | Corporate | Canada | USD | ||||||||
Aris Mining Segovia Holdings, S.A. | Corporate | Panama | USD | ||||||||
Aris Mining (Panama) Marmato Inc. | Corporate | Panama | USD | ||||||||
Aris Mining Segovia | Segovia Operations | Colombia | COP | ||||||||
Aris Mining Marmato | Marmato Mine | Colombia | COP | ||||||||
Minerales Andinos de Occidente, S.A.S. | Marmato Zona Alta | Colombia | COP | ||||||||
Minera Croesus S.A.S. | Marmato Zona Alta | Colombia | COP | ||||||||
Aris Gold Switzerland AG | Soto Norte Interest | Switzerland | USD | ||||||||
ETK Inc. | Toroparu Mine | Guyana | USD | ||||||||
Aris Mining Toroparu Holdings Ltd. | Toroparu Mine | BVI | USD |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Purchase Price: | |||||
Share consideration | $ | 90,317 | |||
Option consideration | 2,075 | ||||
Listed and Unlisted Warrant consideration (“Aris Gold Warrants”) | 8,813 | ||||
PSU and DSU consideration | 1,106 | ||||
Fair-value of interest in Aris Gold immediately prior to acquisition | |||||
Share in Aris Gold | 73,632 | ||||
Listed and Unlisted Warrants in Aris Gold | 3,511 | ||||
Convertible Debenture | 35,000 | ||||
Aris Gold gold-linked notes | 9,147 | ||||
Total consideration | $ | 223,601 |
Purchase price: | |||||
Cash and cash equivalents | $ | 95,126 | |||
Cash in trust | 400 | ||||
Accounts receivable, prepaid expenses and other | 10,356 | ||||
Inventories | 4,845 | ||||
Mining interests, plant and equipment | 255,857 | ||||
Investment in Associate | 101,685 | ||||
Accounts payable and accrued liabilities | (15,502) | ||||
Long-term debt | (68,592) | ||||
Reclamation liability | (1,287) | ||||
Deferred revenue | (59,596) | ||||
Deferred consideration | (49,477) | ||||
Deferred tax liability | (49,840) | ||||
Other liabilities | (374) | ||||
Fair value of net assets acquired | $ | 223,601 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
September 30, 2023 |
December 31, 2022 |
|||||||
Finished goods | $ | 8,709 | $ | 5,647 | ||||
Metal in circuit | 827 | 167 | ||||||
Ore stockpiles | 1,088 | 2,642 | ||||||
Materials and supplies | 27,264 | 18,177 | ||||||
Total | $ | 37,888 | $ | 26,633 |
Percentage of ownership | Common shares |
September 30, 2023 |
December 31, 2022 |
|||||||||||
Soto Norte (b) |
20.0 | % | 1,825,721 | $ | 103,448 | $ | 100,772 | |||||||
Denarius (c) |
— | $ | — | — | 12,369 | |||||||||
Western Atlas (d) |
25.4 | % | 29,910,588 | 275 | 381 | |||||||||
Amilot | — | $ | — | — | 5 | |||||||||
Total | $ | 103,723 | $ | 113,527 |
Three months ended Sept 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Aris Gold (a) |
$ | — | $ | (6,682) | $ | — | $ | (6,093) | ||||||
Soto Norte (b) |
1,097 | — | (1,039) | — | ||||||||||
Denarius (c) |
— | (254) | (2,463) | (2,845) | ||||||||||
Western Atlas (d) |
(34) | (49) | (106) | (174) | ||||||||||
Total | $ | 1,063 | $ | (6,985) | $ | (3,608) | $ | (9,112) |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Common shares |
Listed Warrants |
Unlisted Warrants |
Gold Notes |
Convertible Debenture |
Total | |||||||||||||||
As of December 31, 2021 | $ | 120,362 | $ | 5,838 | $ | 1,874 | $ | 9,793 | $ | — | $ | 137,867 | ||||||||
Additions | — | — | — | — | 35,000 | 35,000 | ||||||||||||||
Change in FVTPL | — | (3,124) | (1,078) | (115) | — | (4,317) | ||||||||||||||
Principal redeemed | — | — | — | (531) | — | (531) | ||||||||||||||
Gain from equity accounting | (6,093) | — | — | — | — | (6,093) | ||||||||||||||
Equity share of OCI | (9,587) | — | — | — | — | (9,587) | ||||||||||||||
Revaluation of Aris Gold to acquisition price | (31,050) | — | — | — | — | (31,050) | ||||||||||||||
Derecognition of investment included as part of consideration in the Aris Acquisition (Note 5) |
(73,632) | (2,714) | (796) | (9,147) | (35,000) | (121,289) | ||||||||||||||
As at December 31, 2022 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
Amount | |||||
Investment in Associate as of December 31, 2021 | $ | — | |||
Acquisition of initial 20% interest in Soto Norte |
101,685 | ||||
Company’s share of the loss from the associate | (2,180) | ||||
Cash contributions to Soto Norte | 1,267 | ||||
Investment in Soto Norte as of December 31, 2022 | $ | 100,772 | |||
Company’s share of the loss from the associate | (1,039) | ||||
Cash contributions to Soto Norte | 3,715 | ||||
Investment in Soto Norte as of September 30, 2023 | $ | 103,448 |
As at December 31, 2022 | $ | 51,504 | |||
Interest expense | 2,246 | ||||
Repayment | (50,000) | ||||
Interest paid | (3,750) | ||||
As at September 30, 2023 | $ | — |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Nine months ended September 30, 2023 | Nine months ended September 30, 2022 | |||||||
Revenues | $ | — | $ | — | ||||
Operating expenses | 6,975 | — | ||||||
Depreciation and depletion | 671 | — | ||||||
Loss before finance expenses and income tax | 7,646 | — | ||||||
Finance expense | 4,199 | — | ||||||
Income tax recovery | (6,652) | — | ||||||
Net loss and comprehensive loss of associate | 5,193 | — | ||||||
Company’s equity share of the net comprehensive loss of associate – 20% |
$ | 1,039 | $ | — |
September 30, 2023 | December 31, 2022 | |||||||
Current assets | $ | 4,099 | $ | 2,658 | ||||
Non-current assets | 675,250 | 670,455 | ||||||
Total | 679,349 | 673,113 | ||||||
Current liabilities | $ | 2,341 | $ | 1,337 | ||||
Non-current liabilities | 159,767 | 167,915 | ||||||
Total | 162,108 | 169,252 | ||||||
Net assets | $ | 517,241 | $ | 503,861 | ||||
Company’s share of the net assets of Soto Norte – 20% |
$ | 103,448 | $ | 100,772 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Common shares | Warrants | Total | |||||||||
As of December 31, 2021 | $ | 15,740 | $ | 5,627 | $ | 21,367 | |||||
Additions | 2,625 | — | 2,625 | ||||||||
Change in FVTPL | — | (5,050) | (5,050) | ||||||||
Company’s share of the loss from the associate | (4,443) | — | (4,443) | ||||||||
Equity share of other comprehensive loss | (1,962) | — | (1,962) | ||||||||
Exchange difference | — | (165) | (165) | ||||||||
As of December 31, 2022 | $ | 11,960 | $ | 412 | $ | 12,372 | |||||
Additions | 1,122 | — | 1,122 | ||||||||
Company’s share of the loss from the associate | (783) | — | (783) | ||||||||
Equity share of other comprehensive loss | 600 | — | 600 | ||||||||
Loss on dilution | (1,680) | — | (1,680) | ||||||||
Reclassification of investment | (11,219) | (412) | (11,631) | ||||||||
Investment in Denarius as of September 30, 2023 | $ | — | $ | — | $ | — |
Common shares |
Warrants | Total | |||||||||
As of December 31, 2021 | $ | 596 | $ | 14 | $ | 610 | |||||
Company’s share of the loss from the associate | (215) | — | (215) | ||||||||
Change in FVTPL | — | (14) | (14) | ||||||||
As of December 31, 2022 | $ | 381 | $ | — | $ | 381 | |||||
Company’s share of the loss from the associate | (106) | — | (106) | ||||||||
Investment in Western Atlas as of September 30, 2023 | $ | 275 | $ | — | $ | 275 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Mineral Properties | |||||||||||||||||
Depletable | Non-Depletable | ||||||||||||||||
Plant and equipment |
Operations | Development projects |
Exploration projects |
Total | |||||||||||||
Cost | |||||||||||||||||
Balance at December 31, 2022 | $ | 182,566 | $ | 292,386 | $ | 153,540 | $ | 503,759 | $ | 1,132,251 | |||||||
Additions | 21,937 | 21,226 | 19,812 | 12,401 | 75,376 | ||||||||||||
Disposals | (1,394) | — | — | — | (1,394) | ||||||||||||
Transfers | 105 | (105) | — | — | — | ||||||||||||
Change in decommissioning liability | — | 271 | — | — | 271 | ||||||||||||
Capitalized interest | — | — | 10,773 | — | 10,773 | ||||||||||||
Exchange difference | 27,590 | 67,771 | 12,048 | 1,683 | 109,092 | ||||||||||||
Balance at September 30, 2023 | $ | 230,804 | $ | 381,549 | $ | 196,173 | $ | 517,843 | $ | 1,326,369 | |||||||
Accumulated Depreciation | |||||||||||||||||
Balance at December 31, 2022 | $ | (60,844) | $ | (142,785) | $ | — | $ | (179,476) | $ | (383,105) | |||||||
Depreciation | (9,864) | (19,000) | — | — | (28,864) | ||||||||||||
Disposals | 579 | — | — | — | 579 | ||||||||||||
Exchange difference | (12,768) | (26,996) | — | — | (39,764) | ||||||||||||
Balance at September 30, 2023 | $ | (82,897) | $ | (188,781) | $ | — | $ | (179,476) | $ | (451,154) | |||||||
Net book value at December 31, 2022 | $ | 121,722 | $ | 149,601 | $ | 153,540 | $ | 324,283 | $ | 749,146 | |||||||
Net book value at September 30, 2023 | $ | 147,907 | $ | 192,768 | $ | 196,173 | $ | 338,367 | $ | 875,215 |
Mineral Properties | |||||||||||||||||
Depletable | Non-Depletable | ||||||||||||||||
Plant and equipment |
Operations | Development projects |
Exploration projects |
Total | |||||||||||||
Cost | |||||||||||||||||
Balance at December 31, 2021 | $ | 140,367 | $ | 249,320 | $ | — | $ | 454,321 | $ | 844,008 | |||||||
Additions | 53,248 | 33,315 | 4,641 | 27,641 | 118,845 | ||||||||||||
Acquisition of Aris Gold (Note 5) |
17,871 | 64,258 | 149,936 | 23,792 | 255,857 | ||||||||||||
Disposals | (3,500) | — | — | — | (3,500) | ||||||||||||
Transfers | — | 862 | — | (862) | — | ||||||||||||
Change in decommissioning liability | — | 645 | — | — | 645 | ||||||||||||
Capitalized interest | — | 47 | 3,862 | — | 3,909 | ||||||||||||
Exchange difference | (25,420) | (56,061) | (4,899) | (1,133) | (87,513) | ||||||||||||
Balance at December 31, 2022 | $ | 182,566 | $ | 292,386 | $ | 153,540 | $ | 503,759 | $ | 1,132,251 | |||||||
Accumulated Depreciation | |||||||||||||||||
Balance at December 31, 2021 | $ | (59,599) | $ | (149,155) | $ | — | $ | (179,476) | $ | (388,230) | |||||||
Depreciation | (13,449) | (20,642) | — | — | (34,091) | ||||||||||||
Disposals | 1,273 | — | — | — | 1,273 | ||||||||||||
Derecognition of assets | (1,311) | — | — | — | (1,311) | ||||||||||||
Exchange difference | 12,242 | 27,012 | — | — | 39,254 | ||||||||||||
Balance at December 31, 2022 | $ | (60,844) | $ | (142,785) | $ | — | $ | (179,476) | $ | (383,105) | |||||||
Net book value at December 31, 2021 | $ | 80,768 | $ | 100,165 | $ | — | $ | 274,845 | $ | 455,778 | |||||||
Net book value at December 31, 2022 | $ | 121,722 | $ | 149,601 | $ | 153,540 | $ | 324,283 | $ | 749,146 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
September 30, 2023 |
December 31, 2022 |
|||||||
Capitalized Interest - Gold Notes (Note 10b) |
$ | 5,681 | $ | 1,991 | ||||
Capitalized interest - Deferred Revenue (Note 12a) |
5,806 | 1,871 | ||||||
Capitalized Interest – Income | (714) | 47 | ||||||
Total | $ | 10,773 | $ | 3,909 |
September 30, 2023 |
December 31, 2022 |
|||||||
Trade payables related to operating, general and administrative expenses | $ | 41,300 | $ | 36,646 | ||||
Trade payables related to capital expenditures | 2,226 | 2,160 | ||||||
Other provisions | 10,679 | 5,569 | ||||||
Acquisitions of mining interests | 1,934 | 1,609 | ||||||
DSU liability (Note 13f) | 1,203 | 826 | ||||||
Other taxes payable | 817 | 472 | ||||||
Total | $ | 58,159 | $ | 47,282 |
September 30, 2023 |
December 31, 2022 |
|||||||
Senior Notes (a) | $ | 294,808 | $ | 298,107 | ||||
Gold Notes (b) | 61,495 | 67,145 | ||||||
Convertible Debentures (c) | 12,952 | 13,182 | ||||||
Total | 369,255 | 378,434 | ||||||
Less: current portion | (28,861) | (15,525) | ||||||
Non-current portion | $ | 340,394 | $ | 362,909 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Amount | |||||
Carrying value of the debt as at December 31, 2021 | $ | 295,796 | |||
Interest expense accrued | 20,625 | ||||
Interest expense paid | (20,625) | ||||
Accretion of discount | 2,311 | ||||
Carrying value of debt as at December 31, 2022 | $ | 298,107 | |||
Interest expense accrued | 15,469 | ||||
Interest expense paid | (20,625) | ||||
Accretion of discount (Note 17) |
1,857 | ||||
As at September 30, 2023 | 294,808 | ||||
Less: current portion, represented by accrued interest | (2,979) | ||||
Non-current portion as at September 30, 2023 | $ | 291,829 |
Number of Gold Notes |
Amount | |||||||
Acquisition of Aris Gold’s gold-linked note liability | 67,926,572 | $ | 68,592 | |||||
Repayments | (1,920,226) | (1,847) | ||||||
Change in fair value through profit and loss | — | (910) | ||||||
Change in fair value through other comprehensive income due to changes in credit risk | — | 1,310 | ||||||
Fair value allocated to Gold Notes as at December 31, 2022 | 66,006,346 | $ | 67,145 | |||||
Repayments | (5,541,257) | (5,541) | ||||||
Change in fair value through profit and loss (Note 18) |
— | 5,313 | ||||||
Change in fair value through other comprehensive income due to changes in credit risk | — | (5,422) | ||||||
As at September 30, 2023 | 60,465,089 | 61,495 | ||||||
Less: current portion | (12,930,323) | (12,930) | ||||||
Non-current portion as at September 30, 2023 | 47,534,766 | $ | 48,565 |
Three months ended Sept 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Repayments | $ | 1,847 | $ | 1,293 | $ | 5,541 | $ | 3,879 | ||||||
Gold premiums | 665 | 348 | 2,052 | 1,142 | ||||||||||
Interest payment | 1,157 | 1,288 | 3,629 | 3,938 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Number of Debentures | Amount | |||||||
As at December 31, 2021 | 18,000 | $ | 19,466 | |||||
Change in fair value through profit and loss | — | (4,552) | ||||||
Change in FVOCI due to changes in credit risk | — | (546) | ||||||
Exchange difference | — | (1,186) | ||||||
As at December 31, 2022 | 18,000 | $ | 13,182 | |||||
Change in fair value through profit and loss (Note 18) |
— | (32) | ||||||
Change in FVOCI due to changes in credit risk | — | (198) | ||||||
Current portion as at September 30, 2023 | 18,000 | $ | 12,952 |
Reclamation and rehabilitation |
Environmental fees |
Health plan obligations |
Total | |||||||||||
As at December 31, 2022 | $ | 9,540 | $ | 4,299 | $ | 8,277 | $ | 22,116 | ||||||
Recognized in period | — | 42 | — | 42 | ||||||||||
Change in assumptions | 271 | — | 683 | 954 | ||||||||||
Settlement of provisions | (25) | (79) | (445) | (549) | ||||||||||
Accretion expense (Note 17) |
520 | 63 | 1,121 | 1,704 | ||||||||||
Exchange difference | 1,908 | 803 | 1,727 | 4,438 | ||||||||||
As at September 30, 2023 | $ | 12,214 | $ | 5,128 | $ | 11,363 | $ | 28,705 | ||||||
Less: current portion | (635) | (46) | (651) | (1,332) | ||||||||||
Non-current portion as at September 30, 2023 | $ | 11,579 | $ | 5,082 | $ | 10,712 | $ | 27,373 |
Expected date of expenditures |
Inflation rate | Pre-tax risk-free rate |
|||||||||
Marmato Mine | 2023-2042 | 2.96% | 11.45% | ||||||||
Segovia Operations | 2023-2030 | 2.72% | 10.52% |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
September 30, 2023 |
December 31, 2022 |
|||||||
Marmato (a) | $ | 63,662 | $ | 60,658 | ||||
Toroparu (b) | 84,000 | 84,000 | ||||||
Total | $ | 147,662 | $ | 144,658 | ||||
Less: current portion | (3,862) | (1,606) | ||||||
Non-current portion | $ | 143,800 | $ | 143,052 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Total | |||||
As at December 31, 2021 | $ | — | |||
Acquisition of Aris Gold’s deferred revenue liability | 59,596 | ||||
Recognition of revenue on ounces delivered | (828) | ||||
Accretion | 1,890 | ||||
As at December 31, 2022 | $ | 60,658 | |||
Recognition of revenue on ounces delivered | (2,793) | ||||
Cumulative catch-up adjustment | (9) | ||||
Accretion (Note 8) |
5,806 | ||||
As at September 30, 2023 | $ | 63,662 | |||
Less: current portion | (3,862) | ||||
Non-current portion as at September 30, 2023 | $ | 59,800 |
Key inputs in the estimate | September 30, 2023 |
December 31, 2022 |
||||||
Estimated financing rate | 12.50% | 12.50% | ||||||
Long-term gold price | $1,689 - $1,922 |
$1,700 - $1,750 |
||||||
Long-term silver price | $22.57 - $23.75 |
$20.51 - $22.50 |
||||||
Construction milestone timelines | 2023 - 2024 | 2023 - 2024 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Common shares issuable | Amount | |||||||
2019 PP Unlisted Warrants (1) – exercise price C$5.40, exercisable until Nov 5, 2023 |
||||||||
As at December 31, 2021 | 3,260,870 | $ | 3,695 | |||||
Fair value adjustment | — | (3,336) | ||||||
Balance at December 31, 2022 | 3,260,870 | $ | 359 | |||||
Fair value adjustment (Note 18) |
— | (359) | ||||||
Balance at September 30, 2023 | 3,260,870 | $ | — | |||||
2020 PP Unlisted Warrants – exercise price of C$6.50, exercisable until Feb 6, 2023 |
||||||||
As at December 31, 2021 | 7,142,857 | $ | 3,060 | |||||
Fair value adjustment | — | (3,053) | ||||||
Balance at December 31, 2022 | 7,142,857 | $ | 7 | |||||
Expired (Note 18) |
(7,142,857) | (7) | ||||||
Balance at September 30, 2023 | — | $ | — | |||||
Listed Warrants – exercise price C$2.21, exercisable until April 30, 2024 |
||||||||
As at December 31, 2021 | 10,304,455 | $ | 25,440 | |||||
Exercised | (240,200) | (612) | ||||||
Fair value adjustment | — | (15,161) | ||||||
Balance at December 31, 2022 | 10,064,255 | $ | 9,667 | |||||
Exercised | (562,900) | (761) | ||||||
Fair value adjustment (Note 18) |
— | (1,180) | ||||||
Balance at September 30, 2023 | 9,501,355 | $ | 7,726 | |||||
Aris Unlisted Warrants (2) – exercise price C$6.00, exercisable until Dec 19, 2024 |
||||||||
As at December 31, 2021 | — | $ | — | |||||
Replacement warrants for Aris Acquisition | 1,650,000 | 238 | ||||||
Fair value adjustment | — | 350 | ||||||
Balance at December 31, 2022 | 1,650,000 | $ | 588 | |||||
Fair value adjustment (Note 18) |
— | (396) | ||||||
Balance at September 30, 2023 | 1,650,000 | $ | 192 | |||||
Aris Listed Warrants (2) – exercise price C$5.50, exercisable until Jul 29, 2025 |
||||||||
As at December 31, 2021 | — | $ | — | |||||
Replacement warrants for Aris Acquisition | 29,084,377 | 8,573 | ||||||
Fair value adjustment | — | (2,880) | ||||||
Balance at December 31, 2022 | 29,084,377 | $ | 5,693 | |||||
Exercised | (25,000) | (21) | ||||||
Fair value adjustment (Note 18) |
— | (2,235) | ||||||
Balance at September 30, 2023 | 29,059,377 | $ | 3,437 | |||||
Balance at December 31, 2022 – total warrant liabilities | $ | 16,314 | ||||||
Balance at September 30, 2023 – total warrant liabilities | $ | 11,355 | ||||||
Less: current portion | (7,726) | |||||||
Non-current portion as at September 30, 2023 | $ | 3,629 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Valuation Inputs | Aris Unlisted Warrants | 2019 PP Warrants | ||||||
Expected volatility | 49 | % | 44 | % | ||||
Liquidity discount | (7 | %) | (7 | %) | ||||
Risk-free interest rate | 4.87 | % | 4.87 | % | ||||
Expected life of warrants | 1.2 years | 0.1 years | ||||||
Expected dividend yield | 0 | % | 0 | % |
Common shares issuable |
|||||
As at December 31, 2021 | 6,488,712 | ||||
Exercised (1) |
(46,899) | ||||
Expired | (1,421,908) | ||||
As at December 31, 2022 | 5,019,905 | ||||
Exercised (2) |
(117,768) | ||||
Expired |
(1,942,028) | ||||
Balance at September 30, 2023 | 2,960,109 |
Expiry | Warrants outstanding | Common shares issuable | Exercise price C$/common shares issuable |
||||||||
June 12, 2024 | 1,046,250 | 726,935 | 1.90 | ||||||||
August 27, 2024 | 3,214,125 | 2,233,174 | 4.03 | ||||||||
Balance at September 30, 2023 | 4,260,375 | 2,960,109 | $ | 3.51 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Options outstanding |
Weighted average exercise price (C$) |
|||||||
Balance at December 31, 2021 | 2,482,332 | $ | 4.49 | |||||
Options granted | 1,691,000 | 5.70 | ||||||
Replacement options for Aris Acquisition (Note 5) | 3,615,912 | 4.36 | ||||||
Exercised (1) |
(194,999) | 2.55 | ||||||
Expired or cancelled | (880,739) | 5.01 | ||||||
Balance at December 31, 2022 | 6,713,506 | $ | 4.71 | |||||
Options granted | 1,718,779 | 4.02 | ||||||
Exercised (2) |
(452,941) | 3.20 | ||||||
Expired or cancelled | (574,576) | 5.12 | ||||||
Balance at September 30, 2023 ⁽³⁾ | 7,404,768 | $ | 4.58 |
January 26, 2022 | March 23, 2022 | April 1, 2022 |
June 1, 2022 |
January 12, 2023 | May 12, 2023 |
|||||||||||||||||||||||||||
Total options issued | 600,000 | 702,257 | 1,091,000 | 208,115 | 1,691,964 | 26,815 | ||||||||||||||||||||||||||
Market price of shares at grant date | C$5.45 | C$3.80 | C$5.84 | C$3.72 | C$4.03 | C$3.40 | ||||||||||||||||||||||||||
Exercise price | C$5.45 | C$3.80 | $5.84 | C$3.72 | C$4.03 | C$3.40 | ||||||||||||||||||||||||||
Dividends expected | 3.30 | % | nil | 3.29 | % | nil | nil | nil | ||||||||||||||||||||||||
Expected volatility | 55.33 | % | 45.43 | % | 54.49 | % | 52.22 | % | 58.36 | % | 55.47 | % | ||||||||||||||||||||
Risk-free interest rate | 1.22 | % | 3.74 | % | 2.24 | % | 3.74 | % | 3.67 | % | 3.50 | % | ||||||||||||||||||||
Expected life of options | 2.5 years | 2.5 years | 2.5 years | 2.7 years | 3.0 years | 3.0 years | ||||||||||||||||||||||||||
Vesting terms | 2 years | 2 years | (1) |
1 year | 2 years | (1) |
2 years | (1) |
2 years | (1) |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Expiry date | Outstanding | Vested stock options | Remaining contractual life in years |
Exercise price (C$/share) |
||||||||||
01-Apr-24 | 255,000 | 255,000 | 0.5 | 3.67 | ||||||||||
01-Apr-25 | 465,000 | 465,000 | 1.5 | 4.05 | ||||||||||
02-Jul-25 | 50,000 | 50,000 | 1.8 | 6.88 | ||||||||||
01-Apr-26 | 742,000 | 742,000 | 2.5 | 6.04 | ||||||||||
26-Jan-27 | 92,500 | 47,500 | 3.3 | 5.45 | ||||||||||
01-Apr-27 | 835,000 | 835,000 | 3.5 | 5.84 | ||||||||||
12-Feb-24 | 508,190 | 508,190 | 0.4 | 6.20 | ||||||||||
06-Apr-24 | 4,439 | 4,439 | 0.5 | 4.70 | ||||||||||
01-Mar-25 | 1,970,000 | 1,970,000 | 1.4 | 4.00 | ||||||||||
23-Mar-25 | 599,806 | 299,906 | 1.5 | 3.80 | ||||||||||
31-May-25 | 208,115 | 104,058 | 1.7 | 3.72 | ||||||||||
26-Jun-25 | 55,000 | 55,000 | 1.7 | 5.00 | ||||||||||
12-Jan-26 | 1,592,903 | — | 2.3 | 4.03 | ||||||||||
12-May-26 | 26,815 | — | 2.6 | 3.40 | ||||||||||
Balance at September 30, 2023 | 7,404,768 | 5,336,093 | 1.9 | $ | 4.58 |
Units | Amount | |||||||
Balance at December 31, 2021 | 705,880 | $ | 2,979 | |||||
Granted and vested during the period | 273,630 | 766 | ||||||
Paid | (879,368) | (2,291) | ||||||
Replacement DSUs for Aris Acquisition (Note 5) | 233,676 | 549 | ||||||
Change in fair value | — | (1,127) | ||||||
Exchange difference | — | (50) | ||||||
Balance at December 31, 2022 | 333,818 | $ | 826 | |||||
Granted and vested during the period | 192,767 | 487 | ||||||
Change in fair value | — | (110) | ||||||
Balance at September 30, 2023 | 526,585 | $ | 1,203 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Units | Amount | |||||||
Balance at December 31, 2021 | 378,613 | $ | 1,200 | |||||
Unvested PSUs recognized in the period | 191,433 | 605 | ||||||
Paid | (570,046) | (1,777) | ||||||
Replacement PSUs for Aris Acquisition (Note 5) | 706,286 | 557 | ||||||
Change in fair value | — | (293) | ||||||
Balance at December 31, 2022 | 706,286 | $ | 292 | |||||
Unvested PSUs recognized in the period | 774,874 | 871 | ||||||
Vested PSUs recognized in the period | — | 29 | ||||||
Paid | (30,325) | (47) | ||||||
Change in fair value | — | (207) | ||||||
Balance at September 30, 2023 | 1,450,835 | $ | 938 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Stock-option expense | $ | 262 | $ | 945 | $ | 1,064 | $ | 1,846 | ||||||
DSU expense | 107 | 375 | 377 | (453) | ||||||||||
PSU expense | 159 | 363 | 693 | 584 | ||||||||||
Total | $ | 528 | $ | 1,683 | $ | 2,134 | $ | 1,977 | ||||||
Less: amount capitalized to E&E assets related to stock options | — | (50) | — | (284) | ||||||||||
Total | $ | 528 | $ | 1,633 | $ | 2,134 | $ | 1,693 |
Three months ended September 30, 2023 | Three months ended September 30, 2022 | |||||||||||||||||||
Weighted average shares outstanding |
Net earnings (loss) |
Net earnings (loss) per share |
Weighted average shares outstanding |
Net earnings (loss) |
Net earnings (loss) per share |
|||||||||||||||
Basic EPS | 137,192,545 | $ | 12,442 | $ | 0.09 | 100,997,670 | $ | (48,350) | $ | (0.48) | ||||||||||
Effect of dilutive stock-options | — | — | — | — | ||||||||||||||||
Effect of Convertible Debenture | — | — | — | — | ||||||||||||||||
Effect of dilutive warrants | 291,496 | — | — | — | ||||||||||||||||
Diluted EPS | 137,484,041 | $ | 12,442 | $ | 0.09 | 100,997,670 | $ | (48,350) | $ | (0.48) |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Nine months ended September 30, 2023 | Nine months ended September 30, 2022 | |||||||||||||||||||
Weighted average shares outstanding |
Net earnings (loss) |
Net earnings (loss) per share |
Weighted average shares outstanding |
Net earnings (loss) |
Net earnings (loss) per share |
|||||||||||||||
Basic EPS | 136,710,913 | $ | 15,299 | $ | 0.11 | 98,761,384 | $ | (4,147) | $ | (0.04) | ||||||||||
Effect of dilutive stock-options | 2,286 | — | — | — | ||||||||||||||||
Effect of Convertible Debenture | — | — | 3,789,474 | (3,712) | ||||||||||||||||
Effect of dilutive warrants | 4,185,079 | (1,180) | 5,377,829 | (11,761) | ||||||||||||||||
Diluted EPS | 140,898,278 | $ | 14,119 | $ | 0.10 | 107,928,687 | $ | (19,620) | $ | (0.18) |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Stock options | 7,404,768 | 5,390,104 | 7,149,768 | 5,390,104 | ||||||||||
Convertible Debenture | 3,789,474 | 3,789,473 | 3,789,474 | — | ||||||||||
Warrants | 46,685,727 | 53,743,946 | 37,184,372 | 51,523,784 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
September 30, 2023 | December 31, 2022 | |||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||
Gold Notes (Note 10b) |
$ | — | $ | 61,495 | $ | — | $ | 67,145 | ||||||
Warrant liabilities (Note 13c) |
11,163 | 192 | 15,360 | 954 | ||||||||||
DSU and PSU liabilities (Note 13f, g) |
1,203 | 938 | 826 | 293 | ||||||||||
Investments and other assets (Note 7c) |
2,884 | — | 412 | — | ||||||||||
Convertible Debentures (Note 10c) |
— | 12,952 | — | 13,182 | ||||||||||
Total | $ | 15,250 | $ | 75,577 | $ | 16,598 | $ | 81,574 |
September 30, 2023 |
December 31, 2022 |
|||||||
Trade | $ | 480 | $ | 13,576 | ||||
VAT receivable | 27,018 | 30,489 | ||||||
Income tax recoverable | 5,408 | — | ||||||
Other, net of allowance for doubtful accounts | 3,243 | 4,597 | ||||||
Total | $ | 36,149 | $ | 48,662 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Less than 1 year | 1 to 3 years | 4 to 5 years | Over 5 years | Total | |||||||||||||
Trade, tax and other payables | $ | 58,159 | $ | — | $ | — | $ | — | $ | 58,159 | |||||||
Reclamation and closure costs | 672 | 5,663 | 2,639 | 16,328 | 25,302 | ||||||||||||
Lease payments | 1,794 | 1,686 | 482 | 1,144 | 5,106 | ||||||||||||
Gold Notes | 21,842 | 47,706 | 15,596 | — | 85,144 | ||||||||||||
Senior unsecured notes | 20,625 | 41,250 | 301,982 | — | 363,857 | ||||||||||||
Convertible Debentures | 262 | 13,083 | — | — | 13,345 | ||||||||||||
Other contractual commitments | 1,500 | 375 | — | 55,400 | 57,275 | ||||||||||||
Total | $ | 104,854 | $ | 109,763 | $ | 320,699 | $ | 72,872 | $ | 608,188 |
September 30, 2023 |
Impact of a 10% Change |
December 31, 2022 |
Impact of a 10% Change |
|||||||||||
Canadian Dollars (C$) | (13,095) | (1,191) | (26,383) | (2,638) | ||||||||||
Colombian Peso (COP) | 3,352 | 304 | (19,257) | (1,926) | ||||||||||
Guyanese Dollar (GYD) | (224) | (21) | (2,498) | (250) |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Gold in dore | $ | 112,955 | $ | 92,869 | $ | 311,057 | $ | 292,803 | ||||||
Silver in dore | 1,559 | 1,040 | 3,952 | 3,799 | ||||||||||
Metals in concentrate | 1,955 | — | 7,682 | — | ||||||||||
Total | $ | 116,469 | $ | 93,909 | $ | 322,691 | $ | 296,602 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Production costs | $ | 64,345 | $ | 40,714 | $ | 172,972 | $ | 131,370 | ||||||
Royalties | 4,189 | 3,063 | 12,214 | 9,551 | ||||||||||
Total | $ | 68,534 | $ | 43,777 | $ | 185,186 | $ | 140,921 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Interest expense | $ | 5,442 | $ | 5,456 | $ | 18,575 | $ | 16,385 | ||||||
Financing income (fees) | (22) | — | (70) | — | ||||||||||
Accretion of Senior Notes (Note 10a) |
631 | 583 | 1,857 | 1,716 | ||||||||||
Accretion of lease obligations | 79 | 172 | 318 | 376 | ||||||||||
Accretion of provisions (Note 11) |
627 | 304 | 1,704 | 976 | ||||||||||
Total | $ | 6,757 | $ | 6,515 | $ | 22,384 | $ | 19,453 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Financial Assets | ||||||||||||||
Aris Gold Warrants | $ | — | $ | (2,356) | $ | — | $ | (4,202) | ||||||
Gold Notes (Note 10b) |
— | 2 | — | (115) | ||||||||||
Investment in Denarius (Note 7c) |
(1,192) | — | (362) | — | ||||||||||
Denarius Warrants (Note 7c) | (172) | (1,021) | (248) | (4,328) | ||||||||||
Convertible debentures (Note 10c) | — | 891 | — | — | ||||||||||
Embedded derivative asset in Senior Notes (Note 10a) |
— | — | — | (996) | ||||||||||
Other gain (loss) on financial instruments | — | 800 | 1 | 623 | ||||||||||
(1,364) | (1,684) | (609) | (9,018) | |||||||||||
Financial Liabilities | ||||||||||||||
Gold Notes (Note 10b) | (1,201) | (61) | (5,313) | (61) | ||||||||||
Convertible debentures (Note 10c) | 609 | (241) | 32 | 4,570 | ||||||||||
Unlisted warrant liability (Note 13c) |
25 | (137) | 366 | 5,994 | ||||||||||
Listed warrant liability (Note 13c) |
(503) | (2,545) | 1,180 | 11,761 | ||||||||||
Aris unlisted warrants (Note 13c) |
26 | — | 396 | — | ||||||||||
Aris listed warrants (Note 13c) | 1,391 | — | 2,235 | — | ||||||||||
347 | (2,984) | (1,104) | 22,264 | |||||||||||
Total | $ | (1,017) | $ | (4,668) | $ | (1,713) | $ | 13,246 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Accounts receivable | $ | 3,027 | $ | (8,022) | $ | 17,912 | $ | 6,513 | ||||||
Inventories | (3,795) | (1,724) | (6,314) | (2,009) | ||||||||||
Prepaid expenses and deposits | (1,144) | 350 | (2,783) | (971) | ||||||||||
Accounts payable and accrued liabilities | 3,783 | 4,237 | (5,827) | 1,214 | ||||||||||
Total | $ | 1,871 | $ | (5,159) | $ | 2,988 | $ | 4,747 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Short-term employee benefits | $ | 1,012 | $ | 777 | $ | 2,995 | $ | 2,595 | ||||||
Termination benefits | — | 15,902 | — | 15,902 | ||||||||||
Share-based compensation | 309 | 718 | 1,220 | 466 | ||||||||||
Total | $ | 1,321 | $ | 17,397 | $ | 4,215 | $ | 18,963 |
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2023 and 2022
(Unaudited; Tabular amounts expressed in thousands of U.S. dollars unless otherwise noted)
|
Segovia | Marmato | Toroparu | Soto Norte | Corporate and Other |
Total | |||||||||||||||
Three months ended September 30, 2023 | ||||||||||||||||||||
Revenue | $ | 103,949 | $ | 12,520 | $ | — | $ | — | $ | — | $ | 116,469 | ||||||||
Cost of sales | (56,543) | (11,991) | — | — | — | (68,534) | ||||||||||||||
Segment net income (loss) | 20,098 | (128) | — | 1,096 | (8,624) | 12,442 | ||||||||||||||
Capital expenditures | 12,763 | 15,389 | 3,888 | — | — | 32,040 | ||||||||||||||
Three months ended September 30, 2022 | ||||||||||||||||||||
Revenue | $ | 93,909 | $ | — | $ | — | $ | — | $ | — | $ | 93,909 | ||||||||
Cost of sales | (43,777) | — | — | — | — | (43,777) | ||||||||||||||
Segment net income (loss) | 24,187 | — | — | — | (72,537) | (48,350) | ||||||||||||||
Capital expenditures | 13,147 | — | 21,565 | — | 1 | 34,713 | ||||||||||||||
Nine months ended September 30, 2023 | ||||||||||||||||||||
Revenue | $ | 290,757 | $ | 31,934 | $ | — | $ | — | $ | — | $ | 322,691 | ||||||||
Cost of sales | (151,656) | (33,530) | — | — | — | (185,186) | ||||||||||||||
Segment net income (loss) | 57,174 | (2,386) | — | (1,038) | (38,451) | 15,299 | ||||||||||||||
Capital expenditures | 32,633 | 28,844 | 12,505 | — | — | 73,982 | ||||||||||||||
Nine months ended September 30, 2022 | ||||||||||||||||||||
Revenue | $ | 296,602 | $ | — | $ | — | $ | — | $ | — | $ | 296,602 | ||||||||
Cost of sales | (140,921) | — | — | — | — | (140,921) | ||||||||||||||
Segment net income (loss) | 75,560 | — | — | — | (79,707) | (4,147) | ||||||||||||||
Capital expenditures | 38,672 | — | 54,708 | — | 163 | 93,543 | ||||||||||||||
As at September 30, 2023 | ||||||||||||||||||||
Total assets | $ | 266,725 | $ | 328,512 | $ | 346,438 | $ | 100,948 | $ | 233,095 | $ | 1,275,718 | ||||||||
Total liabilities | (69,808) | (131,491) | (86,247) | — | (389,806) | (677,352) | ||||||||||||||
As at December 31, 2022 | ||||||||||||||||||||
Total assets | $ | 222,356 | $ | 248,221 | $ | 334,456 | $ | 100,772 | $ | 336,315 | $ | 1,242,120 | ||||||||
Total liabilities | (70,116) | (120,725) | (88,749) | (52,006) | (409,150) | (740,746) |