| Ero Copper Corp. | ||||||||
| By: | /s/ Deepk Hundal | |||||||
| Name: Deepk Hundal | ||||||||
| Title: EVP, General Counsel and Corporate Secretary | ||||||||
Date: May 4, 2026 |
||||||||
| Exhibit Number | Description of Document | |||||||

TABLE OF CONTENTS |
|||||
BUSINESS OVERVIEW |
|||||
HIGHLIGHTS |
|||||
REVIEW OF OPERATIONS |
|||||
The Caraíba Operations |
|||||
The Tucumã Operation |
|||||
The Xavantina Operations |
|||||
2026 GUIDANCE |
|||||
REVIEW OF FINANCIAL RESULTS |
|||||
Review of quarterly results |
|||||
Summary of quarterly results for most recent eight quarters |
|||||
OTHER DISCLOSURES |
|||||
Liquidity, Capital Resources, and Contractual Obligations |
|||||
Management of Risks and Uncertainties |
|||||
Other Financial Information |
|||||
Accounting Policies, Judgments and Estimates |
|||||
Capital Expenditures |
|||||
Alternative Performance (NON-IFRS) Measures |
|||||
Disclosure Controls and Procedures and Internal Control over Financial Reporting |
|||||
Notes and Cautionary Statements |
|||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Copper (Caraíba Operations) |
||||||||||||||||||||
Ore Processed (tonnes) |
1,072,209 |
1,174,732 |
692,901 |
|||||||||||||||||
Grade (% Cu) |
0.93 |
1.00 |
1.18 |
|||||||||||||||||
Cu Production (tonnes) |
8,826 |
10,431 |
7,357 |
|||||||||||||||||
Cu Production (lbs) |
19,458,721 |
22,995,437 |
16,219,125 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
9,205 |
10,404 |
6,949 |
|||||||||||||||||
Cu Sold in Concentrate (lbs) |
20,293,558 |
22,938,017 |
15,318,111 |
|||||||||||||||||
Cu C1 Cash Cost(1) |
$ |
2.79 |
$ |
2.27 |
$ |
2.22 |
||||||||||||||
Copper (Tucumã Operation) |
||||||||||||||||||||
Ore Processed (tonnes) |
563,717 |
517,246 |
294,314 |
|||||||||||||||||
Grade (% Cu) |
1.66 |
1.93 |
2.18 |
|||||||||||||||||
Cu Production (tonnes) |
8,461 |
9,275 |
5,067 |
|||||||||||||||||
Cu Production (lbs) |
18,652,405 |
20,448,756 |
11,170,823 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
8,751 |
9,729 |
5,168 |
|||||||||||||||||
Cu Sold in Concentrate (lbs) |
19,292,160 |
21,449,509 |
11,393,490 |
|||||||||||||||||
Cu C1 Cash Cost(1)(2) |
$ |
1.97 |
$ |
1.75 |
$ |
— |
||||||||||||||
Total Copper |
||||||||||||||||||||
Cu Production (tonnes) |
17,287 |
19,706 |
12,424 |
|||||||||||||||||
Cu Production (lbs) |
38,111,126 |
43,444,193 |
27,389,948 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
17,956 |
20,133 |
12,117 |
|||||||||||||||||
Cu Sold in Concentrate (lbs) |
39,585,718 |
44,387,526 |
26,711,601 |
|||||||||||||||||
Realized copper price(1) |
$ |
5.53 |
$ |
5.07 |
$ |
4.07 |
||||||||||||||
Cu C1 Cash Cost(1)(2) |
$ |
2.39 |
$ |
2.03 |
$ |
2.22 |
||||||||||||||
Gold (Xavantina Operations) |
||||||||||||||||||||
Ore Processed (tonnes) |
37,128 |
53,256 |
33,228 |
|||||||||||||||||
Grade (g / tonne) |
5.66 |
9.98 |
6.87 |
|||||||||||||||||
Au Production (oz) |
5,495 |
13,837 |
6,638 |
|||||||||||||||||
Au Sold in Dore (oz) |
6,019 |
13,401 |
5,834 |
|||||||||||||||||
Au Sold in Concentrate (oz)(3) |
4,311 |
12,754 |
— |
|||||||||||||||||
Au C1 Cash Cost(1) |
$ |
2,120 |
$ |
766 |
$ |
1,100 |
||||||||||||||
Au AISC(1) |
$ |
4,441 |
$ |
1,702 |
$ |
2,228 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Revenues |
$ |
263.2 |
$ |
320.2 |
$ |
125.1 |
||||||||||||||
Gross profit |
105.9 |
164.4 |
55.5 |
|||||||||||||||||
EBITDA(1) |
175.5 |
151.8 |
117.9 |
|||||||||||||||||
Adjusted EBITDA(1) |
125.2 |
186.7 |
63.2 |
|||||||||||||||||
Cash flow from operations |
92.8 |
129.1 |
65.4 |
|||||||||||||||||
Net income |
109.3 |
78.7 |
80.6 |
|||||||||||||||||
Net income attributable to owners of the Company |
108.8 |
77.0 |
80.2 |
|||||||||||||||||
- Per share (basic) |
1.04 |
0.74 |
0.77 |
|||||||||||||||||
- Per share (diluted) |
1.04 |
0.74 |
0.77 |
|||||||||||||||||
Adjusted net income attributable to owners of the Company(1) |
72.4 |
108.4 |
35.8 |
|||||||||||||||||
- Per share (basic) |
0.69 |
1.04 |
0.35 |
|||||||||||||||||
- Per share (diluted) |
0.69 |
1.04 |
0.35 |
|||||||||||||||||
Cash, cash equivalents, and short-term investments |
91.2 |
105.4 |
80.6 |
|||||||||||||||||
Working capital(1) |
66.2 |
15.5 |
10.2 |
|||||||||||||||||
Available liquidity(1) |
146.2 |
150.4 |
115.6 |
|||||||||||||||||
Net debt(1) |
490.7 |
501.7 |
561.8 |
|||||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Ore mined (tonnes) |
985,577 |
1,225,017 |
696,239 |
|||||||||||||||||
Ore processed (tonnes) |
1,072,209 |
1,174,732 |
692,901 |
|||||||||||||||||
Grade (% Cu) |
0.93 |
1.00 |
1.18 |
|||||||||||||||||
Recovery (%) |
88.3 |
88.7 |
90.2 |
|||||||||||||||||
Cu Production (tonnes) |
8,826 |
10,431 |
7,357 |
|||||||||||||||||
Cu Production (lbs) |
19,458,721 |
22,995,437 |
16,219,125 |
|||||||||||||||||
Concentrate grade (% Cu) |
32.3 |
33.0 |
32.3 |
|||||||||||||||||
Concentrate sales (tonnes) |
28,662 |
31,220 |
21,622 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
9,205 |
10,404 |
6,949 |
|||||||||||||||||
Cu Sold in Concentrate (lbs) |
20,293,558 |
22,938,017 |
15,318,111 |
|||||||||||||||||
Copper C1 cash cost(1) |
$ |
2.79 |
$ |
2.27 |
$ |
2.22 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Ore mined (tonnes) |
456,684 |
1,199,067 |
328,291 |
|||||||||||||||||
Ore processed (tonnes) |
563,717 |
517,246 |
294,314 |
|||||||||||||||||
Grade (% Cu) |
1.66 |
1.93 |
2.18 |
|||||||||||||||||
Recovery (%) |
88.3 |
90.5 |
89.4 |
|||||||||||||||||
Cu Production (tonnes) |
8,461 |
9,275 |
5,067 |
|||||||||||||||||
Cu Production (lbs) |
18,652,405 |
20,448,756 |
11,170,823 |
|||||||||||||||||
Concentrate grade (% Cu) |
28.5 |
29.4 |
30.3 |
|||||||||||||||||
Concentrate sales (tonnes) |
30,518 |
34,111 |
16,279 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
8,751 |
9,729 |
5,168 |
|||||||||||||||||
Cu Sold in Concentrate (lbs) |
19,292,160 |
21,449,509 |
11,393,490 |
|||||||||||||||||
Copper C1 cash cost(1)(2) |
$ |
1.97 |
$ |
1.75 |
$ |
— |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Ore mined (tonnes) |
32,820 |
55,655 |
33,228 |
|||||||||||||||||
Ore processed (tonnes) |
37,128 |
53,256 |
33,228 |
|||||||||||||||||
Head grade (grams per tonne Au) |
5.66 |
9.98 |
6.87 |
|||||||||||||||||
Recovery (%) |
81.3 |
79.6 |
90.8 |
|||||||||||||||||
Gold ounces produced (oz) |
5,495 |
13,837 |
6,638 |
|||||||||||||||||
Silver ounces produced (oz) |
2,562 |
8,264 |
3,996 |
|||||||||||||||||
Gold sold in doré (oz) |
6,019 |
13,401 |
5,834 |
|||||||||||||||||
Gold sold in concentrate (oz) |
4,311 |
12,754 |
— |
|||||||||||||||||
Gold sold (oz) |
10,330 |
26,155 |
5,834 |
|||||||||||||||||
Silver sold in doré (oz) |
3,208 |
8,295 |
3,761 |
|||||||||||||||||
Realized gold price(1) |
$ |
4,195 |
$ |
3,885 |
$ |
2,705 |
||||||||||||||
Gold C1 cash cost(1) |
$ |
2,120 |
$ |
766 |
$ |
1,100 |
||||||||||||||
Gold AISC(1) |
$ |
4,441 |
$ |
1,702 |
$ |
2,228 |
||||||||||||||
Consolidated Copper Production (tonnes) |
||||||||
Caraíba Operations |
35,000 - 40,000 |
|||||||
Tucumã Operation |
32,500 - 37,500 |
|||||||
Total Copper |
67,500 - 77,500 |
|||||||
Consolidated Copper C1 Cash Cost ($/lb)(1) |
||||||||
Caraíba Operations |
$2.30 - $2.50 |
|||||||
Tucumã Operation |
$1.95 - $2.15 |
|||||||
Consolidated Copper Operations |
$2.15 - $2.35 |
|||||||
The Xavantina Operations |
||||||||
Au Production (ounces) |
40,000 - 50,000 |
|||||||
Gold C1 Cash Cost(1) ($/oz) |
$1,000 - $1,250 |
|||||||
Gold AISC(1) ($/oz) |
$2,000 - $2,500 |
|||||||
Caraíba Operations |
$170 - $185 |
|||||||
Tucumã Operation |
$35 - $45 |
|||||||
Xavantina Operations |
$40 - $50 |
|||||||
Furnas Copper-Gold Project, Other Exploration & Corporate |
$30 - $40 |
|||||||
Total |
$275 - $320 |
|||||||
Three months ended March 31, |
|||||||||||||||||
Notes |
2026 |
2025 |
|||||||||||||||
Revenue |
1 |
$ |
263,170 |
$ |
125,088 |
||||||||||||
Cost of sales |
2 |
(157,256) |
(69,566) |
||||||||||||||
Gross profit |
105,914 |
55,522 |
|||||||||||||||
Expenses |
|||||||||||||||||
General and administrative |
(11,058) |
(11,371) |
|||||||||||||||
Share-based compensation |
(2,640) |
(1,173) |
|||||||||||||||
Operating Income |
92,216 |
42,978 |
|||||||||||||||
Finance income |
1,121 |
838 |
|||||||||||||||
Finance expense |
3 |
(11,064) |
(4,723) |
||||||||||||||
Foreign exchange gain |
4 |
53,655 |
58,400 |
||||||||||||||
Other expenses |
(8,732) |
(2,125) |
|||||||||||||||
Income before income taxes |
127,196 |
95,368 |
|||||||||||||||
Income tax expense |
|||||||||||||||||
Current |
(7,197) |
(3,718) |
|||||||||||||||
Deferred |
(10,688) |
(11,023) |
|||||||||||||||
5 |
(17,885) |
(14,741) |
|||||||||||||||
Net income for the period |
$ |
109,311 |
$ |
80,627 |
|||||||||||||
Other comprehensive gain |
|||||||||||||||||
Foreign currency translation gain |
6 |
51,881 |
45,775 |
||||||||||||||
Comprehensive income |
$ |
161,192 |
$ |
126,402 |
|||||||||||||
Net income per share attributable to owners of the Company |
|||||||||||||||||
Basic |
$ |
1.04 |
$ |
0.77 |
|||||||||||||
Diluted |
$ |
1.04 |
$ |
0.77 |
|||||||||||||
Weighted average number of common shares outstanding |
|||||||||||||||||
Basic |
104,262,136 |
103,564,654 |
|||||||||||||||
Diluted |
105,023,869 |
103,904,737 |
|||||||||||||||
Selected Financial Information |
Mar. 31,(1) |
Dec. 31,(2) |
Sep. 30,(3) |
Jun. 30,(4) |
Mar. 31,(5) |
Dec. 31,(6) |
Sep. 30,(7) |
Jun. 30,(8) |
||||||||||||||||||||||||||||||||||||||||||
2026 |
2025 |
2025 |
2025 |
2025 |
2024 |
2024 |
2024 |
|||||||||||||||||||||||||||||||||||||||||||
Revenue |
$ |
263.2 |
$ |
320.2 |
$ |
177.1 |
$ |
163.5 |
$ |
125.1 |
$ |
122.5 |
$ |
124.8 |
$ |
117.1 |
||||||||||||||||||||||||||||||||||
Cost of sales |
$ |
(157.3) |
$ |
(155.7) |
$ |
(119.7) |
$ |
(96.2) |
$ |
(69.6) |
$ |
(70.2) |
$ |
(71.1) |
$ |
(73.8) |
||||||||||||||||||||||||||||||||||
Gross profit |
$ |
105.9 |
$ |
164.4 |
$ |
57.4 |
$ |
67.3 |
$ |
55.5 |
$ |
52.4 |
$ |
53.7 |
$ |
43.3 |
||||||||||||||||||||||||||||||||||
Net income (loss) for period |
$ |
109.3 |
$ |
78.7 |
$ |
36.5 |
$ |
71.0 |
$ |
80.6 |
$ |
(48.9) |
$ |
41.4 |
$ |
(53.4) |
||||||||||||||||||||||||||||||||||
Income (loss) per share attributable to owners of the Company |
||||||||||||||||||||||||||||||||||||||||||||||||||
- Basic |
$ |
1.04 |
$ |
0.74 |
$ |
0.35 |
$ |
0.68 |
$ |
0.77 |
$ |
(0.47) |
$ |
0.40 |
$ |
(0.52) |
||||||||||||||||||||||||||||||||||
- Diluted |
$ |
1.04 |
$ |
0.74 |
$ |
0.35 |
$ |
0.68 |
$ |
0.77 |
$ |
(0.47) |
$ |
0.39 |
$ |
(0.52) |
||||||||||||||||||||||||||||||||||
Weighted average number of common shares outstanding |
||||||||||||||||||||||||||||||||||||||||||||||||||
- Basic |
104,262,136 |
103,961,272 |
103,621,631 |
103,582,082 |
103,564,654 |
103,345,064 |
103,239,881 |
103,082,363 |
||||||||||||||||||||||||||||||||||||||||||
- Diluted |
105,023,869 |
104,693,751 |
104,044,755 |
103,905,561 |
103,904,737 |
103,345,064 |
103,973,827 |
103,082,363 |
||||||||||||||||||||||||||||||||||||||||||
March 31, 2026 |
December 31, 2025 |
||||||||||
Cash and cash equivalents |
91,207 |
$ |
105,442 |
||||||||
Trade receivables |
48,064 |
41,061 |
|||||||||
Derivatives |
23,586 |
4,701 |
|||||||||
Note receivables |
14,564 |
13,403 |
|||||||||
Deposits and other assets |
3,545 |
3,577 |
|||||||||
$ |
180,966 |
$ |
168,184 |
||||||||
Non-derivative financial liabilities |
Carrying
value
|
Contractual cash flows |
Up to
12 months
|
1 - 2
years
|
3 - 5
years
|
More than
5 years
|
||||||||||||||||||||||||||||||||
Loans and borrowings (including interest) |
$ |
581,893 |
$ |
716,738 |
$ |
72,547 |
$ |
217,969 |
$ |
426,222 |
$ |
— |
||||||||||||||||||||||||||
Accounts payable and accrued liabilities |
144,364 |
147,624 |
147,624 |
— |
— |
— |
||||||||||||||||||||||||||||||||
Other non-current liabilities |
16,739 |
31,165 |
— |
29,947 |
831 |
387 |
||||||||||||||||||||||||||||||||
Leases |
21,544 |
23,510 |
16,400 |
7,001 |
106 |
3 |
||||||||||||||||||||||||||||||||
Total |
$ |
764,540 |
$ |
919,037 |
$ |
236,571 |
$ |
254,917 |
$ |
427,159 |
$ |
390 |
||||||||||||||||||||||||||
Notional Amount |
Denomination |
Weighted average floor |
Weighted average cap / forward price |
Maturities |
||||||||||||||||||||||
$403.5 million |
USD/BRL |
5.54 |
6.34 |
April 2026 - December 2026 |
||||||||||||||||||||||
2026 - Q1 |
2025 - Q1 |
||||||||||
Caraíba Operations |
|||||||||||
Growth |
$ |
11,142 |
$ |
11,149 |
|||||||
Sustaining |
24,804 |
21,436 |
|||||||||
Exploration |
1,683 |
2,434 |
|||||||||
Deposit on Projects |
621 |
(615) |
|||||||||
Total, Caraíba Operations |
$ |
38,250 |
$ |
34,404 |
|||||||
Tucumã Operation |
|||||||||||
Growth |
— |
1,160 |
|||||||||
Sustaining |
5,180 |
1,597 |
|||||||||
Capitalized ramp-up costs |
— |
12,005 |
|||||||||
Exploration |
155 |
904 |
|||||||||
Deposit on Projects |
485 |
(214) |
|||||||||
Total, Tucumã Operation |
$ |
5,820 |
$ |
15,452 |
|||||||
Xavantina Operations |
|||||||||||
Growth |
917 |
— |
|||||||||
Sustaining |
8,123 |
3,904 |
|||||||||
Exploration |
1,405 |
845 |
|||||||||
Deposit on Projects |
3,392 |
69 |
|||||||||
Total, Xavantina Operations |
$ |
13,837 |
$ |
4,818 |
|||||||
Corporate and Other |
|||||||||||
Growth |
29 |
293 |
|||||||||
Sustaining |
866 |
— |
|||||||||
Exploration |
5,474 |
2,642 |
|||||||||
Deposit on Projects |
17 |
(8) |
|||||||||
Total, Corporate and Other |
$ |
6,386 |
$ |
2,927 |
|||||||
Consolidated |
|||||||||||
Growth |
12,088 |
12,602 |
|||||||||
Sustaining |
38,973 |
26,937 |
|||||||||
Capitalized ramp-up costs |
— |
12,005 |
|||||||||
Exploration |
8,717 |
6,825 |
|||||||||
Deposit on Projects |
4,515 |
(768) |
|||||||||
Total, Consolidated Capital Expenditures |
$ |
64,293 |
$ |
57,601 |
|||||||
2026 - Q1 |
2025 - Q1 |
||||||||||
Total, Consolidated Capital Expenditures |
$ |
64,293 |
$ |
57,601 |
|||||||
Add (less): |
|||||||||||
Additions to exploration and evaluation assets |
(5,682) |
(3,109) |
|||||||||
Additions to right-of-use assets |
1,599 |
7,175 |
|||||||||
Capitalized depreciation |
224 |
94 |
|||||||||
Total, additions per Mineral Properties, Plant and Equipment note |
$ |
60,434 |
$ |
61,761 |
|||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Cost of production |
$ |
62,352 |
$ |
55,895 |
$ |
35,719 |
||||||||||||||
Add (less): |
||||||||||||||||||||
Transportation costs & other |
2,896 |
1,904 |
1,322 |
|||||||||||||||||
Treatment, refining, and other |
2,164 |
3,328 |
2,410 |
|||||||||||||||||
By-product credits |
(10,077) |
(7,614) |
(4,699) |
|||||||||||||||||
Incentive payments |
(1,534) |
(1,516) |
(1,289) |
|||||||||||||||||
Net change in inventory |
(1,483) |
266 |
2,659 |
|||||||||||||||||
Foreign exchange translation and other |
(87) |
110 |
(147) |
|||||||||||||||||
C1 cash costs |
$ |
54,231 |
$ |
52,373 |
$ |
35,975 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs |
||||||||||||||||||||
Mining |
$ |
42,411 |
$ |
38,482 |
$ |
25,796 |
||||||||||||||
Processing |
9,102 |
8,867 |
6,352 |
|||||||||||||||||
Indirect |
7,735 |
7,406 |
4,794 |
|||||||||||||||||
Production costs |
59,248 |
54,755 |
36,942 |
|||||||||||||||||
By-product credits |
(10,077) |
(7,614) |
(4,699) |
|||||||||||||||||
Treatment, refining and other |
5,060 |
5,232 |
3,732 |
|||||||||||||||||
C1 cash costs |
$ |
54,231 |
$ |
52,373 |
$ |
35,975 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs per pound |
||||||||||||||||||||
Total copper produced (lbs, 000) |
19,459 |
22,995 |
16,219 |
|||||||||||||||||
Mining |
$ |
2.18 |
$ |
1.67 |
$ |
1.59 |
||||||||||||||
Processing |
$ |
0.47 |
$ |
0.39 |
$ |
0.39 |
||||||||||||||
Indirect |
$ |
0.40 |
$ |
0.32 |
$ |
0.30 |
||||||||||||||
By-product credits |
$ |
(0.52) |
$ |
(0.33) |
$ |
(0.29) |
||||||||||||||
Treatment, refining and other |
$ |
0.26 |
$ |
0.22 |
$ |
0.23 |
||||||||||||||
Copper C1 cash costs |
$ |
2.79 |
$ |
2.27 |
$ |
2.22 |
||||||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
||||||||||||
Cost of production |
$ |
29,738 |
$ |
29,689 |
||||||||||
Add (less): |
||||||||||||||
Transportation costs & other |
6,391 |
8,376 |
||||||||||||
Treatment, refining, and other |
2,471 |
— |
||||||||||||
By-product credits |
(701) |
— |
||||||||||||
Incentive payments |
(546) |
(396) |
||||||||||||
Net change in inventory |
(556) |
(1,970) |
||||||||||||
Foreign exchange translation and other |
(4) |
— |
||||||||||||
C1 cash costs |
$ |
36,793 |
$ |
35,699 |
||||||||||
2026 - Q1 |
2025 - Q4 |
|||||||||||||
Costs |
||||||||||||||
Mining |
$ |
6,538 |
$ |
6,110 |
||||||||||
Processing |
17,976 |
17,253 |
||||||||||||
Indirect |
4,118 |
3,945 |
||||||||||||
Production costs |
28,632 |
27,308 |
||||||||||||
By-product credits |
(701) |
— |
||||||||||||
Treatment, refining and other |
8,862 |
8,391 |
||||||||||||
C1 cash costs |
$ |
36,793 |
$ |
35,699 |
||||||||||
2026 - Q1 |
2025 - Q4 |
|||||||||||||
Costs per pound |
||||||||||||||
Total copper produced (lbs, 000) |
18,652 |
20,449 |
||||||||||||
Mining |
$ |
0.35 |
$ |
0.30 |
||||||||||
Processing |
$ |
0.96 |
$ |
0.84 |
||||||||||
Indirect |
$ |
0.22 |
$ |
0.19 |
||||||||||
By-product credits |
$ |
(0.04) |
$ |
— |
||||||||||
Treatment, refining and other |
$ |
0.48 |
$ |
0.42 |
||||||||||
Copper C1 cash costs |
$ |
1.97 |
$ |
1.75 |
||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Cost of production |
$ |
92,090 |
$ |
85,584 |
$ |
35,719 |
||||||||||||||
Add (less): |
||||||||||||||||||||
Transportation costs & other |
9,287 |
10,280 |
1,322 |
|||||||||||||||||
Treatment, refining, and other |
4,635 |
3,328 |
2,410 |
|||||||||||||||||
By-product credits |
(10,778) |
(7,614) |
(4,699) |
|||||||||||||||||
Incentive payments |
(2,080) |
(1,912) |
(1,289) |
|||||||||||||||||
Net change in inventory |
(2,039) |
(1,704) |
2,659 |
|||||||||||||||||
Foreign exchange translation and other |
(91) |
110 |
(147) |
|||||||||||||||||
C1 cash costs |
$ |
91,024 |
$ |
88,072 |
$ |
35,975 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs |
||||||||||||||||||||
Mining |
$ |
48,949 |
$ |
44,592 |
$ |
25,796 |
||||||||||||||
Processing |
27,078 |
26,120 |
6,352 |
|||||||||||||||||
Indirect |
11,853 |
11,351 |
4,794 |
|||||||||||||||||
Production costs |
87,880 |
82,063 |
36,942 |
|||||||||||||||||
By-product credits |
(10,778) |
(7,614) |
(4,699) |
|||||||||||||||||
Treatment, refining and other |
13,922 |
13,623 |
3,732 |
|||||||||||||||||
C1 cash costs |
$ |
91,024 |
$ |
88,072 |
$ |
35,975 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs per pound |
||||||||||||||||||||
Total copper produced (lbs, 000) |
38,111 |
43,444 |
16,219 |
|||||||||||||||||
Mining |
$ |
1.28 |
$ |
1.03 |
$ |
1.59 |
||||||||||||||
Processing |
$ |
0.71 |
$ |
0.60 |
$ |
0.39 |
||||||||||||||
Indirect |
$ |
0.31 |
$ |
0.26 |
$ |
0.30 |
||||||||||||||
By-product credits |
$ |
(0.28) |
$ |
(0.18) |
$ |
(0.29) |
||||||||||||||
Treatment, refining and other |
$ |
0.37 |
$ |
0.32 |
$ |
0.23 |
||||||||||||||
Copper C1 cash costs |
$ |
2.39 |
$ |
2.03 |
$ |
2.22 |
||||||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Copper revenue(1) |
$ |
220,704 |
$ |
222,454 |
$ |
109,502 |
||||||||||||||
less: by-product credits |
(10,778) |
(7,614) |
(5,252) |
|||||||||||||||||
Net copper revenue |
209,926 |
214,840 |
104,250 |
|||||||||||||||||
add: treatment, refining and other |
4,635 |
5,586 |
2,489 |
|||||||||||||||||
add: royalty taxes |
4,278 |
4,621 |
1,992 |
|||||||||||||||||
Gross copper revenue |
218,839 |
225,047 |
108,731 |
|||||||||||||||||
Total copper sold in concentrate (lbs, 000) |
39,586 |
44,388 |
26,712 |
|||||||||||||||||
Realized copper price |
$ |
5.53 |
$ |
5.07 |
$ |
4.07 |
||||||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Cost of production |
$ |
13,877 |
$ |
12,882 |
$ |
6,225 |
||||||||||||||
Add (less): |
||||||||||||||||||||
Incentive payments |
(320) |
(442) |
(269) |
|||||||||||||||||
Net change in inventory |
(807) |
(208) |
1,339 |
|||||||||||||||||
By-product credits |
(189) |
(459) |
(111) |
|||||||||||||||||
Smelting and refining and selling expenses |
769 |
320 |
146 |
|||||||||||||||||
Gold concentrate re-handling cost |
(1,641) |
(1,444) |
— |
|||||||||||||||||
Foreign exchange translation and other |
(38) |
(44) |
(29) |
|||||||||||||||||
C1 cash costs |
$ |
11,651 |
$ |
10,605 |
$ |
7,301 |
||||||||||||||
Site general and administrative |
1,409 |
1,628 |
1,077 |
|||||||||||||||||
Accretion of mine closure and rehabilitation provision |
145 |
152 |
141 |
|||||||||||||||||
Sustaining capital expenditure |
8,136 |
7,091 |
3,909 |
|||||||||||||||||
Sustaining lease payments |
2,623 |
3,073 |
2,021 |
|||||||||||||||||
Royalties and production taxes |
434 |
995 |
338 |
|||||||||||||||||
AISC |
$ |
24,398 |
$ |
23,544 |
$ |
14,787 |
||||||||||||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs |
||||||||||||||||||||
Mining |
$ |
5,820 |
$ |
5,619 |
$ |
3,760 |
||||||||||||||
Processing |
2,940 |
3,138 |
2,206 |
|||||||||||||||||
Indirect |
2,311 |
1,987 |
1,300 |
|||||||||||||||||
Production costs |
11,071 |
10,744 |
7,266 |
|||||||||||||||||
Smelting and refining costs |
769 |
320 |
146 |
|||||||||||||||||
By-product credits |
(189) |
(459) |
(111) |
|||||||||||||||||
C1 cash costs |
$ |
11,651 |
$ |
10,605 |
$ |
7,301 |
||||||||||||||
Site general and administrative |
1,409 |
1,628 |
1,077 |
|||||||||||||||||
Accretion of mine closure and rehabilitation provision |
145 |
152 |
141 |
|||||||||||||||||
Sustaining capital expenditure |
8,136 |
7,091 |
3,909 |
|||||||||||||||||
Sustaining leases payments |
2,623 |
3,073 |
2,021 |
|||||||||||||||||
Royalties and production taxes |
434 |
995 |
338 |
|||||||||||||||||
AISC |
$ |
24,398 |
$ |
23,544 |
$ |
14,787 |
||||||||||||||
Costs per ounce |
||||||||||||||||||||
Total gold produced (ounces) |
5,495 |
13,837 |
6,638 |
|||||||||||||||||
Mining |
$ |
1,059 |
$ |
406 |
$ |
566 |
||||||||||||||
Processing |
$ |
535 |
$ |
227 |
$ |
332 |
||||||||||||||
Indirect |
$ |
420 |
$ |
143 |
$ |
195 |
||||||||||||||
Smelting and refining |
$ |
140 |
$ |
23 |
$ |
22 |
||||||||||||||
By-product credits |
$ |
(34) |
$ |
(33) |
$ |
(16) |
||||||||||||||
Gold C1 cash cost |
$ |
2,120 |
$ |
766 |
$ |
1,100 |
||||||||||||||
Gold AISC |
$ |
4,441 |
$ |
1,702 |
$ |
2,228 |
||||||||||||||
(in '000s except for ounces and price per ounce) |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Xavantina revenue |
$ |
42,466 |
$ |
97,699 |
$ |
15,586 |
||||||||||||||
less: by-product credits |
(189) |
(459) |
(111) |
|||||||||||||||||
Gold revenue, net |
$ |
42,277 |
$ |
97,240 |
$ |
15,475 |
||||||||||||||
add: smelting, refining, and other charges |
1,054 |
4,384 |
304 |
|||||||||||||||||
Gold revenue, gross |
$ | 43,331 | $ | 101,624 | $ | 15,779 | ||||||||||||||
| Spot (cash) | $ | 30,627 | $ | 88,868 | $ | 12,754 | ||||||||||||||
| Stream (cash) | $ | 7,375 | $ | 7,373 | $ | 779 | ||||||||||||||
Stream (amortization of deferred revenue) |
$ | 5,329 | $ | 5,383 | $ | 2,246 | ||||||||||||||
Total gold ounces sold |
10,330 |
26,155 |
5,834 |
|||||||||||||||||
| Spot | 6,316 | 21,712 | 4,467 | |||||||||||||||||
| Stream | 4,014 | 4,443 | 1,367 | |||||||||||||||||
Realized gold price (per ounce) |
$ |
4,195 |
$ |
3,885 |
$ |
2,705 |
||||||||||||||
| Spot (cash) | $ | 4,849 | $ | 4,093 | $ | 2,855 | ||||||||||||||
| Stream (cash) | $ | 1,837 | $ | 1,659 | $ | 570 | ||||||||||||||
Stream (amortization of deferred revenue) |
$ | 1,328 | $ | 1,212 | $ | 1,643 | ||||||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Net Income |
$ |
109,311 |
$ |
78,738 |
$ |
80,627 |
||||||||||||||
Adjustments: |
||||||||||||||||||||
Finance expense |
11,064 |
11,330 |
4,723 |
|||||||||||||||||
Finance income |
(1,121) |
(2,201) |
(838) |
|||||||||||||||||
Income tax expense |
17,885 |
23,453 |
14,741 |
|||||||||||||||||
Amortization and depreciation |
38,319 |
40,503 |
18,620 |
|||||||||||||||||
EBITDA |
$ |
175,458 |
$ |
151,823 |
$ |
117,873 |
||||||||||||||
Foreign exchange (gain) loss |
(53,655) |
23,352 |
(58,400) |
|||||||||||||||||
Share based compensation |
2,640 |
8,909 |
1,173 |
|||||||||||||||||
Unrealized loss on commodity derivatives |
751 |
1,597 |
2,102 |
|||||||||||||||||
Change in rehabilitation and closure provision(1) |
— |
556 |
— |
|||||||||||||||||
Others |
— |
507 |
458 |
|||||||||||||||||
Adjusted EBITDA |
$ |
125,194 |
$ |
186,744 |
$ |
63,206 |
||||||||||||||
Reconciliation: |
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Net income as reported attributable to the owners of the Company |
$ |
108,771 |
$ |
76,970 |
$ |
80,227 |
||||||||||||||
Adjustments: |
||||||||||||||||||||
Share based compensation |
2,640 |
8,909 |
1,173 |
|||||||||||||||||
Unrealized foreign exchange (gain) loss on USD denominated balances in MCSA |
(30,260) |
19,289 |
(39,628) |
|||||||||||||||||
Unrealized foreign exchange (gain) loss on foreign exchange derivative contracts |
(16,464) |
4,723 |
(16,739) |
|||||||||||||||||
Unrealized loss on commodity derivatives |
733 |
1,559 |
2,079 |
|||||||||||||||||
Change in rehabilitation and closure provision(1) |
— |
554 |
— |
|||||||||||||||||
Others |
— |
504 |
458 |
|||||||||||||||||
Tax effect on the above adjustments |
7,014 |
(4,061) |
8,279 |
|||||||||||||||||
Adjusted net income attributable to owners of the Company |
$ |
72,434 |
$ |
108,447 |
$ |
35,849 |
||||||||||||||
Weighted average number of common shares |
||||||||||||||||||||
Basic |
104,262,136 |
103,961,272 |
103,564,654 |
|||||||||||||||||
Diluted |
105,023,869 |
104,693,751 |
103,904,737 |
|||||||||||||||||
Adjusted EPS |
||||||||||||||||||||
Basic |
$ |
0.69 |
$ |
1.04 |
$ |
0.35 |
||||||||||||||
Diluted |
$ |
0.69 |
$ |
1.04 |
$ |
0.35 |
||||||||||||||
March 31, 2026 |
December 31, 2025 |
March 31, 2025 |
||||||||||||||||||
Current portion of loans and borrowings |
$ |
39,202 |
$ |
55,711 |
$ |
52,479 |
||||||||||||||
Long-term portion of loans and borrowings |
542,691 |
551,403 |
589,860 |
|||||||||||||||||
Less: |
||||||||||||||||||||
Cash and cash equivalents |
(91,207) |
(105,442) |
(80,573) |
|||||||||||||||||
Net debt (cash) |
$ |
490,686 |
$ |
501,672 |
$ |
561,766 |
||||||||||||||
March 31, 2026 |
December 31, 2025 |
March 31, 2025 |
||||||||||||||||||
Current assets |
$ |
290,299 |
$ |
276,212 |
$ |
232,292 |
||||||||||||||
Less: Current liabilities |
(224,064) |
(260,718) |
(222,048) |
|||||||||||||||||
Working capital |
$ |
66,235 |
$ |
15,494 |
$ |
10,244 |
||||||||||||||
Cash and cash equivalents |
91,207 |
105,442 |
80,573 |
|||||||||||||||||
Available undrawn revolving credit facilities(1) |
55,000 |
45,000 |
35,000 |
|||||||||||||||||
Available liquidity |
$ |
146,207 |
$ |
150,442 |
$ |
115,573 |
||||||||||||||

| Ero Copper Corp. | ||
Table of Contents | ||
CONSOLIDATED FINANCIAL STATEMENTS |
|||||
Condensed Consolidated Statements of Financial Position |
|||||
Condensed Consolidated Statements of Operations and Comprehensive Income |
|||||
Condensed Consolidated Statements of Cash Flow |
|||||
Condensed Consolidated Statements of Changes in Shareholders' Equity |
|||||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|||||
General |
|||||
Note 1. Nature of Operations |
|||||
Note 2. Basis of Preparation |
|||||
Note 3. Segment Disclosure |
|||||
Statements of Financial Position |
|||||
Note 4. Inventories |
|||||
Note 5. Other Current Assets |
|||||
Note 6. Mineral Properties, Plant and Equipment |
|||||
Note 7. Exploration and Evaluation Assets |
|||||
Note 8. Deposits and Other Non-current Assets |
|||||
Note 9. Accounts Payable and Accrued Liabilities |
|||||
Note 10. Loans and Borrowings |
|||||
Note 11. Deferred Revenue |
|||||
Note 12. Other Non-current Liabilities |
|||||
Note 13. Share Capital |
|||||
Statements of Earnings |
|||||
Note 14. Revenue |
|||||
Note 15. Cost of Sales |
|||||
Note 16. General and Administrative Expenses |
|||||
Note 17. Finance Expense |
|||||
Note 18. Foreign Exchange Gain |
|||||
Other Items |
|||||
Note 19. Financial Instruments |
|||||
Note 20. Supplemental Cash Flow Information |
|||||
| Ero Copper Corp. | ||
Condensed Consolidated Statements of Financial Position | ||
(Unaudited, Amounts in thousands of US Dollars) | ||
Notes |
March 31, 2026 |
December 31, 2025 |
|||||||||||||||
ASSETS |
|||||||||||||||||
Current |
|||||||||||||||||
Cash and cash equivalents |
$ |
91,207 |
$ |
105,442 |
|||||||||||||
Trade receivables |
48,064 |
41,061 |
|||||||||||||||
Inventories |
4 |
107,741 |
107,111 |
||||||||||||||
Other current assets |
5 |
43,287 |
22,598 |
||||||||||||||
290,299 |
276,212 |
||||||||||||||||
Non-Current |
|||||||||||||||||
Mineral properties, plant and equipment |
6 |
1,682,324 |
1,574,054 |
||||||||||||||
Exploration and evaluation assets |
7 |
41,368 |
33,869 |
||||||||||||||
Deferred income tax assets |
2,725 |
3,047 |
|||||||||||||||
Deposits and other non-current assets |
8 |
38,354 |
36,696 |
||||||||||||||
1,764,771 |
1,647,666 |
||||||||||||||||
Total Assets |
$ |
2,055,070 |
$ |
1,923,878 |
|||||||||||||
LIABILITIES |
|||||||||||||||||
Current |
|||||||||||||||||
Accounts payable and accrued liabilities |
9 |
$ |
147,694 |
$ |
154,124 |
||||||||||||
Current portion of loans and borrowings |
10 |
39,202 |
55,711 |
||||||||||||||
Current portion of deferred revenue |
11 |
10,917 |
12,800 |
||||||||||||||
Income taxes payable |
2,861 |
14,675 |
|||||||||||||||
Current portion of derivatives |
19 |
8,345 |
7,125 |
||||||||||||||
Current portion of lease liabilities |
15,045 |
16,283 |
|||||||||||||||
224,064 |
260,718 |
||||||||||||||||
Non-Current |
|||||||||||||||||
Loans and borrowings |
10 |
542,691 |
551,403 |
||||||||||||||
Deferred revenue |
11 |
91,446 |
92,950 |
||||||||||||||
Provision for rehabilitation and closure costs |
23,958 |
21,978 |
|||||||||||||||
Deferred income tax liabilities |
22,183 |
10,729 |
|||||||||||||||
Lease liabilities |
6,499 |
8,950 |
|||||||||||||||
Other non-current liabilities |
12 |
42,847 |
39,288 |
||||||||||||||
729,624 |
725,298 |
||||||||||||||||
Total Liabilities |
953,688 |
986,016 |
|||||||||||||||
SHAREHOLDERS’ EQUITY |
|||||||||||||||||
Share capital |
13 |
300,160 |
298,490 |
||||||||||||||
Equity reserves |
(55,694) |
(107,735) |
|||||||||||||||
Retained earnings |
853,549 |
744,778 |
|||||||||||||||
Equity attributable to owners of the Company |
1,098,015 |
935,533 |
|||||||||||||||
Non-controlling interests |
3,367 |
2,329 |
|||||||||||||||
1,101,382 |
937,862 |
||||||||||||||||
Total Liabilities and Equity |
$ |
2,055,070 |
$ |
1,923,878 |
|||||||||||||
Commitments (Notes 7 and 11) | ||||||||||||||||||||
APPROVED ON BEHALF OF THE BOARD: |
||||||||||||||||||||
"Makko DeFilippo" |
, President, CEO and Director |
"Jill Angevine" |
, Director |
|||||||||||||||||
| Ero Copper Corp. | ||
Condensed Consolidated Statements of Operations and Comprehensive Income | ||
(Unaudited, Amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
|||||||||||||||||
Notes |
2026 |
2025 |
|||||||||||||||
Revenue |
14 |
$ |
263,170 |
$ |
125,088 |
||||||||||||
Cost of sales |
15 |
(157,256) |
(69,566) |
||||||||||||||
Gross profit |
105,914 |
55,522 |
|||||||||||||||
Expenses |
|||||||||||||||||
General and administrative |
16 |
(11,058) |
(11,371) |
||||||||||||||
Share-based compensation |
13 (e) |
(2,640) |
(1,173) |
||||||||||||||
Operating Income |
92,216 |
42,978 |
|||||||||||||||
Finance income |
1,121 |
838 |
|||||||||||||||
Finance expense |
17 |
(11,064) |
(4,723) |
||||||||||||||
Foreign exchange gain |
18 |
53,655 |
58,400 |
||||||||||||||
Other expenses |
(8,732) |
(2,125) |
|||||||||||||||
Income before income taxes |
127,196 |
95,368 |
|||||||||||||||
Current income tax expense |
(7,197) |
(3,718) |
|||||||||||||||
Deferred income tax expense |
(10,688) |
(11,023) |
|||||||||||||||
Income tax expense |
(17,885) |
(14,741) |
|||||||||||||||
Net income for the period |
$ |
109,311 |
$ |
80,627 |
|||||||||||||
Other comprehensive gain |
|||||||||||||||||
Foreign currency translation gain |
51,881 |
45,775 |
|||||||||||||||
Comprehensive income |
$ |
161,192 |
$ |
126,402 |
|||||||||||||
Net income attributable to: |
|||||||||||||||||
Owners of the Company |
108,771 |
80,227 |
|||||||||||||||
Non-controlling interests |
540 |
400 |
|||||||||||||||
$ |
109,311 |
$ |
80,627 |
||||||||||||||
Comprehensive income attributable to: |
|||||||||||||||||
Owners of the Company |
160,154 |
125,555 |
|||||||||||||||
Non-controlling interests |
1,038 |
847 |
|||||||||||||||
$ |
161,192 |
$ |
126,402 |
||||||||||||||
Net income per share attributable to owners of the Company |
|||||||||||||||||
Basic |
13 (f) |
$ |
1.04 |
$ |
0.77 |
||||||||||||
Diluted |
13 (f) |
$ |
1.04 |
$ |
0.77 |
||||||||||||
Weighted average number of common shares outstanding |
|||||||||||||||||
Basic |
13 (f) |
104,262,136 |
103,564,654 |
||||||||||||||
Diluted |
13 (f) |
105,023,869 |
103,904,737 |
||||||||||||||
| Ero Copper Corp. | ||
Condensed Consolidated Statements of Cash Flow | ||
(Unaudited, Amounts in thousands of US Dollars) | ||
Three months ended March 31, |
|||||||||||||||||
Notes |
2026 |
2025 |
|||||||||||||||
Cash Flows from Operating Activities |
|||||||||||||||||
Net income for the period |
$ |
109,311 |
$ |
80,627 |
|||||||||||||
Adjustments for: |
|||||||||||||||||
Amortization and depreciation |
38,319 |
18,620 |
|||||||||||||||
Income tax expense |
17,885 |
14,741 |
|||||||||||||||
Amortization of deferred revenue |
11 |
(5,329) |
(2,246) |
||||||||||||||
Share-based compensation |
13 (e) |
2,640 |
1,173 |
||||||||||||||
Finance income |
(1,121) |
(838) |
|||||||||||||||
Finance expenses |
17 |
11,064 |
4,723 |
||||||||||||||
Foreign exchange gain |
(48,353) |
(57,464) |
|||||||||||||||
Other |
9,193 |
2,192 |
|||||||||||||||
Changes in non-cash working capital items |
20 |
(24,131) |
(42,766) |
||||||||||||||
109,478 |
18,762 |
||||||||||||||||
Advances from customers |
11 |
— |
50,000 |
||||||||||||||
Derivative contract settlements |
(2,411) |
(2,216) |
|||||||||||||||
Provision settlements |
(643) |
(742) |
|||||||||||||||
Income taxes paid |
(13,667) |
(364) |
|||||||||||||||
92,757 |
65,440 |
||||||||||||||||
Cash Flows used in Investing Activities |
|||||||||||||||||
Additions to mineral properties, plant and equipment |
(55,777) |
(56,430) |
|||||||||||||||
Additions to exploration and evaluation assets |
(5,036) |
(3,109) |
|||||||||||||||
Interest received |
695 |
517 |
|||||||||||||||
(60,118) |
(59,022) |
||||||||||||||||
Cash Flows used in Financing Activities |
|||||||||||||||||
Lease liability payments |
(5,178) |
(4,003) |
|||||||||||||||
New loans and borrowings, net of transaction costs |
10 |
2,730 |
55,266 |
||||||||||||||
Loans and borrowings repaid |
10 |
(21,431) |
(9,502) |
||||||||||||||
Interest paid on loans and borrowings |
10 |
(16,841) |
(16,927) |
||||||||||||||
Other finance expenses paid |
(2,965) |
(2,050) |
|||||||||||||||
Proceeds from exercise of stock options |
1,138 |
207 |
|||||||||||||||
(42,547) |
22,991 |
||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(4,327) |
762 |
|||||||||||||||
Net (decrease) increase in cash and cash equivalents |
(14,235) |
30,171 |
|||||||||||||||
Cash and cash equivalents - beginning of period |
105,442 |
50,402 |
|||||||||||||||
Cash and cash equivalents - end of period |
$ |
91,207 |
$ |
80,573 |
|||||||||||||
| Ero Copper Corp. | ||
Condensed Consolidated Statements of Changes in Shareholders' Equity | ||
(Unaudited, Amounts in thousands of US Dollars, except share and per share amounts) | ||
Share Capital |
Equity Reserves |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes |
Number of
shares
|
Amount |
Contributed
Surplus
|
Foreign
Exchange
|
Retained
Earnings
|
Total |
Non-controlling
interest
|
Total equity |
|||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2024 |
103,555,211 |
$ |
286,548 |
$ |
8,181 |
$ |
(188,653) |
$ |
481,055 |
$ |
587,131 |
$ |
3,943 |
$ |
591,074 |
||||||||||||||||||||||||||||||||||||||
Income for the period |
— |
— |
— |
— |
80,227 |
80,227 |
400 |
80,627 |
|||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period |
— |
— |
— |
45,328 |
— |
45,328 |
447 |
45,775 |
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period |
— |
— |
— |
45,328 |
80,227 |
125,555 |
847 |
126,402 |
|||||||||||||||||||||||||||||||||||||||||||||
Shares issued for: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options |
16,296 |
316 |
(109) |
— |
— |
207 |
— |
207 |
|||||||||||||||||||||||||||||||||||||||||||||
Settlement of restricted share units |
559 |
10 |
(22) |
— |
— |
(12) |
— |
(12) |
|||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
13 (e) |
— |
— |
1,009 |
— |
— |
1,009 |
— |
1,009 |
||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2025 |
103,572,066 |
$ |
286,874 |
$ |
9,059 |
$ |
(143,325) |
$ |
561,282 |
$ |
713,890 |
$ |
4,790 |
$ |
718,680 |
||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2025 |
104,192,288 |
$ |
298,490 |
$ |
7,335 |
$ |
(115,070) |
$ |
744,778 |
$ |
935,533 |
$ |
2,329 |
$ |
937,862 |
||||||||||||||||||||||||||||||||||||||
Income for the period |
— |
— |
— |
— |
108,771 |
108,771 |
540 |
109,311 |
|||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the period |
— |
— |
— |
51,383 |
— |
51,383 |
498 |
51,881 |
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period |
— |
— |
— |
51,383 |
108,771 |
160,154 |
1,038 |
161,192 |
|||||||||||||||||||||||||||||||||||||||||||||
Shares issued for: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options |
84,178 |
1,648 |
(510) |
— |
— |
1,138 |
— |
1,138 |
|||||||||||||||||||||||||||||||||||||||||||||
Settlement of restricted share units |
1,502 |
22 |
(33) |
— |
— |
(11) |
— |
(11) |
|||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
13 (e) |
— |
— |
1,201 |
— |
— |
1,201 |
— |
1,201 |
||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2026 |
104,277,968 |
$ |
300,160 |
$ |
7,993 |
$ |
(63,687) |
$ |
853,549 |
$ |
1,098,015 |
$ |
3,367 |
$ |
1,101,382 |
||||||||||||||||||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, 2026 |
Caraíba
(Brazil)
|
Tucumã
(Brazil)
|
Xavantina
(Brazil)
|
Corporate and Other |
Consolidated |
|||||||||||||||||||||||||||
Revenue |
$ |
118,526 |
$ |
102,178 |
$ |
42,466 |
$ |
— |
$ |
263,170 |
||||||||||||||||||||||
Cost of production |
(62,352) |
(29,738) |
(13,877) |
— |
(105,967) |
|||||||||||||||||||||||||||
Depreciation and depletion |
(20,981) |
(11,985) |
(5,001) |
— |
(37,967) |
|||||||||||||||||||||||||||
Sales expense |
(3,338) |
(7,811) |
(2,173) |
— |
(13,322) |
|||||||||||||||||||||||||||
Cost of sales |
(86,671) |
(49,534) |
(21,051) |
— |
(157,256) |
|||||||||||||||||||||||||||
Gross profit |
31,855 |
52,644 |
21,415 |
— |
105,914 |
|||||||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||||||
General and administrative |
(4,519) |
(2,136) |
(1,543) |
(2,860) |
(11,058) |
|||||||||||||||||||||||||||
Share-based compensation |
— |
— |
— |
(2,640) |
(2,640) |
|||||||||||||||||||||||||||
Operating income (loss) |
$ |
27,336 |
$ |
50,508 |
$ |
19,872 |
$ |
(5,500) |
$ |
92,216 |
||||||||||||||||||||||
Capital expenditures(1) |
38,250 |
5,820 |
13,837 |
6,386 |
64,293 |
|||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Current |
$ |
109,499 |
$ |
122,655 |
$ |
38,042 |
$ |
20,103 |
290,299 |
|||||||||||||||||||||||
Non-current |
1,090,486 |
496,799 |
134,379 |
43,107 |
1,764,771 |
|||||||||||||||||||||||||||
Total Assets |
$ |
1,199,985 |
$ |
619,454 |
$ |
172,421 |
$ |
63,210 |
$ |
2,055,070 |
||||||||||||||||||||||
Total Liabilities |
$ |
151,149 |
$ |
40,566 |
$ |
157,252 |
$ |
604,721 |
$ |
953,688 |
||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, 2025 |
Caraíba
(Brazil)
|
Tucumã (Brazil) |
Xavantina
(Brazil)
|
Corporate and Other |
Consolidated |
|||||||||||||||||||||||||||
Revenue |
$ |
63,270 |
$ |
46,232 |
$ |
15,586 |
$ |
— |
$ |
125,088 |
||||||||||||||||||||||
Cost of production |
(35,719) |
(5,522) |
(6,225) |
— |
(47,466) |
|||||||||||||||||||||||||||
Depreciation and depletion |
(14,646) |
(45) |
(3,555) |
— |
(18,246) |
|||||||||||||||||||||||||||
Sales expense |
(1,376) |
(2,203) |
(275) |
— |
(3,854) |
|||||||||||||||||||||||||||
Cost of sales |
(51,741) |
(7,770) |
(10,055) |
— |
(69,566) |
|||||||||||||||||||||||||||
Gross profit |
11,529 |
38,462 |
5,531 |
— |
55,522 |
|||||||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||||||
General and administrative |
(4,622) |
(1,423) |
(1,687) |
(3,639) |
(11,371) |
|||||||||||||||||||||||||||
Share-based compensation |
— |
— |
— |
(1,173) |
(1,173) |
|||||||||||||||||||||||||||
Operating income (loss) |
$ |
6,907 |
$ |
37,039 |
$ |
3,844 |
$ |
(4,812) |
$ |
42,978 |
||||||||||||||||||||||
Capital expenditures(1) |
34,404 |
15,452 |
4,818 |
2,927 |
57,601 |
|||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Current |
$ |
69,500 |
$ |
90,080 |
$ |
66,547 |
$ |
6,165 |
232,292 |
|||||||||||||||||||||||
Non-current |
893,825 |
450,363 |
93,496 |
15,720 |
1,453,404 |
|||||||||||||||||||||||||||
Total Assets |
$ |
963,325 |
$ |
540,443 |
$ |
160,043 |
$ |
21,885 |
$ |
1,685,696 |
||||||||||||||||||||||
Total Liabilities |
$ |
171,637 |
$ |
64,136 |
$ |
134,277 |
$ |
596,966 |
967,016 |
|||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
March 31, 2026 |
December 31, 2025 |
||||||||||
Supplies and consumables |
$ |
59,803 |
$ |
54,504 |
|||||||
Stockpiles |
33,030 |
33,925 |
|||||||||
Work in progress |
4,234 |
5,197 |
|||||||||
Finished goods |
10,674 |
13,485 |
|||||||||
$ |
107,741 |
$ |
107,111 |
||||||||
March 31, 2026 |
December 31, 2025 |
||||||||||
Advances to suppliers |
$ |
4,648 |
$ |
3,643 |
|||||||
Prepaid expenses and other |
8,794 |
5,845 |
|||||||||
Derivatives (Note 19) |
23,586 |
4,701 |
|||||||||
Note receivable (Note 19) |
570 |
405 |
|||||||||
Value added taxes recoverable |
5,689 |
8,004 |
|||||||||
$ |
43,287 |
$ |
22,598 |
||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Buildings |
Mining Equipment |
Mineral
Properties(1)
|
Projects in
Progress(2)
|
Equipment & Other Assets |
Deposit on Projects |
Mine Closure Costs |
Right-of-Use Assets |
Total |
|||||||||||||||||||||||||||||||||||||||||||||
Cost: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2025 |
94,382 |
496,976 |
1,012,282 |
338,705 |
34,956 |
2,773 |
19,071 |
76,505 |
2,075,650 |
||||||||||||||||||||||||||||||||||||||||||||
Additions |
495 |
4,346 |
28,082 |
20,182 |
78 |
5,652 |
— |
1,599 |
60,434 |
||||||||||||||||||||||||||||||||||||||||||||
Capitalized borrowing costs |
— |
— |
— |
4,913 |
— |
— |
— |
— |
4,913 |
||||||||||||||||||||||||||||||||||||||||||||
Disposals |
— |
(1,205) |
— |
— |
(5) |
(3) |
— |
(2,129) |
(3,342) |
1 |
|||||||||||||||||||||||||||||||||||||||||||
Transfers |
7,618 |
3,211 |
32,361 |
(42,108) |
47 |
(1,129) |
— |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange |
5,202 |
27,125 |
54,882 |
14,376 |
1,813 |
185 |
1,039 |
4,086 |
108,708 |
||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2026 |
$ |
107,697 |
$ |
530,453 |
$ |
1,127,607 |
$ |
336,068 |
$ |
36,889 |
$ |
7,478 |
$ |
20,110 |
$ |
80,061 |
$ |
2,246,363 |
|||||||||||||||||||||||||||||||||||
Accumulated depreciation: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2025 |
(13,112) |
(121,910) |
(293,864) |
— |
(12,579) |
— |
(7,461) |
(52,670) |
(501,596) |
||||||||||||||||||||||||||||||||||||||||||||
Depreciation expense |
(1,968) |
(13,184) |
(15,436) |
— |
(703) |
— |
(297) |
(4,740) |
(36,328) |
||||||||||||||||||||||||||||||||||||||||||||
Disposals |
— |
607 |
— |
— |
1 |
— |
— |
751 |
1,359 |
||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange |
(729) |
(6,735) |
(16,127) |
— |
(624) |
— |
(409) |
(2,850) |
(27,474) |
||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2026 |
$ |
(15,809) |
$ |
(141,222) |
$ |
(325,427) |
$ |
— |
$ |
(13,905) |
$ |
— |
$ |
(8,167) |
$ |
(59,509) |
$ |
(564,039) |
|||||||||||||||||||||||||||||||||||
Net book value, December 31, 2025 |
$ |
81,270 |
$ |
375,066 |
$ |
718,418 |
$ |
338,705 |
$ |
22,377 |
$ |
2,773 |
$ |
11,610 |
$ |
23,835 |
$ |
1,574,054 |
|||||||||||||||||||||||||||||||||||
Net book value, March 31, 2026 |
$ |
91,888 |
$ |
389,231 |
$ |
802,180 |
$ |
336,068 |
$ |
22,984 |
$ |
7,478 |
$ |
11,943 |
$ |
20,552 |
$ |
1,682,324 |
|||||||||||||||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
March 31, 2026 |
December 31, 2025 |
||||||||||
Value added taxes recoverable |
$ |
22,011 |
$ |
21,015 |
|||||||
Note receivable (Note 19) |
13,994 |
12,998 |
|||||||||
Deposits and others |
2,349 |
2,683 |
|||||||||
$ |
38,354 |
$ |
36,696 |
||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
March 31, 2026 |
December 31, 2025 |
||||||||||
Trade suppliers |
$ |
92,900 |
$ |
92,283 |
|||||||
Payroll and labour related liabilities |
18,105 |
25,688 |
|||||||||
Value added tax, royalty and other tax payable |
12,267 |
10,692 |
|||||||||
Cash-settled equity awards (Note 13(b) and (c)) |
20,119 |
20,615 |
|||||||||
Provision for rehabilitation and closure costs |
3,330 |
3,768 |
|||||||||
Other accrued liabilities |
973 |
1,078 |
|||||||||
$ |
147,694 |
$ |
154,124 |
||||||||
|
Carrying value,
including accrued interest
|
||||||||||||||||||||||||||||||||||||||||||||
Description |
Currency |
Security |
Maturity
(Months)
|
Coupon rate |
Principal to be repaid |
March 31,
2026
|
December 31,
2025
|
|||||||||||||||||||||||||||||||||||||
Senior Notes |
USD |
Unsecured |
46 |
6.50% |
$ |
400,000 |
$ |
398,839 |
$ |
405,092 |
||||||||||||||||||||||||||||||||||
Senior credit facility |
USD |
Secured |
33 |
SOFR +
2.00% to 4.25%
|
145,000 |
144,784 |
154,706 |
|||||||||||||||||||||||||||||||||||||
Copper Prepayment Facility |
USD |
Secured |
9 |
8.66% |
27,381 |
29,619 |
39,087 |
|||||||||||||||||||||||||||||||||||||
Equipment finance loans |
USD |
Secured |
10 - 39 |
6.90% - 8.35% |
5,481 |
5,542 |
7,319 |
|||||||||||||||||||||||||||||||||||||
Equipment finance loans |
EUR |
Secured |
3 - 38 |
5.25% - 7.70% |
2,568 |
2,568 |
168 |
|||||||||||||||||||||||||||||||||||||
Equipment finance loans |
BRL |
Unsecured |
2 |
16.63% |
29 |
36 |
84 |
|||||||||||||||||||||||||||||||||||||
Bank loan |
BRL |
Unsecured |
8 |
CDI + 0.50% |
501 |
505 |
658 |
|||||||||||||||||||||||||||||||||||||
Total |
$ |
580,960 |
$ |
581,893 |
$ |
607,114 |
||||||||||||||||||||||||||||||||||||||
Current portion |
$ |
39,202 |
$ |
55,711 |
||||||||||||||||||||||||||||||||||||||||
Non-current portion |
$ |
542,691 |
$ |
551,403 |
||||||||||||||||||||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, 2026 |
Year ended
December 31,
2025
|
||||||||||||||||||||||
Senior Notes |
Senior Credit Facility |
Copper Prepayment Facility |
Other |
Consolidated |
Consolidated |
||||||||||||||||||
Balance, beginning of period |
$ |
405,092 |
$ |
154,706 |
$ |
39,087 |
$ |
8,229 |
$ |
607,114 |
$ |
602,189 |
|||||||||||
Proceeds from loans and borrowings |
— |
— |
2,730 |
2,730 |
57,404 |
||||||||||||||||||
Principal payments |
— |
(10,000) |
(9,127) |
(2,304) |
(21,431) |
(54,740) |
|||||||||||||||||
Interest payments |
(13,000) |
(2,537) |
(1,106) |
(198) |
(16,841) |
(42,736) |
|||||||||||||||||
Interest costs, including interest capitalized |
6,747 |
2,615 |
765 |
161 |
10,288 |
44,487 |
|||||||||||||||||
Foreign exchange |
— |
— |
— |
33 |
33 |
510 |
|||||||||||||||||
Balance, end of period |
$ |
398,839 |
$ |
144,784 |
$ |
29,619 |
$ |
8,651 |
$ |
581,893 |
$ |
607,114 |
|||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
March 31, 2026 |
December 31,
2025
|
||||||||||
Gold ounces delivered in the period(1) |
3,937 |
9,692 |
|||||||||
Balance, beginning of period |
$ |
105,750 |
$ |
62,989 |
|||||||
Advances |
— |
50,000 |
|||||||||
Accretion expense |
1,942 |
6,764 |
|||||||||
Amortization of deferred revenue |
(5,329) |
(14,003) |
|||||||||
Balance, end of period |
$ |
102,363 |
$ |
105,750 |
|||||||
Current portion |
$ |
10,917 |
$ |
12,800 |
|||||||
Non-current portion |
91,446 |
92,950 |
|||||||||
March 31, 2026 |
December 31, 2025 |
||||||||||
Cash-settled equity awards (Note 13(b)) |
$ |
6,668 |
$ |
5,470 |
|||||||
Withholding, value added tax, and other taxes payable |
24,044 |
22,286 |
|||||||||
Provision |
2,064 |
1,856 |
|||||||||
Dividends payable to non-controlling interest |
5,800 |
5,503 |
|||||||||
Other liabilities |
4,271 |
4,173 |
|||||||||
$ |
42,847 |
$ |
39,288 |
||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three Months Ended March 31, |
|||||||||||||||||||||||
2026 |
2025 |
||||||||||||||||||||||
|
Number of
Stock Options
|
Weighted Average Exercise Price (CAD) |
Number of
Stock Options
|
Weighted Average Exercise Price (CAD) |
||||||||||||||||||||
Outstanding stock options, beginning of period |
1,340,563 |
$ |
22.41 |
1,734,607 |
$ |
19.07 |
|||||||||||||||||
Exercised |
(84,178) |
18.61 |
(16,296) |
18.12 |
|||||||||||||||||||
Forfeited |
(2,776) |
19.53 |
(59,256) |
20.38 |
|||||||||||||||||||
Outstanding stock options, end of period |
1,253,609 |
$ |
22.67 |
1,659,055 |
$ |
19.03 |
|||||||||||||||||
Weighted Average Exercise Prices |
Number of
Stock Options
|
Vested and Exercisable Number of Stock Options |
Weighted Average Remaining Life in Years |
|||||||||||||||||
$10.01 to $20.00 CAD |
579,507 |
436,313 |
2.20 |
|||||||||||||||||
$20.01 to $30.00 CAD |
396,358 |
123,109 |
3.67 |
|||||||||||||||||
$30.01 to $34.58 CAD |
277,744 |
19,464 |
4.70 |
|||||||||||||||||
$22.67 CAD ($16.26 USD) |
1,253,609 |
578,886 |
3.22 |
|||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three Months Ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Outstanding balance, beginning of period |
879,703 |
1,014,505 |
|||||||||
Forfeited |
(4,535) |
(38,218) |
|||||||||
Outstanding balance, end of period |
875,168 |
976,287 |
|||||||||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Outstanding balance, beginning of period |
356,799 |
325,111 |
|||||||||
Issued |
2,778 |
6,101 |
|||||||||
Outstanding balance, end of period |
359,577 |
331,212 |
|||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Outstanding balance, beginning of period |
270,886 |
328,180 |
|||||||||
Settled |
(2,147) |
(1,204) |
|||||||||
Forfeited |
(1,041) |
(12,259) |
|||||||||
Outstanding balance, end of period |
267,698 |
314,717 |
|||||||||
Three months ended March 31, |
||||||||||||||
2026 |
2025 |
|||||||||||||
Stock options |
$ |
589 |
$ |
491 |
||||||||||
Performance share unit plan |
1,809 |
532 |
||||||||||||
Deferred share unit plan |
(377) |
(368) |
||||||||||||
Restricted share unit plan |
619 |
518 |
||||||||||||
Share-based compensation(1) |
$ |
2,640 |
$ |
1,173 |
||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
||||||||||||||
2026 |
2025 |
|||||||||||||
Weighted average number of common shares outstanding |
104,262,136 |
103,564,654 |
||||||||||||
Dilutive effects of: |
||||||||||||||
Stock options |
494,035 |
25,366 |
||||||||||||
Share units |
267,698 |
314,717 |
||||||||||||
Weighted average number of diluted common shares outstanding(1) |
105,023,869 |
103,904,737 |
||||||||||||
Net income attributable to owners of the Company |
$ |
108,771 |
$ |
80,227 |
||||||||||
Basic net income per share |
$ |
1.04 |
$ |
0.77 |
||||||||||
Diluted net income per share |
$ |
1.04 |
$ |
0.77 |
||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
||||||||||||||
2026 |
2025 |
|||||||||||||
Copper |
||||||||||||||
Concentrate sales |
$ |
221,364 |
$ |
108,639 |
||||||||||
Adjustments on provisional sales(1) |
(660) |
863 |
||||||||||||
220,704 |
109,502 |
|||||||||||||
Gold |
||||||||||||||
Dore Sales |
22,374 |
13,340 |
||||||||||||
Concentrate sales |
14,738 |
— |
||||||||||||
Adjustments on provisional sales(1) |
25 |
— |
||||||||||||
Amortization of deferred revenue(2) |
5,329 |
2,246 |
||||||||||||
$ |
42,466 |
$ |
15,586 |
|||||||||||
$ |
263,170 |
$ |
125,088 |
|||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Materials |
$ |
19,955 |
$ |
11,690 |
|||||||
Salaries and benefits |
27,476 |
18,903 |
|||||||||
Contracted services |
28,806 |
8,216 |
|||||||||
Maintenance costs |
17,044 |
9,523 |
|||||||||
Utilities |
6,158 |
4,146 |
|||||||||
Other costs |
1,036 |
404 |
|||||||||
Change in inventory (excluding depreciation and depletion) |
5,492 |
(5,416) |
|||||||||
Cost of production |
105,967 |
47,466 |
|||||||||
Sales expense |
13,322 |
3,854 |
|||||||||
Depreciation and depletion |
35,752 |
20,374 |
|||||||||
Change in inventory (depreciation and depletion) |
2,215 |
(2,128) |
|||||||||
$ |
157,256 |
$ |
69,566 |
||||||||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Accounting and legal |
$ |
494 |
$ |
378 |
|||||||
Amortization and depreciation |
352 |
374 |
|||||||||
Office and administration |
2,240 |
2,272 |
|||||||||
Salaries and consulting fees |
5,975 |
6,537 |
|||||||||
Incentive payments |
1,341 |
1,098 |
|||||||||
Other |
656 |
712 |
|||||||||
$ |
11,058 |
$ |
11,371 |
||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Interest on loans and borrowings(2) |
$ |
5,375 |
$ |
— |
|||||||
Accretion of deferred revenue |
$ |
1,942 |
$ |
579 |
|||||||
Accretion of provision for rehabilitation and closure costs |
782 |
841 |
|||||||||
Interest on lease liabilities |
672 |
563 |
|||||||||
Other finance expenses(1) |
2,293 |
2,740 |
|||||||||
$ |
11,064 |
$ |
4,723 |
||||||||
Three months ended March 31, |
|||||||||||
2026 |
2025 |
||||||||||
Foreign exchange gain (loss) on USD denominated debt in Brazil |
$ |
34,648 |
$ |
45,103 |
|||||||
Realized foreign exchange gain (loss) on derivative contracts (note 19) |
7,260 |
(2,216) |
|||||||||
Unrealized foreign exchange gain (loss) on derivative contracts (note 19) |
16,530 |
16,806 |
|||||||||
Foreign exchange (loss) gain on other financial assets and liabilities |
(4,783) |
(1,293) |
|||||||||
$ |
53,655 |
$ |
58,400 |
||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Contract Description |
Notional Amount |
Denomination |
Weighted average floor |
Weighted average cap / forward price |
Maturities |
|||||||||||||||||||||||||||
Foreign exchange collar (i) |
$403.5 million |
USD/BRL |
5.54 |
6.34 |
April 2026 - December 2026 |
|||||||||||||||||||||||||||
Gold collar (iii) |
15,000 ounces |
$ / oz |
3,800 |
4,350 |
April 2026 - June 2026 |
|||||||||||||||||||||||||||
| Ero Copper Corp. | ||
Notes to Condensed Consolidated Interim Financial Statements | ||
(Unaudited, Tabular amounts in thousands of US Dollars, except share and per share amounts) | ||
Three months ended March 31, |
|||||||||||
Net change in non-cash working capital items: |
2026 |
2025 |
|||||||||
Accounts receivable |
$ |
(6,684) |
$ |
(45,062) |
|||||||
Inventories |
2,888 |
(8,008) |
|||||||||
Other assets |
(4,211) |
(1,674) |
|||||||||
Accounts payable and accrued liabilities |
(16,124) |
11,978 |
|||||||||
$ |
(24,131) |
$ |
(42,766) |
||||||||
Non-cash investing and financing activities: |
|||||||||||
Additions to property, plant and equipment by leases |
$ |
1,599 |
$ |
7,175 |
|||||||
Non-cash increase (decrease) in accounts payable in relation to additions of property, plant and equipment and exploration and evaluation assets |
3,480 |
(1,938) |
|||||||||
Non-cash operating activities: |
|||||||||||
Settlement of income taxes payable via VAT recoverable |
$ |
(4,076) |
$ |
(2,048) |
|||||||
![]() |
TSX: ERO | ||||
| NYSE: ERO | |||||
1 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
2 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
3 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Copper (Caraíba Operations) |
||||||||||||||||||||
Ore Mined (tonnes) |
985,577 | 1,225,017 |
696,239 |
|||||||||||||||||
Ore Processed (tonnes) |
1,072,209 | 1,174,732 |
692,901 |
|||||||||||||||||
Grade (% Cu) |
0.93 | 1.00 |
1.18 |
|||||||||||||||||
Recovery (%) |
88.3 | 88.7 |
90.2 |
|||||||||||||||||
Cu Production (tonnes) |
8,826 | 10,431 |
7,357 |
|||||||||||||||||
Cu Production (000 lbs) |
19,459 | 22,995 |
16,219 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
9,205 | 10,404 |
6,949 |
|||||||||||||||||
Cu Sold in Concentrate (000 lbs) |
20,294 | 22,938 |
15,318 |
|||||||||||||||||
Cu C1 cash cost(1) |
$ | 2.79 | $ |
2.27 |
$ |
2.22 |
||||||||||||||
Copper (Tucumã Operation) |
||||||||||||||||||||
Ore Mined (tonnes) |
456,684 | 1,199,067 |
328,291 |
|||||||||||||||||
Ore Processed (tonnes) |
563,717 | 517,246 |
294,314 |
|||||||||||||||||
Grade (% Cu) |
1.66 | 1.93 |
2.18 |
|||||||||||||||||
Recovery (%) |
88.3 | 90.5 |
89.40 |
|||||||||||||||||
Cu Production (tonnes) |
8,461 | 9,275 |
5,067 |
|||||||||||||||||
Cu Production (000 lbs) |
18,652 | 20,449 |
11,171 |
|||||||||||||||||
Cu Sold in Concentrate (tonnes) |
8,751 | 9,729 |
5,168 |
|||||||||||||||||
Cu Sold in Concentrate (000 lbs) |
19,292 | 21,450 |
11,393 |
|||||||||||||||||
Cu C1 cash cost(1)(2) |
$ | 1.97 | $ |
1.75 |
$ |
— |
||||||||||||||
Gold (Xavantina Operations) |
||||||||||||||||||||
Ore Mined (tonnes) |
32,820 | 55,655 |
33,228 |
|||||||||||||||||
Ore Processed (tonnes) |
37,128 | 53,256 |
33,228 |
|||||||||||||||||
Grade (g / tonne) |
5.66 | 9.98 |
6.87 |
|||||||||||||||||
Recovery (%) |
81.3 | 79.6 |
90.8 |
|||||||||||||||||
Au Production (oz) |
5,495 | 13,837 |
6,638 |
|||||||||||||||||
Au Sold in doré (oz) |
6,019 | 13,401 |
5,834 |
|||||||||||||||||
Gold Sold in Concentrate (oz)(3) |
4,311 | 12,754 |
— |
|||||||||||||||||
Gold Sold (oz) |
10,330 | 26,155 |
5,834 |
|||||||||||||||||
Au C1 cash cost(1) |
2,120 | 766 |
1,100 |
|||||||||||||||||
Au AISC(1) |
4,441 | 1,702 |
2,228 |
|||||||||||||||||
4 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
2026 - Q1 |
2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Revenues |
$ | 263.2 | $ |
320.2 |
$ |
125.1 |
||||||||||||||
Gross profit |
105.9 | 164.4 |
55.5 |
|||||||||||||||||
EBITDA(1) |
175.5 | 151.8 |
117.9 |
|||||||||||||||||
Adjusted EBITDA(1) |
125.2 | 186.7 |
63.2 |
|||||||||||||||||
Cash flow from operations |
92.8 | 129.1 |
65.4 |
|||||||||||||||||
Net income |
109.3 | 78.7 |
80.6 |
|||||||||||||||||
Net income attributable to owners of the Company |
108.8 | 77.0 |
80.2 |
|||||||||||||||||
Per share (basic) |
1.04 | 0.74 |
0.77 |
|||||||||||||||||
Per share (diluted) |
1.04 | 0.74 |
0.77 |
|||||||||||||||||
Adjusted net income attributable to owners of the Company(1) |
72.4 | 108.4 |
35.8 |
|||||||||||||||||
Per share (basic) |
0.69 | 1.04 |
0.35 |
|||||||||||||||||
Per share (diluted) |
0.69 | 1.04 |
0.35 |
|||||||||||||||||
Cash, cash equivalents, and short-term investments |
91.2 | 105.4 |
80.6 |
|||||||||||||||||
Working capital(1) |
66.2 | 15.5 |
10.2 |
|||||||||||||||||
Net debt(1) |
490.7 | 501.7 |
561.8 |
|||||||||||||||||
5 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Consolidated Copper Production (tonnes) |
||||||||
Caraíba Operations |
35,000 - 40,000 | |||||||
Tucumã Operation |
32,500 - 37,500 | |||||||
Total Copper |
67,500 - 77,500 | |||||||
Consolidated Copper C1 Cash Cost(1) |
||||||||
Caraíba Operations |
$2.30 - $2.50 | |||||||
Tucumã Operation |
$1.95 - $2.15 | |||||||
Consolidated Copper Operations |
$2.15 - $2.35 | |||||||
The Xavantina Operations |
||||||||
Au Production (ounces) |
40,000 - 50,000 | |||||||
Gold C1 Cash Cost(1) ($/oz) |
$1,000 - $1,250 | |||||||
Gold AISC(1) ($/oz) |
$2,000 - $2,500 | |||||||
6 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Caraíba Operations |
$170 - $185 |
|||||||
Tucumã Operation |
$35 - $45 |
|||||||
Xavantina Operations |
$40 - $50 |
|||||||
Furnas Copper-Gold Project, Other Exploration & Corporate |
$30 - $40 |
|||||||
Total |
$275 - $320 |
|||||||
7 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
| Date: | Tuesday, May 5, 2026 |
|||||||
| Time: | 11:30 am Eastern time (8:30 am Pacific time) | |||||||
| Dial in: |
Canada/USA Toll Free: 1-833-752-3380
International: +1-647-846-2821
Please dial in 5-10 minutes prior to the start of the call or pre-register using this link to bypass the live operator queue.
(https://dpregister.com/sreg/10207291/1037ecd0ca7)
|
|||||||
| Webcast: | To access the webcast, click here. (https://event.choruscall.com/mediaframe/webcast.html?webcastid=A9tf7UE9) |
|||||||
| Replay: |
Canada/USA: 1-855-669-9658, International: +1-412-317-0088
For country-specific dial-in numbers, click here.
(https://services.choruscall.com/ccforms/replay.html)
|
|||||||
| Replay Passcode: | 2860523 | |||||||
8 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
9 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Reconciliation: |
2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Cost of production |
$ | 62,352 | $ |
55,895 |
$ |
35,719 |
||||||||||||||
Add (less): |
||||||||||||||||||||
Transportation costs & other |
2,896 | 1,904 |
1,322 |
|||||||||||||||||
Treatment, refining, and other |
2,164 | 3,328 |
2,410 |
|||||||||||||||||
By-product credits |
(10,077) | (7,614) |
(4,699) |
|||||||||||||||||
Incentive payments |
(1,534) | (1,516) |
(1,289) |
|||||||||||||||||
Net change in inventory |
(1,483) | 266 |
2,659 |
|||||||||||||||||
Foreign exchange translation and other |
(87) | 110 |
(147) |
|||||||||||||||||
C1 cash costs(1) |
$ | 54,231 | $ |
52,373 |
$ |
35,975 |
||||||||||||||
Mining |
$ | 42,411 | $ |
38,482 |
$ |
25,796 |
||||||||||||||
Processing |
9,102 | 8,867 |
6,352 |
|||||||||||||||||
Indirect |
7,735 | 7,406 |
4,794 |
|||||||||||||||||
Production costs |
59,248 | 54,755 |
36,942 |
|||||||||||||||||
By-product credits |
(10,077) | (7,614) |
(4,699) |
|||||||||||||||||
Treatment, refining and other |
5,060 | 5,232 |
3,732 |
|||||||||||||||||
C1 cash costs(1) |
$ | 54,231 | $ |
52,373 |
$ |
35,975 |
||||||||||||||
| 2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs per pound |
||||||||||||||||||||
Total copper produced (lbs, 000) |
19,459 | 22,995 |
16,219 |
|||||||||||||||||
Mining |
$ | 2.18 | $ |
1.67 |
$ |
1.59 |
||||||||||||||
Processing |
$ | 0.47 | $ |
0.39 |
$ |
0.39 |
||||||||||||||
Indirect |
$ | 0.40 | $ |
0.32 |
$ |
0.30 |
||||||||||||||
By-product credits |
$ | (0.52) | $ |
(0.33) |
$ |
(0.29) |
||||||||||||||
Treatment, refining and other |
$ | 0.26 | $ |
0.22 |
$ |
0.23 |
||||||||||||||
Copper C1 cash costs(1) |
$ | 2.79 | $ |
2.27 |
$ |
2.22 |
||||||||||||||
10 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Reconciliation: |
2026 - Q1 | 2025 - Q4 |
||||||||||||
Cost of production |
$ | 29,738 | $ |
29,689 |
||||||||||
Add (less): |
||||||||||||||
Transportation costs & other |
6,391 | 8,376 |
||||||||||||
Treatment, refining, and other |
2,471 | — |
||||||||||||
By-product credits |
(701) | — |
||||||||||||
Incentive payments |
(546) | (396) |
||||||||||||
Net change in inventory |
(556) | (1,970) |
||||||||||||
Foreign exchange translation and other |
(4) | — |
||||||||||||
C1 cash costs(1) |
$ | 36,793 | $ |
35,699 |
||||||||||
Mining |
$ | 6,538 | $ |
6,110 |
||||||||||
Processing |
17,976 | 17,253 |
||||||||||||
Indirect |
4,118 | 3,945 |
||||||||||||
Production costs |
28,632 | 27,308 |
||||||||||||
By-product credits |
(701) | — |
||||||||||||
Treatment, refining and other |
8,862 | 8,391 |
||||||||||||
C1 cash costs(1) |
$ | 36,793 | $ |
35,699 |
||||||||||
| 2026 - Q1 | 2025 - Q4 |
|||||||||||||
Costs per pound |
||||||||||||||
Total copper produced (lbs, 000) |
18,652 | 20,449 |
||||||||||||
Mining |
$ | 0.35 | $ |
0.30 |
||||||||||
Processing |
$ | 0.96 | $ |
0.84 |
||||||||||
Indirect |
$ | 0.22 | $ |
0.19 |
||||||||||
By-product credits |
$ | (0.04) | $ |
— |
||||||||||
Treatment, refining and other |
$ | 0.48 | $ |
0.42 |
||||||||||
Copper C1 cash costs(1) |
$ | 1.97 | $ |
1.75 |
||||||||||
11 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Reconciliation: |
2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Cost of production |
$ | 13,877 | $ |
12,882 |
$ |
6,225 |
||||||||||||||
Add (less): |
||||||||||||||||||||
Incentive payments |
(320) | (442) |
(269) |
|||||||||||||||||
Net change in inventory |
(807) | (208) |
1,339 |
|||||||||||||||||
By-product credits |
(189) | (459) |
(111) |
|||||||||||||||||
Smelting and refining |
769 | 320 |
146 |
|||||||||||||||||
Gold concentrate re-handling cost |
(1,641) | (1,444) |
— |
|||||||||||||||||
Foreign exchange translation, transportation and other |
(38) | (44) |
(29) |
|||||||||||||||||
C1 cash costs |
$ | 11,651 | $ |
10,605 |
$ |
7,301 |
||||||||||||||
Site general and administrative |
1,409 | 1,628 |
1,077 |
|||||||||||||||||
Accretion of mine closure and rehabilitation provision |
145 | 152 |
141 |
|||||||||||||||||
Sustaining capital expenditure |
8,136 | 7,091 |
3,909 |
|||||||||||||||||
Sustaining lease payments |
2,623 | 3,073 |
2,021 |
|||||||||||||||||
Royalties and production taxes |
434 | 995 |
338 |
|||||||||||||||||
AISC |
$ | 24,398 | $ |
23,544 |
$ |
14,787 |
||||||||||||||
12 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
| 2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
||||||||||||||||||
Costs |
||||||||||||||||||||
Mining |
$ | 5,820 | $ |
5,619 |
$ |
3,760 |
||||||||||||||
Processing |
2,940 | 3,138 |
2,206 |
|||||||||||||||||
Indirect |
2,311 | 1,987 |
1,300 |
|||||||||||||||||
Production costs |
11,071 | 10,744 |
7,266 |
|||||||||||||||||
Smelting and refining costs |
769 | 320 |
146 |
|||||||||||||||||
By-product credits |
(189) | (459) |
(111) |
|||||||||||||||||
C1 cash costs |
$ | 11,651 | $ |
10,605 |
$ |
7,301 |
||||||||||||||
Site general and administrative |
1,409 | 1,628 |
1,077 |
|||||||||||||||||
Accretion of mine closure and rehabilitation provision |
145 | 152 |
141 |
|||||||||||||||||
Sustaining capital expenditure |
8,136 | 7,091 |
3,909 |
|||||||||||||||||
Sustaining leases payments |
2,623 | 3,073 |
2,021 |
|||||||||||||||||
Royalties and production taxes |
434 | 995 |
338 |
|||||||||||||||||
AISC |
$ | 24,398 | $ |
23,544 |
$ |
14,787 |
||||||||||||||
Costs per ounce |
||||||||||||||||||||
Total gold produced (ounces) |
5,495 | 13,837 |
6,638 |
|||||||||||||||||
Mining |
$ | 1,059 | $ |
406 |
$ |
566 |
||||||||||||||
Processing |
$ | 535 | $ |
227 |
$ |
332 |
||||||||||||||
Indirect |
$ | 420 | $ |
143 |
$ |
195 |
||||||||||||||
Smelting and refining |
$ | 140 | $ |
23 |
$ |
22 |
||||||||||||||
By-product credits |
$ | (34) | $ |
(33) |
$ |
(16) |
||||||||||||||
Gold C1 cash cost |
$ | 2,120 | $ |
766 |
$ |
1,100 |
||||||||||||||
Gold AISC |
$ | 4,441 | $ |
1,702 |
$ |
2,228 |
||||||||||||||
13 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Reconciliation: |
2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Net Income |
$ | 109,311 | $ |
78,738 |
$ |
80,627 |
||||||||||||||
Adjustments: |
||||||||||||||||||||
Finance expense |
11,064 | 11,330 |
4,723 |
|||||||||||||||||
Finance income |
(1,121) | (2,201) |
(838) |
|||||||||||||||||
Income tax expense |
17,885 | 23,453 |
14,741 |
|||||||||||||||||
Amortization and depreciation |
38,319 | 40,503 |
18,620 |
|||||||||||||||||
EBITDA |
$ | 175,458 | $ |
151,823 |
$ |
117,873 |
||||||||||||||
Foreign exchange (gain) loss |
(53,655) | 23,352 |
(58,400) |
|||||||||||||||||
Share based compensation |
2,640 | 8,909 |
1,173 |
|||||||||||||||||
Unrealized loss on commodity derivatives |
751 | 1,597 |
2,102 |
|||||||||||||||||
Change in rehabilitation and closure provision(1) |
— | 556 |
— |
|||||||||||||||||
Write-down of mineral properties and exploration and evaluation asset |
— | — |
— |
|||||||||||||||||
Others |
— | 507 |
458 |
|||||||||||||||||
Adjusted EBITDA |
$ | 125,194 | $ |
186,744 |
$ |
63,206 |
||||||||||||||
14 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
Reconciliation: |
2026 - Q1 | 2025 - Q4 |
2025 - Q1 |
|||||||||||||||||
Net income as reported attributable to the owners of the Company |
$ | 108,771 | $ |
76,970 |
$ |
80,227 |
||||||||||||||
Adjustments: |
||||||||||||||||||||
Share based compensation |
2,640 | 8,909 |
1,173 |
|||||||||||||||||
Unrealized foreign exchange (gain) loss on USD denominated balances in MCSA |
(30,260) | 19,289 |
(39,628) |
|||||||||||||||||
Unrealized foreign exchange (gain) loss on foreign exchange derivative contracts |
(16,464) | 4,723 |
(16,739) |
|||||||||||||||||
Unrealized loss on commodity derivatives |
733 | 1,559 |
2,079 |
|||||||||||||||||
Change in rehabilitation and closure provision(1) |
— | 554 |
— |
|||||||||||||||||
Write-down of mineral properties and exploration and evaluation asset |
— | — |
— |
|||||||||||||||||
Others |
— | 504 |
458 |
|||||||||||||||||
Tax effect on the above adjustments |
7,014 | (4,061) |
8,279 |
|||||||||||||||||
Adjusted net income attributable to owners of the Company |
$ | 72,434 | $ |
108,447 |
$ |
35,849 |
||||||||||||||
Weighted average number of common shares |
||||||||||||||||||||
Basic |
104,262,136 | 103,961,272 |
103,564,654 |
|||||||||||||||||
Diluted |
105,023,869 | 104,693,751 |
103,904,737 |
|||||||||||||||||
Adjusted EPS |
||||||||||||||||||||
Basic |
$ | 0.69 | $ |
1.04 |
$ |
0.35 |
||||||||||||||
Diluted |
$ | 0.69 | $ |
1.04 |
$ |
0.35 |
||||||||||||||
15 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
| March 31, 2026 | December 31, 2025 |
March 31, 2025 |
||||||||||||||||||
Current portion of loans and borrowings |
$ | 39,202 | $ |
55,711 |
$ |
52,479 |
||||||||||||||
Long-term portion of loans and borrowings |
542,691 | 551,403 |
589,860 |
|||||||||||||||||
Less: |
||||||||||||||||||||
Cash and cash equivalents |
(91,207) | (105,442) |
(80,573) |
|||||||||||||||||
Net debt (cash) |
$ | 490,686 | $ |
501,672 |
$ |
561,766 |
||||||||||||||
| March 31, 2026 | December 31, 2025 |
March 31, 2025 |
||||||||||||||||||
Current assets |
$ | 290,299 | $ |
276,212 |
$ |
232,292 |
||||||||||||||
Less: Current liabilities |
(224,064) | (260,718) |
(222,048) |
|||||||||||||||||
Working capital |
$ | 66,235 | $ |
15,494 |
$ |
10,244 |
||||||||||||||
Cash and cash equivalents |
91,207 | 105,442 |
80,573 |
|||||||||||||||||
Available undrawn revolving credit facilities(1) |
55,000 | 45,000 |
35,000 |
|||||||||||||||||
Available undrawn prepayment facilities(2) |
— | — |
— |
|||||||||||||||||
Available liquidity |
$ | 146,207 | $ |
150,442 |
$ |
115,573 |
||||||||||||||
16 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
17 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||
| TSX: ERO | |||||
| NYSE: ERO | |||||
18 |
Ero | ||||
625 Howe Street | Suite 1050 | Vancouver | BC | V6C 2T6 | Canada |
|||||