Equity interest at 31 December | ||||
Company | Principal activity | Country of incorporation | 2024 % | 2023 % |
Hochschild Mining (Argentina) Corporation S.A. 1 | Holding company | Argentina | 100 | 100 |
MH Argentina S.A. 2 | Exploration office | Argentina | 100 | 100 |
Minera Santa Cruz S.A.1 and 13 | Production of gold and silver | Argentina | 51 | 51 |
Minera Hochschild Chile S.C.M. 3 | Exploration | Chile | 100 | 100 |
Andina Minerals Chile SpA (formerly Andina Minerals Chile Ltd.) 3 | Exploration | Chile | 100 | 100 |
Southwest Minerals (Yunnan) Inc. 4 | Exploration | China | 100 | 100 |
Hochschild Mining Holdings Limited 5 | Holding company | England and Wales | 100 | 100 |
Hochschild Mining Ares (UK) Limited 5 | Administrative office | England and Wales | 100 | 100 |
Hochschild Mining Brazil Holdings Corp. (formerly 1334940 BC) 5 | Holding company | England and Wales | 100 | 100 |
Southwest Mining Inc. 4 | Exploration | Mauritius | 100 | 100 |
Southwest Minerals Inc. 4 | Exploration | Mauritius | 100 | 100 |
Minera Hochschild Mexico, S.A. de C.V. 6 | Exploration | Mexico | 100 | 100 |
Hochschild Mining (Peru) S.A. 4 | Holding company | Peru | 100 | 100 |
Compañía Minera Ares S.A.C. 4 | Production of gold and silver | Peru | 100 | 100 |
Compañía Minera Arcata S.A. 4 | Production of gold and silver | Peru | 99.1 | 99.1 |
Empresa de Transmisión Aymaraes S.A.C. 4 | Power transmission | Peru | 100 | 100 |
Compañía Minera Crespo S.A.C.4 and 10 | Exploration | Peru | – | 100 |
Cúspide Copper S.A.C.4 and 11 | Exploration | Peru | 100 | – |
4 and 12 Compañía Minera Cerro Salto S.A.C. | Exploration | Peru | 100 | – |
Hochschild Mining (US) Inc. 7 | Holding company | USA | 100 | 100 |
Hochschild Mining Canada Corp 8 | Exploration | Canada | 100 | 100 |
Tiernan Gold Corp. 8 | Holding company | Canada | 100 | 100 |
Amarillo Mineracao do Brasil Ltda. 9 | Production of gold and silver | Brazil | 100 | 100 |
Serra Alta Mineracao Ltda.9 and note 4 | Exploration | Brazil | 100 | – |
Serra Alta Participacoes Inmobiliarias S.A.9 and note 4 | Exploration | Brazil | 100 | – |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Non-current assets | 133,371 | 136,098 |
Current assets | 144,568 | 100,511 |
Non-current liabilities | (66,806) | (71,813) |
Current liabilities | (57,922) | (44,965) |
Equity | (153,211) | (119,831) |
Cash and cash equivalents | 45,454 | 22,182 |
Revenue | 293,335 | 242,461 |
Depreciation and amortisation | (48,899) | (52,829) |
Interest income | 1,071 | 1,251 |
Interest expense | (3,043) | (4,090) |
Income tax | (632) | (4,480) |
Profit/(loss) for the year and total comprehensive income | 34,170 | (10,269) |
Net cash generated from operating activities | 74,625 | 66,034 |
Net cash used in investing activities | (46,143) | (48,227) |
Net cash used in financing activities | (5,210) | (11,098) |
Years | |
Buildings | 3 to 33 |
Plant and equipment | 5 to 10 |
Vehicles | 5 |
Adjustment | ||||||||
and | ||||||||
Inmaculada | San Jose | Mara Rosa | Pallancata | Exploration | Other 1 | eliminations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
YEAR ENDED 31 DECEMBER 2024 | ||||||||
Revenue from external customers | 522,406 | 285,142 | 159,646 | (255) | – | 452 | – | 967,391 |
Inter-segment revenue | – | – | – | – | 3,975 | (3,975) | – | |
Total revenue from customers | 522,406 | 285,142 | 159,646 | (255) | – | 4,427 | (3,975) | 967,391 |
Provisional pricing adjustment | (54) | 8,193 | 70 | – | – | – | – | 8,209 |
Realised loss on hedges | (18,010) | – | (9,894) | – | – | – | – | (27,904) |
Total revenue | 504,342 | 293,335 | 149,822 | (255) | – | 4,427 | (3,975) | 947,696 |
Segment profit/(loss) | 231,141 | 54,094 | 40,830 | (269) | (28,379) | 2,472 | (1,799) | 298,090 |
Others 2 | (120,873) | |||||||
Profit from operations before income tax | 177,217 | |||||||
Other segment information | ||||||||
Depreciation 3 | (91,251) | (48,368) | (17,383) | (560) | (8) | (2,584) | – | (160,154) |
Amortisation | (80) | (531) | (761) | (102) | – | (105) | – | (1,579) |
Impairment and write- off of assets, net | (730) | (15) | – | (53) | (13,732) | (3,085) | – | (17,615) |
ASSETS | ||||||||
Capital expenditure | 138,582 | 46,143 | 35,318 | 32,908 | 92,041 5 | 3,090 | – | 348,082 |
Current assets | 17,028 | 67,866 | 35,210 | 1,758 | 5,327 | 6,387 | – | 133,576 |
Other non-current assets | 572,513 | 132,716 | 347,235 | 41,622 | 125,325 | 33,282 | – | 1,252,693 |
Total segment assets | 589,541 | 200,582 | 382,445 | 43,380 | 130,652 | 39,669 | – | 1,386,269 |
Not reportable assets 4 | – | – | – | – | 265,230 | – | 265,230 | |
Total assets | 589,541 | 200,582 | 382,445 | 43,380 | 130,652 | 304,899 | – | 1,651,499 |
Adjustment | ||||||||
and | ||||||||
Inmaculada | San Jose | Mara Rosa | Pallancata | Exploration | Other | eliminations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
YEAR ENDED | ||||||||
31 DECEMBER 2023 | ||||||||
Revenue from external customers | 391,782 | 241,301 | – | 51,048 | – | 565 | 684,696 | |
Inter-segment revenue | – | – | – | – | 9,609 | (9,609) | – | |
Total revenue from customers | 391,782 | 241,301 | – | 51,048 | – | 10,174 | (9,609) | 684,696 |
Provisional pricing adjustment | 145 | 1,160 | – | (131) | – | – | – | 1,174 |
Realised gain on hedges | 4,717 | – | – | 3,129 | – | – | – | 7,846 |
Total revenue | 396,644 | 242,461 | – | 54,046 | – | 10,174 | (9,609) | 693,716 |
Segment profit/(loss) | 152,208 | 30,340 | – | (19,484) | (21,485) | 8,026 | (262) | 149,343 |
Others 2 | (192,824) | |||||||
Loss from operations before income tax | (43,481) | |||||||
Other segment information | ||||||||
Depreciation 3 | (74,955) | (52,241) | (211) | (19,477) | (342) | (5,492) | – | (152,718) |
Amortisation | (72) | (588) | – | (7) | (135) | – | (802) | |
Impairment and write-off of assets, net | (1,738) | (17,398) | (1) | (859) | (63,494) | (84) | – | (83,574) |
ASSETS | ||||||||
Capital expenditure | 86,031 | 47,682 | 145,804 | 6,428 | 2,320 | 127 | – | 288,392 |
Current assets | 23,703 | 63,795 | 1,734 | 4,125 | 14,980 | 4,325 | – | 112,662 |
Other non-current assets | 524,504 | 135,680 | 349,920 | 10,325 | 60,150 | 35,579 | – | 1,116,158 |
Total segment assets | 548,207 | 199,475 | 351,654 | 14,450 | 75,130 | 39,904 | – | 1,228,820 |
Not reportable assets 4 | – | – | – | – | 186,990 | – | 186,990 | |
Total assets | 548,207 | 199,475 | 351,654 | 14,450 | 75,130 | 226,894 | – | 1,415,810 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Switzerland | 246,763 | 278,076 |
Canada | 363,922 | 157,131 |
South Korea | 53,527 | 101,331 |
Germany | 20,754 | 74,220 |
Japan | 4,364 | 8 |
Chile | 30,696 | – |
Finland | 18,527 | 3,128 |
USA | 172,082 | 50,036 |
Luxembourg | 2,486 | – |
Bulgaria | 8,369 | – |
Peru | 54,110 | 21,940 |
Total revenue 1 | 975,600 | 685,870 |
Inter-segment | ||
Peru | 3,975 | 9,609 |
Total | 979,575 | 695,479 |
(Loss)/gain on realised hedges | ||
United Kingdom | (18,010) | 7,846 |
Brazil | (9,894) | – |
Total | 951,671 | 703,325 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
US$000 | % Revenue | Segment | US$000 | % Revenue | Segment | |
Asahi Refining Canada Ltd. | 363,922 | 38% | Inmaculada, Mara Rosa and San Jose | 157,149 | 23% | Inmaculada and San Jose |
Auramet International Inc. | 132,284 | 14% | Inmaculada | 40,470 | 6% | Inmaculada |
Argor Heraus S.A. | 125,655 | 13% | Inmaculada and San Jose | 157,580 | 23% | Inmaculada and San Jose |
MKS Switzerland S.A. | 121,108 | 13% | Inmaculada | 120,496 | 17% | Inmaculada |
LS MnM (formerly LS Nikko) | 53,680 | 6% | Pallancata and San Jose | 97,020 | 14% | Pallancata and San Jose |
Aurubis AG | 20,754 | 2% | Pallancata, San Jose and Mara Rosa | 74,220 | 11% | Pallancata and San Jose |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Peru | 647,416 | 589,133 |
Brazil | 435,195 | 349,920 |
Argentina | 132,716 | 135,680 |
Chile | 37,366 | 41,425 |
Total non-current segment assets | 1,252,693 | 1,116,158 |
Financial assets at fair value through OCI | 475 | 460 |
Investment in associates | 15,811 | 22,927 |
Other receivables | 18,316 | 12,438 |
Deferred income tax assets | 27,677 | 763 |
Total non-current assets | 1,314,972 | 1,152,746 |
US$000 | |
Cash and cash equivalents | 8 |
Other receivables | 10 |
Evaluation and exploration assets (note 17) | 82,725 |
Property, plant and equipment (note 16) | 3,988 |
Deferred income tax asset | 1,918 |
Total assets | 88,649 |
Accounts payable and other liabilities | (2,093) |
Total liabilities | (2,093) |
Net assets acquired | 86,556 |
Consideration for the acquisition of Serra Alta Mineracao Ltda shares | |
Cash consideration | 45,000 |
Deferred consideration | 13,365 |
Secured note and stream contracts transferred to Amarillo, net of deferred tax asset | 25,260 |
Expenditure assumed by Amarillo | 1,180 |
Transaction costs | 1,751 |
Total consideration | 86,556 |
Cash paid | 47,931 |
Less cash acquired with the subsidiary | (8) |
Net cash flow on acquisition | 47,923 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue 1 | Revenue 1 | |||||
Shipping | Shipping | |||||
Goods sold | services | Total | Goods sold | services | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Gold (from dore bars) | 556,551 | 731 | 557,282 | 317,257 | 738 | 317,995 |
Silver (from dore bars) | 221,776 | 485 | 222,261 | 166,596 | 499 | 167,095 |
Gold (from concentrates) | 105,192 | 2,610 | 107,802 | 102,200 | 3,697 | 105,897 |
Silver (from concentrates) | 71,046 | 1,749 | 72,795 | 90,224 | 2,920 | 93,144 |
Gold (from precipitates) | 6,801 | – | 6,801 | – | – | – |
Silver (from precipitates) | 2 | – | 2 | – | – | – |
Services | 448 | – | 448 | 565 | – | 565 |
Total revenue from costumers | 961,816 | 5,575 | 967,391 | 676,842 | 7,854 | 684,696 |
Provisional pricing adjustments | 8,209 | – | 8,209 | 1,174 | – | 1,174 |
Realised (loss)/gain on hedges | (27,904) | (27,904) | 7,846 | – | 7,846 | |
Total | 942,121 | 5,575 | 947,696 | 685,862 | 7,854 | 693,716 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Direct production costs excluding depreciation and amortisation | 454,006 | 362,980 |
Depreciation and amortisation in production costs | 157,165 | 144,812 |
Workers profit sharing | 3,145 | 1,862 |
Fixed costs during operational stoppages and reduced capacity | 1,071 | 3,314 |
Change in inventories | (10,124) | (4,754) |
Cost of sales | 605,263 | 508,214 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Depreciation and amortisation in cost of sales 1 | 156,785 | 143,171 |
Personnel expenses (note 10) 2 | 132,412 | 121,938 |
Mining royalty (note 38) | 9,694 | 6,267 |
Change in products in process and finished goods | (10,124) | (4,754) |
Fixed costs at the operations during stoppages and reduced capacity 3 | 1,071 | 3,314 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Personnel expenses (note 10) | 28,586 | 25,633 |
Professional fees 1 | 7,088 | 7,946 |
Donations | 1,235 | 1,075 |
Lease rentals | 1,583 | 1,399 |
Third party services | 522 | 948 |
Communications | 153 | 128 |
Indirect taxes | 1,986 | 2,085 |
Depreciation and amortisation | 2,588 | 1,716 |
Depreciation of right-of-use assets | 147 | 167 |
Technology and systems | 1,156 | 822 |
Security | 830 | 858 |
Other 2 | 4,358 | 4,415 |
Total | 50,232 | 47,192 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Mine site exploration 1 | ||
Arcata | 93 | 63 |
Ares | 300 | 407 |
Inmaculada | 4,423 | 1,371 |
Pallancata | 2,106 | 1,070 |
San Jose | 9,821 | 8,233 |
Mara Rosa | 1,278 | 5 |
18,021 | 11,149 | |
Prospects 2 | ||
Peru | 193 | 143 |
USA | – | 63 |
Chile | 40 | (62) |
Canada 3 | – | 2,176 |
Brazil | 1,581 | – |
1,814 | 2,320 | |
Generative 4 | ||
Peru | 1,317 | 456 |
USA | – | 1 |
Mexico | – | 7 |
Brazil | – | 1,916 |
Chile | – | (1) |
1,317 | 2,379 | |
Personnel (note 10) | 5,550 | 4,759 |
Others | 70 | 638 |
Depreciation right-of-use assets | 82 | 52 |
Total | 26,854 | 21,297 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Personnel expenses (note 10) | 200 | 165 |
Warehouse services | 1,569 | 1,614 |
Taxes 1 | 13,034 | 11,227 |
Other 2 | 2,686 | 1,856 |
Total | 17,489 | 14,862 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Salaries and wages | 124,828 | 119,621 |
Workers’ profit sharing (note 29) | 6,590 | 3,207 |
Other legal contributions | 30,056 | 27,808 |
Statutory holiday payments | 10,317 | 8,832 |
Long-Term Incentive Plan | 3,562 | 2,675 |
Termination benefits 1 | 4,861 | 10,991 |
Other 2 | 1,017 | 1,074 |
Total | 181,231 | 174,208 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Cost of sales 1 | 133,124 | 124,970 |
Administrative expenses | 28,586 | 25,633 |
Exploration expenses | 5,550 | 4,759 |
Selling expenses | 200 | 165 |
Other expenses 2 | 9,492 | 13,194 |
Capitalised as property, plant and equipment | 4,279 | 5,487 |
Total | 181,231 | 174,208 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Peru | 1,492 | 1,915 |
Argentina | 1,444 | 1,432 |
Chile | 5 | 3 |
Brazil | 343 | 127 |
Canada | – | 2 |
United Kingdom | 11 | 12 |
Total | 3,295 | 3,491 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Restructuring of the Pallancata mine unit 1 | – | (8,960) |
Sub total | – | (8,960) |
Impairment and write-off of non-current assets, net | ||
Impairment of non-current assets 2 | (13,732) | (80,843) |
Write-off of non-current assets 3 | (3,037) | – |
Sub total | (16,769) | (80,843) |
Share of loss on an associate | ||
Impairment of Aclara Resources Inc. 4 | (5,081) | (7,183) |
Sub total | (5,081) | (7,183) |
Income tax benefit 5 | 2,088 | 27,448 |
Sub total | 2,088 | 27,448 |
Total | (19,762) | (69,538) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |
Before exceptional items | Before exceptional items | |
US$000 | US$000 | |
OTHER INCOME | ||
Gain on sale of property, plant and equipment | 656 | 142 |
Logistic services | 1,704 | 1,704 |
Income on recovery of expenses | – | 2,064 |
Sale of mine concessions | – | 1,150 |
Tax benefit in Canada 1 | 548 | 3,190 |
Income from export programme in Argentina 2 | 15,996 | 21,164 |
Other 3 | 2,051 | 847 |
Total | 20,955 | 30,261 |
OTHER EXPENSES | ||
Increase in provision for mine closure (note 29(1)) | (14,717) | (28,365) |
Provision of obsolescence of supplies (note 23) | (864) | (1,586) |
Write-off of value added tax | (113) | (184) |
Corporate social responsibility contribution in Argentina 4 | (4,396) | (3,637) |
Care and maintenance expenses of Pallancata mine unit | (8,320) | (2,463) |
Care and maintenance expenses of Arcata mine unit | (3,033) | (3,178) |
Care and maintenance expenses of Ares mine unit | (2,365) | (2,788) |
Care and maintenance expenses of Selene mine unit | (350) | (202) |
Termination benefits in Minera Santa Cruz | (2,704) | – |
Contingencies 5 | (1,332) | (817) |
Depreciation right-of-use assets | (315) | (192) |
Other 6 | (4,736) | (4,141) |
Total | (43,245) | (47,553) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |
US$000 | US$000 | |
FINANCE INCOME | ||
Interest on deposits and liquidity funds 1 | 2,382 | 4,580 |
Interest on loans | 590 | 312 |
Total interest income | 2,972 | 4,892 |
Changes in the fair value of financial instruments through profit or loss 2 | 6,887 | 1,541 |
Debit valuation adjustment (DVA) of hedges | 866 | 593 |
Unrealised change in fair value of financial liability through profit or loss (note 26(a)) | 233 | – |
Other 3 | 2,139 | 447 |
Total | 13,097 | 7,473 |
FINANCE COSTS | ||
Interest on secured bank loans (note 28) | (15,425) | (9,520) |
Other interest | (3,123) | (2,701) |
Total interest expense | (18,548) | (12,221) |
Loss on discount of other receivables 4 | – | (893) |
Loss from changes in the fair value of financial instruments 5 | (2,973) | (1,821) |
Unwinding of discount on mine rehabilitation (note 29) | (3,110) | (1,703) |
Other | (2,297) | (1,561) |
Total | (26,928) | (18,199) |
Foreign exchange loss, net | ||
Argentina | (9,133) | (16,020) |
Peru | 187 | 81 |
Brazil 6 | (2,272) | – |
Others | 802 | 319 |
Total | (10,416) | (15,620) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Current corporate income tax | ||||||
Corporate income tax expense | 35,735 | – | 35,735 | 16,319 | (2,643) | 13,676 |
Withholding tax | (835) | – | (835) | 609 | – | 609 |
34,900 | – | 34,900 | 16,928 | (2,643) | 14,285 | |
Deferred taxation | ||||||
Origination and reversal of temporary differences (note 31) | 16,497 | (2,088) | 14,409 | 20,245 | (24,805) | (4,560) |
Corporate income tax | 51,397 | (2,088) | 49,309 | 37,173 | (27,448) | 9,725 |
Current mining royalties | ||||||
Mining royalty charge (note 38) | 7,108 | – | 7,108 | 4,520 | – | 4,520 |
Special mining tax charge (note 38) | 7,051 | – | 7,051 | 2,307 | – | 2,307 |
Total current mining royalties | 14,159 | – | 14,159 | 6,827 | – | 6,827 |
Total taxation expense/(benefit) in the income statement | 65,556 | (2,088) | 63,468 | 44,000 | (27,448) | 16,552 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Profit/(loss) from operations before income tax | 177,217 | (43,481) |
At average statutory income tax rate of 33.1% (2023: 27.2%) | 58,618 | (11,818) |
Expenses not deductible for tax purposes | 1,888 | 2,987 |
Taxable income on local currency (pesos) related to AL41 Bond Argentina | – | 961 |
Permanent differences arising on special investment regime 1 | (3,669) | (1,567) |
Movement in previously unrecognised deferred tax 2 | 10,666 | 10,249 |
Special mining tax and mining royalty deductible for corporate income tax | (4,177) | (2,014) |
Other | (2,353) | 1,252 |
Corporate income tax at average effective income tax rate of 34.4% (2023: -0.1%) before foreign exchange effect and withholding tax | 60,973 | 50 |
Foreign exchange rate effect 3 | (10,829) | 9,066 |
Corporate income tax at average effective income tax rate of 28.3% (2023: -21.0%) before withholding tax | 50,144 | 9,116 |
Special mining tax and mining royalty 4 | 14,159 | 6,827 |
Corporate income tax and mining royalties at average effective income tax rate of 36.3% (2023: -36.7%) before withholding tax | 64,303 | 15,943 |
Withholding tax | (835) | 609 |
Total taxation charge in the income statement at average effective tax rate 35.8% (2023: -38.1%) from operations | 63,468 | 16,552 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Income tax receivable 1 | 186 | 4,713 |
Income tax payable 2 | (21,205) | (2,979) |
Total | (21,019) | 1,734 |
Year ended 31 December | ||
2024 | 2023 | |
BASIC EARNINGS PER SHARE | ||
Before exceptional items (US$) | 0.23 | 0.02 |
Exceptional items (US$) | (0.04) | (0.12) |
Total for the year (US$) | 0.19 | (0.10) |
Diluted earnings per share | ||
Before exceptional items (US$) | 0.23 | 0.02 |
Exceptional items (US$) | (0.04) | (0.12) |
Total for the year (US$) | 0.19 | (0.10) |
Year ended 31 December | ||
2024 | 2023 | |
Profit attributable to equity holders of the Parent (US$000) | 97,005 | (55,006) |
Exceptional items after tax – attributable to equity holders of the Parent (US$000) | 19,762 | 63,997 |
Profit before exceptional items attributable to equity holders of the Parent (US$000) | 116,767 | 8,991 |
Profit before exceptional items attributable to equity holders of the Parent for the purpose of diluted earnings per share (US$000) | 116,767 | 8,991 |
Year ended 31 December | ||
2024 | 2023 | |
Basic weighted average number of ordinary shares in issue (thousands) | 514,458 | 514,264 |
Effect of dilutive potential ordinary shares related to contingently issuable shares (thousands) | – | – |
Weighted average number of ordinary shares in issue for the purpose of diluted earnings per share (thousands) | 514,458 | 514,264 |
Mining properties and development costs 1 | Land and buildings | Plant and equipment 2, 3 | Vehicles 4 | Mine closure asset | Construction in progress and capital advances 1, 5 | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
YEAR ENDED 31 DECEMBER 2024 | |||||||
Cost | |||||||
At 1 January 2024 | 1,935,106 | 560,135 | 646,582 | 12,240 | 116,887 | 167,295 | 3,438,245 |
Additions | 132,126 | 620 | 24,065 | 7,068 | – | 68,931 | 232,810 |
Acquisition of assets (note 4) | – | 3,927 | 34 | 27 | – | – | 3,988 |
Change in discount rate (note 29(1)) | – | – | – | – | (3,736) | – | (3,736) |
Change in mine closure estimate (note 29(1)) | – | – | – | – | 4,097 | – | 4,097 |
Return of disposal | – | – | 845 | – | – | 90 | 935 |
Disposals | – | – | (968) | – | – | – | (968) |
Write-offs 6 | – | – | (5,546) | (507) | – | (3,037) | (9,090) |
Foreign exchange effect | (9,518) | (628) | (271) | (9) | (528) | (9,101) | (20,055) |
Transfer to assets held for sale | (251,992) | (31,556) | (52,702) | (341) | (15,792) | – | (352,383) |
Transfers and other movements 7 | 13,793 | 49,740 | 149,133 | 311 | – | (210,865) | 2,112 |
At 31 December 2024 | 1,819,515 | 582,238 | 761,172 | 18,789 | 100,928 | 13,313 | 3,295,955 |
Accumulated depreciation and impairment | |||||||
At 1 January 2024 | 1,454,537 | 416,785 | 455,040 | 9,307 | 83,703 | 20 | 2,419,392 |
Depreciation for the year | 95,136 | 23,865 | 33,825 | 3,512 | 3,403 | – | 159,741 |
Disposals | – | – | (865) | – | – | – | (865) |
Write-offs 6 | – | – | (4,728) | (479) | – | – | (5,207) |
Foreign exchange effect | – | (3) | (101) | (1) | – | – | (105) |
Transfer to assets held for sale | (251,992) | (31,375) | (49,212) | (330) | (15,306) | – | (348,215) |
Transfers and other movements 7 | 443 | 21 | (4) | 16 | – | (20) | 456 |
At 31 December 2024 | 1,298,124 | 409,293 | 433,955 | 12,025 | 71,800 | – | 2,225,197 |
Net book value at 31 December 2024 | 521,391 | 172,945 | 327,217 | 6,764 | 29,128 | 13,313 | 1,070,758 |
Mining properties and development costs | Land and buildings | Plant and equipment | Vehicles 4 | Mine closure asset | Construction in progress and capital advances | Total | |
US$000 3 | US$000 | US$000 1, 7 | US$000 | US$000 | US$000 3, 5 | US$000 | |
YEAR ENDED 31 DECEMBER 2023 | |||||||
Cost | |||||||
At 1 January 2023 | 1,823,207 | 563,782 | 651,098 | 12,302 | 104,860 | 76,854 | 3,232,103 |
Additions | 162,569 | 962 | 16,422 | (330) | – | 106,122 | 285,745 |
Change in discount rate (note 29(1)) | – | – | – | – | (1,535) | – | (1,535) |
Change in mine closure estimate (note 29(1)) | – | – | – | – | 13,931 | – | 13,931 |
Disposals | (91) | – | (1,218) | (302) | – | – | (1,611) |
Write-offs6 | (518) | – | (14,849) | (131) | – | (958) | (16,456) |
Foreign exchange effect | 9,273 | 498 | 125 | 8 | 323 | 4,672 | 14,899 |
Transfer to assets held for sale (note 25) | (61,996) | (7,151) | (7,423) | – | (692) | (2,463) | (79,725) |
Transfers and other movements2 | 2,662 | 2,044 | 2,427 | 693 | (16,932) | (9,106) | |
At 31 December 2023 | 1,935,106 | 560,135 | 646,582 | 12,240 | 116,887 | 167,295 | 3,438,245 |
Accumulated depreciation and impairment | |||||||
At 1 January 2023 | 1,383,600 | 397,531 | 433,720 | 7,460 | 81,722 | 1,157 | 2,305,190 |
Depreciation for the year | 97,821 | 22,594 | 28,032 | 2,038 | 2,233 | – | 152,718 |
Disposals | – | – | (128) | (321) | – | – | (449) |
Write-offs 6 | – | – | (13,673) | (52) | – | – | (13,725) |
Impairment/(reversal of impairment) net | 28,119 | 3,669 | 12,941 | 129 | 258 | 775 | 45,891 |
Foreign exchange effect | – | 8 | (4) | 1 | – | – | 5 |
Transfer to assets held for sale (note 25) | (55,075) | (7,017) | (5,796) | – | (510) | (1,912) | (70,310) |
Transfers and other movements2 | 72 | – | (52) | 52 | – | – | 72 |
At 31 December 2023 | 1,454,537 | 416,785 | 455,040 | 9,307 | 83,703 | 20 | 2,419,392 |
Net book value at 31 December 2023 | 480,569 | 143,350 | 191,542 | 2,933 | 33,184 | 167,275 | 1,018,853 |
Real prices US$ per oz. | 2025 | 2026 | 2027 | 2028 | 2029 | Long-term |
Gold | 2,663 | 2,466 | 2,438 | 2,248 | 1,894 | 2,100 |
Silver | 32.3 | 32.0 | 32.1 | 28.2 | 23.7 | 25.0 |
San Jose | |
Discount rate (post-tax) | 18.3% |
Discount rate (pre.tax) | 18.8% |
US$000 | San Jose |
Gold and silver prices (decrease by 10% and 15%, respectively) | (100,684) |
Gold and silver prices (increase by 10% and 15%, respectively) 1 | 28,631 |
Production costs (increase by 10%) | (55,827) |
Production costs (decrease by 10%) 1 | 28,631 |
Production volume (decrease by 10%) | (74,178) |
Production volume (increase by 10%) 1 | 28,631 |
Post-tax discount rate (increase by 3%) | (3,084) |
Post-tax discount rate (decrease by 3%) | 3,193 |
Capital expenditure (increase by 10%) | (10,746) |
Capital expenditure (decrease by 10%) | 10,746 |
Real prices US$ per oz. | 2024 | 2025 | 2026 | 2027 | Long-term |
Gold | 1,850 | 1,735 | 1,582 | 1,557 | 1,600 |
Silver | 24.3 | 22.6 | 21.4 | 21.8 | 22.0 |
San Jose | Crespo | |
Discount rate (post-tax) | 21.7% | 6.0% |
Discount rate (pre-tax) | 24.2% | 7.6% |
Azuca | Crespo | Mara Rosa | Monte do Carmo | Volcan | Other | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
COST | |||||||
Balance at 1 January 2023 | 84,350 | 32,433 | 779 | – | 81,866 | 25,478 | 224,906 |
Additions | 367 | 594 | 566 | – | 996 | – | 2,523 |
Foreign exchange effect | – | – | 77 | – | (2,043) | – | (1,966) |
Transfers to property, plant and equipment (note 16) | – | – | – | – | – | (2,571) | (2,571) |
Transfers to asset held for sale (note 25) | – | (33,027) | – | – | – | – | (33,027) |
Other transfers and adjustments 1 | – | – | – | – | (15,000) | – | (15,000) |
Balance at 31 December 2023 | 84,717 | – | 1,422 | – | 65,819 | 22,907 | 174,865 |
Additions 2 | 366 | – | 1,351 | 2,891 | 1,073 | 3,344 | 9,025 |
Acquisition of assets 2 | – | – | 82,725 | – | – | 82,725 | |
Foreign exchange effect | – | – | (83) | (2,362) | (8,054) | – | (10,499) |
Transfers to property, plant and equipment (note 16) | – | – | (1,280) | – | – | (832) | (2,112) |
Transfers to asset held for sale (note 25) | (85,083) | – | – | – | – | (4,011) | (89,094) |
Balance at 31 December 2024 | – | – | 1,410 | 83,254 | 58,838 | 21,408 | 164,910 |
ACCUMULATED IMPAIRMENT | |||||||
Balance at 1 January 2023 | 50,075 | 9,878 | – | – | 36,392 | 5,099 | 101,444 |
Impairment/(reversal of impairment) net | 16,554 | 17,584 | – | – | – | 376 | 34,514 |
Foreign exchange effect | – | – | – | – | (881) | – | (881) |
Transfers to property, plant and equipment (note 16) | – | – | – | – | – | (72) | (72) |
Transfers to assets held for sale (note 25) | – | (27,462) | – | – | – | – | (27,462) |
Balance at 31 December 2023 | 66,629 | – | – | – | 35,511 | 5,403 | 107,543 |
Impairment (note 25) | 13,732 | – | – | – | – | – | 13,732 |
Foreign exchange effect | – | – | – | – | (4,253) | – | (4,253) |
Amortisation | – | – | 413 | – | – | – | 413 |
Transfers to property, plant and equipment (note 16) | – | (413) | (43) | (456) | |||
Transfers to assets held for sale (note 25) | (80,361) | (4,011) | (84,372) | ||||
Balance at 31 December 2024 | – | – | – | – | 31,258 | 1,349 | 32,607 |
Net book value as at 31 December 2023 | 18,088 | – | 1,422 | 30,308 | 17,504 | 67,322 | |
Net book value as at 31 December 2024 | – | – | 1,410 | 83,254 | 27,580 | 20,059 | 132,303 |
Transmission line 1 | Water permits 2 | Software licences | Legal rights 3 | Royalty intangible assets | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
COST | ||||||
Balance at 1 January 2023 | 22,157 | 21,795 | 2,248 | 10,578 | – | 56,778 |
Foreign exchange effect | 984 | (528) | – | 156 | – | 612 |
Additions | 124 | – | – | – | – | 124 |
Transfers | 10,907 | – | – | (5,507) 5 | – | 5,400 |
Balance at 31 December 2023 | 34,172 | 21,267 | 2,248 | 5,227 | – | 62,914 |
Foreign exchange effect | (798) | (2,547) | – | (144) | – | (3,489) |
Additions | – | – | – | 19,534 | – | 19,534 |
Addition of royalty intangible asset (note 25) | – | – | – | – | 3,967 | 3,967 |
Balance at 31 December 2024 | 33,374 | 18,720 | 2,248 | 24,617 | 3,967 | 82,926 |
Accumulated amortisation and impairment | ||||||
Balance at 1 January 2023 | 18,270 | 10,402 | 2,046 | 6,732 | – | 37,450 |
Amortisation for the year 4 | 584 | – | 109 | 109 | – | 802 |
Transfers | – | – | – | (5,507) 5 | – | (5,507) |
Impairment | 434 | – | – | 4 | – | 438 |
Foreign exchange effect | – | (252) | – | – | – | (252) |
Balance at 31 December 2023 | 19,288 | 10,150 | 2,155 | 1,338 | – | 32,931 |
Amortisation for the year 4 | 1,175 | – | 12 | 392 | – | 1,579 |
Foreign exchange effect | – | (1,216) | – | – | – | (1,216) |
Balance at 31 December 2024 | 20,463 | 8,934 | 2,167 | 1,730 | – | 33,294 |
Net book value as at 31 December 2023 | 14,884 | 11,117 | 93 | 3,889 | – | 29,983 |
Net book value as at 31 December 2024 | 12,911 | 9,786 | 81 | 22,887 | 3,967 | 49,632 |
As at | As at | |
US$000 | 31 December 2024 | 31 December 2023 |
Current carrying value Volcan CGU | 37,366 | 41,425 |
US$000 | |
Value in situ per gold equivalent ounce (10% decrease) | (3,987) |
Value in situ per gold equivalent ounce (10% increase) | 3,987 |
Risk factor (increase by 5%) | (4,536) |
Risk factor (decrease by 5%) | 4,536 |
As at | As at | |
31 December | 31 December | |
2024 | 2023 | |
US$000 | US$000 | |
Current assets | 29,821 | 34,945 |
Non-current assets | 123,980 | 112,064 |
Current liabilities | (6,231) | (6,048) |
Non-current liabilities | (1,415) | (2,600) |
Equity | 146,155 | 138,361 |
Non-controlling interest 1 | 18,603 | – |
Equity attributable to shareholders | 127,552 | 138,361 |
Group’s share in equity 19.5% (2023: 20%) | 24,873 | 27,672 |
Fair value adjustment on initial recognition and accumulated adjustments for non-attributable changes to equity 2 | 13,125 | 12,361 |
Accumulated impairment | (22,187) | (17,106) |
Group’s carrying amount of the investment 19.5% (2023: 20%) | 15,811 | 22,927 |
Summarised consolidated statement of profit and loss | ||
Revenue | – | |
Administrative expenses | (8,239) | (6,815) |
Exploration expenses | (459) | (6,991) |
Other income | – | 59 |
Share of loss of joint venture | (115) | – |
Finance income | 1,657 | 2,338 |
Finance cost | (64) | (59) |
Foreign exchange gain/(loss) | (193) | 85 |
Loss from operations for the year | (7,413) | (11,383) |
Loss from continuing operations attributable to shareholders | (7,223) | (2,277) |
Group’s share of loss for the year | (1,408) | (2,277) |
Other comprehensive profit that may be reclassified to profit or loss in subsequent periods, net of tax | ||
Exchange differences on translating foreign operations | (12,780) | (4,273) |
Total comprehensive loss for the year | (12,780) | (4,273) |
Group’s share of comprehensive profit/(loss) for the year | (2,492) | (855) |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Beginning balance | 22,927 | 33,242 |
Impairment | (5,081) | (7,183) |
Share of loss for the period | (1,408) | (2,277) |
Share of comprehensive profit/(loss) for the period | (2,492) | (855) |
Equity gain in Aclara from CAP strategic financing | 1,865 | – |
Ending balance | 15,811 | 22,927 |
US$000 | |
Discount rate (increase by 1%) | (3,578) |
Delay in first production date (1 additional year) | (2,551) |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Beginning balance | 460 | 509 |
Fair value change recorded in OCI | 15 | (49) |
Ending balance | 475 | 460 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Beginning balance | – | 1,015 |
Fair value change recorded in profit and loss (note 13(3)) | – | (292) |
Disposals 1 | – | (723) |
Ending balance | – | – |
As at 31 December | ||||
2024 | 2023 | |||
Non-current | Current | Non-current | Current | |
US$000 | US$000 | US$00 | US$000 | |
Trade receivables 1 | – | 37,238 | – | 28,051 |
Advances to suppliers | – | 13,324 | – | 2,577 |
Funds in escrow 2 | – | 14,278 | – | – |
Duties recoverable from exports of Minera Santa Cruz 3 | 272 | – | 234 | – |
Receivables from related parties (note 33(a)) | – | 121 | – | 127 |
Loans to employees | 333 | 220 | 358 | 194 |
Interest receivable | – | 89 | – | 93 |
Tax claims | 8,060 | 7,826 | 1 | 10,399 |
Other 4 | 2,674 | 11,310 | 452 | 12,791 |
Total assets classified as receivables | 11,339 | 84,406 | 1,045 | 54,232 |
Prepaid expenses | 2,764 | 11,083 | 1,210 | 6,569 |
Value Added Tax (VAT) 5 | 4,213 | 40,325 | 10,183 | 19,655 |
Total | 18,316 | 135,814 | 12,438 | 80,456 |
Individually impaired | |
US$000 | |
At 1 January 2023 | 2,513 |
Change for the year | 3 |
Foreign exchange effect | 73 |
At 31 December 2023 | 2,589 |
Write off | (1,632) |
Foreign exchange effect | (3) |
Change for the year | 245 |
At 31 December 2024 | 1,199 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Finished goods valued at cost | 1,874 | 4,203 |
Products in process valued at cost | 23,623 | 10,998 |
Products in process accrual valued at cost 1 | 8,152 | 5,930 |
Supplies and spare parts 2 | 58,476 | 51,305 |
92,125 | 72,436 | |
Provision for obsolescence of supplies | (5,038) | (4,175) |
Ending balance | 87,087 | 68,261 |
As at 31 December | ||
2024 | 2023 | |
Cash and cash equivalents | US$000 | US$000 |
Cash in hand | 679 | 782 |
Current demand deposit accounts 1 | 94,167 | 40,311 |
Time deposits 2 | 2,122 | 37,184 |
Mutual funds 3 | 5 | 10,849 |
Cash and cash equivalents considered for the statement of cash flows (note 2(y)) | 96,973 | 89,126 |
US$000 | |
Assets | |
Transfer from evaluation and exploration assets, net of impairment | 4,722 |
Transfer from property, plant and equipment | 4,168 |
Transfer from deferred tax asset | 3,409 |
Total non-current assets | 12,299 |
Transfer from inventory-supplies | 361 |
Total current assets | 361 |
Total assets | 12,660 |
Liabilities | |
Transfer from provision for mine closure (note 29) | (9,652) |
Total liabilities directly associated with assets held for sale | (9,652) |
Net assets directly associated with assets held for sale | 3,008 |
US$000 | |
Assets | |
Transfer from evaluation and exploration assets, net of impairment | 5,565 |
Transfer from property, plant and equipment | 9,415 |
Transfer from deferred tax asset | 2,418 |
Total non-current assets | 17,398 |
Liabilities | |
Transfer from provision for mine closure (note 29) | (711) |
Total liabilities directly associated with assets held for sale | (711) |
Net assets directly associated with assets held for sale | 16,687 |
US$000 | |
Cash received | 15,000 |
Transaction costs | (1,110) |
Net cash received | 13,890 |
Contingent consideration net of deferred tax | 2,797 |
Total | 16,687 |
As at 31 December | ||||
2024 | 2023 | |||
Non-current | Current | Non-current | Current | |
US$000 | US$000 | US$000 | US$000 | |
Trade payables 1 | – | 126,357 | – | 83,418 |
Salaries and wages payable 2 | – | 37,059 | – | 23,476 |
Taxes and contributions | 33 | 10,718 | 55 | 9,295 |
Guarantee deposits 3 | – | 7,896 | – | 7,842 |
Accounts payable – hedges | – | 6,943 | – | 348 |
Mining royalties (note 38) | – | 1,470 | – | 788 |
Accounts payable to related parties (note 33(a)) | – | 209 | – | 397 |
Stream Agreements (note (a)) | 25,926 | – | – | – |
Deferred consideration (note 4) | 13,500 | – | – | – |
Lease liabilities (note 27) | 3,477 | 3,246 | 1,379 | 2,714 |
Other 4 | 3,565 | 14,324 | 277 | 7,561 |
Total | 46,501 | 208,222 | 1,711 | 135,839 |
US$000 | |
At 7 November 2024 | 26,159 |
Unrealised change in fair value (note 13) | (233) |
At 31 December 2024 | 25,926 |
2028 | 2029 | Long-term | |
Gold | 2,248 | 1,894 | 2,100 |
US$000 | US$000 |
Gold price (decrease by 10%) | (1,819) |
Gold price (increase by 10%) | 1,820 |
Discount rate (increase by 1%) | (783) |
Discount rate (decrease by 1%) | 875 |
Reserves and resources volume (decrease by 10%) | (818) |
Reserves and resources volume (increase by 10%) | 818 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Depreciation expense for right-of-use assets (included in cost of sales, administrative, exploration and other expenses) | (4,514) | (2,199) |
Interest expense on lease liabilities (included in finance expenses) | (582) | (62) |
Expense relating to short-term leases (included in cost of sales, administrative, exploration and other expenses) | (959) | (866) |
Expense relating to leases of low-value assets (included in cost of sales, administrative, exploration and other expenses) | (769) | (743) |
Variable lease payments (included in cost of sales and exploration expenses) | (18,942) | (11,422) |
Total amount recognised in profit or loss | (25,766) | (15,292) |
As at 1 January 2024 | Additions | Repayments | Interest expense | As at 31 December 2024 | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
Lease liabilities | 4,093 | 7,094 | (5,046) | 582 | 6,723 |
Less: current balance | (2,714) | (3,246) | |||
Non-current balance | 1,379 | 3,477 |
As at 1 January 2023 | Additions | Repayments | Interest expense | As at 31 December 2023 | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
Lease liabilities | 2,876 | 3,493 | (2,338) | 62 | 4,093 |
Less: current balance | (1,637) | (2,714) | |||
Non-current balance | 1,239 | 1,379 |
As at 31 December | ||||||
2024 | 2023 | |||||
Effective | Non-current | Current | Effective | Non-current | Current | |
interest rate | US$000 | US$000 | interest rate | US$000 | US$000 | |
Secured bank loans (a) | ||||||
Pre-shipment and other loans in Minera Santa Cruz (note 23) | 8.45% to 13% | – | 1,558 | 12% to 15% | – | 3,977 |
Short-term bank loans | 4.58% and 4.88% | – | 80,210 | – | – | – |
Medium-term bank loans | 6.82% to 10.04% | 163,333 | 67,481 | 8.91% and 9.09% | 234,999 | 106,087 |
Other loans (b) | ||||||
Stock market promissory note in Minera Santa Cruz | – | – | – | – | – | 2,000 |
Total | 163,333 | 149,249 | 234,999 | 112,064 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Between 1 and 2 years | 66,667 | 120,001 |
Between 2 and 5 years | 96,666 | 114,998 |
Over 5 years | – | – |
Total | 163,333 | 234,999 |
Carrying amount | Fair value | |||
as at 31 December | as at 31 December | |||
2024 | 2023 | 2024 | 2023 | |
US$000 | US$000 | US$000 | US$000 | |
Medium-term bank loans | 230,814 | 341,086 | 221,560 | 335,899 |
As at | As at | ||||
1 January 2024 | Additions | Repayments | Reclassifications and others | 31 December 2024 | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
CURRENT | |||||
Pre-shipment and other loans in Minera Santa Cruz | 3,870 | 1,607 | (3,991) | – | 1,486 |
Short-term bank loans | – | 140,000 | (60,000) | – | 80,000 |
Medium-term bank loans | 100,001 | 8,333 | (275,000) | 233,333 | 66,667 |
Stock market promissory note | 2,000 | – | (2,000) | – | – |
Accrued interest | 6,193 | 15,425 | (27,074) | 6,552 | 1,096 |
112,064 | 165,365 | (368,065) | 239,885 | 149,249 | |
NON-CURRENT | |||||
Medium-term bank loans | 234,999 | 161,667 | – | (233,333) | 163,333 |
Total current and non-current borrowings | 347,063 | 327,032 | (368,065) | 6,552 | 312,582 |
As at 1 January 2023 | Additions | Repayments | Reclassifications and others 1 | As at 31 December 2023 | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
CURRENT | |||||
Pre-shipment and other loans in Minera Santa Cruz | 1,693 | 13,506 | (10,573) | (756) | 3,870 |
Medium-term bank loans | 25,000 | 60,000 | (85,000) | 100,001 | 100,001 |
Stock market promissory note | 14,500 | 3,907 | (16,407) | – | 2,000 |
Accrued interest | 2,796 | 9,520 | (24,839) | 18,716 | 6,193 |
43,989 | 86,933 | (136,819) | 117,961 | 112,064 | |
NON-CURRENT | |||||
Medium-term bank loans | 275,000 | 60,000 | – | (100,001) | 234,999 |
Total current and non-current borrowings | 318,989 | 146,933 | (136,819) | 17,960 | 347,063 |
Provision for mine closure 1 | Long-Term Incentive Plan | Workers profit sharing | Contingencies | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
At 1 January 2023 | 137,000 | – | 4,947 | 5,736 | 147,683 |
Additions | – | – | 3,207 | 3,655 | 6,862 |
Accretion (note 13) | 1,703 | – | – | – | 1,703 |
Change in discount rate | (2,543) | – | – | – | (2,543) |
Change in estimates | 43,304 | – | – | – | 43,304 |
Foreign exchange effect | – | – | 77 | (916) | (839) |
Transfers to assets held for sale (note 25) | (711) | – | – | – | (711) |
Utilisation | (2,712) | – | – | – | (2,712) |
Payments | (13,325) | – | (4,805) | (504) | (18,634) |
At 31 December 2023 | 162,716 | – | 3,426 | 7,971 | 174,113 |
Less: current portion | (19,056) | – | (3,426) | (4,259) | (26,741) |
Non-current portion | 143,660 | – | – | 3,712 | 147,372 |
At 1 January 2024 | 162,716 | – | 3,426 | 7,971 | 174,113 |
Additions | – | 3,231 | 6,590 | 6,153 | 15,974 |
Accretion (note 13) | 3,110 | (87) | – | – | 3,023 |
Change in discount rate | (3,727) | – | – | – | (3,727) |
Change in estimates | 18,805 | – | – | – | 18,805 |
Foreign exchange effect | – | – | – | (608) | (608) |
Transfers to assets held for sale (note 25) | (9,652) | – | – | – | (9,652) |
Transfer to other payables | – | (7,161) | – | – | (7,161) |
Transfer from other reserves | – | 7,954 | – | – | 7,954 |
Payments | (11,833) | – | (3,210) | (1,815) | (16,858) |
At 31 December 2024 | 159,419 | 3,937 | 6,806 | 11,701 | 181,863 |
Less: current portion | (22,799) | – | (6,806) | (5,477) | (35,082) |
Non-current portion | 136,620 | 3,937 | – | 6,224 | 146,781 |
Change in estimate | Change in discount rate | |||
31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 | |
Arcata | (1) | (321) | (7) | (109) |
Ares | 10,323 | 20,297 | 99 | (273) |
Sipan | 4,242 | 52 | 25 | (412) |
Selene | 144 | 9,345 | (108) | (214) |
Recognised in the consolidated income statement | 14,708 | 29,373 | 9 | (1,008) |
Pallancata | (789) | 2,465 | (417) | (301) |
Matarani | (30) | 21 | (10) | (4) |
Azuca | – | 1 | (2) | (5) |
Crespo | – | (3) | – | 5 |
Inmaculada | 3,229 | 7,691 | (2,126) | (398) |
San Jose | 419 | (835) | (613) | (555) |
Mara Rosa | 1,268 | 4,591 | (568) | (277) |
Recognised in property, plant and equipment | 4,097 | 13,931 | (3,736) | (1,535) |
Total | 18,805 | 43,304 | (3,727) | (2,543) |
As at 31 December 2024 | US$000 |
Closure costs (increase by 10%) increase of provision | 16,907 |
Discount rate (increase by 0.5%) (decrease of provision) | (12,621) |
As at 31 December 2023 | US$000 |
Closure costs (increase by 10%) increase of provision | 16,300 |
Discount rate (increase by 0.5%) (decrease of provision) | (10,051) |
31 December 2024 | ||
LTIP 2023 US$000 | LTIP 2024 US$000 | |
Dividend yield (%) | 0 | 0 |
Expected volatility (%) | 2.99 | 2.99 |
Risk-free interest rate (%) | 4.77 | 4.77 |
Expected life (years) | 1 | 2 |
Weighted average share price (pence £) | 63.9 | 96.51 |
Issued | ||
Class of shares | Number | Amount |
Ordinary shares (1 pence per share) | 514,458,432 | £5,144,584 |
Number of ordinary shares | Share capital US$000 | |
Shares issued as at 1 January 2023 | 513,875,563 | 9,061 |
Issuance of shares for bonus payment on 12 May 2023 | 582,869 | 7 |
Shares issued as at 31 December 2023 | 514,458,432 | 9,068 |
Shares issued as at 31 December 2024 | 514,458,432 | 9,068 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Beginning of the year | (66,276) | (75,832) |
Income statement benefit/(expense) (note 14) | (14,409) | 4,560 |
Deferred tax recognised on items in other comprehensive income 1 | 27,620 | 7,414 |
Deferred tax recognised related to Monte do Carmo acquisition (note 4) | 2,817 | – |
Reclassification of deferred tax to assets held for sale (note 25) | (3,409) | (2,418) |
Deferred tax recognised on disposition of Crespo (note 17) | (1,170) | – |
End of the year | (54,827) | (66,276) |
PP&E | Mine development | Provisional pricing adjustment | Others | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
DEFERRED INCOME TAX LIABILITIES | |||||
At 1 January 2023 | 47,272 | 89,515 | 303 | 4,779 | 141,869 |
Income statement (expense)/benefit | (108) | (8,248) | (303) | 3,673 | (4,986) |
Reclassification to assets held for sale | (52) | (2,840) | – | – | (2,892) |
At 31 December 2023 | 47,112 | 78,427 | – | 8,452 | 133,991 |
Income statement (expense)/benefit | 7,895 | 14,797 | 19 | (2,077) | 20,634 |
At 31 December 2024 | 55,007 | 93,224 | 19 | 6,375 | 154,625 |
PP&E | Provision for mine closure | Mine development | Tax losses | Others 1 | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
DEFERRED INCOME TAX ASSETS | ||||||
At 1 January 2023 | 14,544 | 31,514 | 721 | 4,338 | 14,920 | 66,037 |
Income statement benefit/(expense) | 8,045 | 3,260 | (8,818) | 3,064 | (5,977) | (426) |
Reclassification to assets held for sale | (5,310) | – | – | – | – | (5,310) |
Deferred tax recognised on items in other | ||||||
– | – | – | – | 7,414 | 7,414 | |
comprehensive income | ||||||
At 31 December 2023 | 17,279 | 34,774 | (8,097) | 7,402 | 16,357 | 67,715 |
Income statement benefit/(expense) | (4,261) | (8,306) | 1,973 | (2,933) | 18,582 | 5,055 |
Reclassification to assets held for sale | (147) | – | (3,262) | – | – | (3,409) |
Deferred tax recognised related to the Monte do | ||||||
– | – | 1,918 | – | 899 | 2,817 | |
Carmo acquisition | ||||||
Deferred tax recognised on items in other | ||||||
– | – | – | – | 27,620 | 27,620 | |
comprehensive income | ||||||
At 31 December 2024 | 12,871 | 26,468 | (7,468) | 4,469 | 63,458 | 99,798 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Deferred income tax assets | 27,677 | 763 |
Deferred income tax liabilities | (82,504) | (67,039) |
Total | (54,827) | (66,276) |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
RECOGNISED | ||
Expire after four years | 13,145 | 19,651 |
13,145 | 19,651 | |
UNRECOGNISED | ||
Expire in one year | 1,040 | 97 |
Expire in two years | 766 | 1,040 |
Expire in three years | 1,196 | 766 |
Expire in four years | 43 | 1,196 |
Expire after four years | 200,155 | 191,764 |
203,200 | 194,863 | |
Total | 216,345 | 214,514 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Provision for mine closure 1 | 16,633 | 10,990 |
2024 | 2023 | |
US$000 | US$000 | |
DIVIDENDS PAID AND PROPOSED DURING THE YEAR | ||
Proposed dividends on ordinary shares: | ||
Final dividend for 2024: 1.94 US$ cents per share (2023: Nil US$ cents per share) | 10,000 | – |
Dividends declared to non-controlling interests: 0.002 US$ per share (2023: 0.002 US$ per share) | 388 | 326 |
Total dividends declared to non-controlling interests | 388 | 326 |
Accounts receivable | Accounts payable | |||
as at 31 December | as at 31 December | |||
2024 | 2023 | 2024 | 2023 | |
US$000 | US$000 | US$000 | US$000 | |
CURRENT RELATED PARTY BALANCES | ||||
Cementos Pacasmayo S.A.A. 1 | 73 | 114 | 60 | 80 |
Tecsup 2 | 30 | – | 149 | 315 |
REE UNO SpA 3 | 18 | – | – | 2 |
Aclara Resources Inc. | – | 13 | – | – |
Total | 121 | 127 | 209 | 397 |
Year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
EXPENSES | ||
Expense recognised for the rental and services paid to Cementos Pacasmayo S.A.A. | (505) | (473)1 |
Expense donation to UTEC scholarships | (371) | (931)1 |
Expense research project with UTEC 2 | (19) | – |
Expense donation Asociacion Amanatari 3 | (80) | – |
Expense technical services from Tecsup | (159) | (365)1 |
Income from reimbursement of security costs of Cementos Pacasmayo S.A.A. | 676 | 541 |
Income from administrative services to REE UNO SpA | 40 | 42 |
Income from administrative services to Aclara Resources Peru | 11 | 14 1 |
Revenue from sale of dore to Farragut Holdings Inc. | 72 | – |
Year ended 31 December | ||
2024 | 2023 | |
COMPENSATION OF KEY MANAGEMENT PERSONNEL (INCLUDING DIRECTORS) | US$000 | US$000 |
Short-term employee benefits | 6,570 | 6,259 |
Long-Term Incentive Plans | 1,714 | 1,157 |
Total compensation paid to key management personnel | 8,284 | 7,416 |
Amounts paid to Ernst & Young in the year ended 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Audit fees pursuant to legislation 1 | 1,561 | 1,342 |
Audit related assurance services | 150 | 133 |
Other assurance services | 24 | 12 |
Total | 1,735 | 1,487 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Reconciliation of loss for the year to net cash generated from operating activities | ||
Profit/(loss) for the year | 113,749 | (60,033) |
Adjustments to reconcile Group loss to net cash inflows from operating activities | ||
Depreciation (note 3(a)) | 158,649 | 146,137 |
Amortisation of intangibles (note 18) | 1,579 | 802 |
Write-off of assets (note 16) | 3,883 | 2,731 |
Provision of doubtful receivable | 245 | 3 |
Impairment of assets (note 11) | 13,732 | 80,843 |
Loss from changes in the fair value of financial assets at fair value through profit and loss (note 21) | – | 292 |
Share of post-tax losses and impairment of associates (note 19) | 6,489 | 9,460 |
Gain on sale of property, plant and equipment (note 12) | (656) | (142) |
Provision for obsolescence of supplies (notes 12 and 23) | 864 | 1,586 |
Increase of provision for mine closure (note 12) | 14,717 | 28,365 |
Finance income (note 13) | (13,097) | (7,473) |
Finance costs (note 13) | 26,928 | 18,199 |
Income tax expense (note 14) | 63,468 | 16,552 |
Other | 3,351 | (3,342) |
Increase/(decrease) of cash flows from operations due to changes in assets and liabilities | ||
Trade and other receivables | (79,788) | (8,520) |
Income tax receivable | (2,813) | 2,624 |
Other financial assets and liabilities | (2,410) | (2,856) |
Inventories | (21,161) | (8,091) |
Trade and other payables | 70,282 | 1,877 |
Provisions | 7,029 | (1,998) |
Cash generated from operations | 365,040 | 217,016 |
As at 31 December | ||
2024 | 2023 | |
US$000 | US$000 | |
Peru | 26,527 | 25,911 |
Argentina | 1,733 | 1,049 |
Brazil | – | 16,000 |
28,260 | 42,960 |
As at 31 December 2024 US$000 | As at 31 December 2023 US$000 | |
Current assets | – | 846 |
Current liabilities | (40,276) | (1,190) |
Non-current liabilities | (61,343) | (16,581) |
(101,619) | (16,925) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |
US$000 | US$000 | |
Income statement – revenue (loss)/income | (27,903) | 7,846 |
Income statement – finance income | 866 | 593 |
Equity – Unrealised loss on hedges | 85,560 | 19,704 |
Increase/ decrease in price of ounces of: | Effect on profit before tax US$000 | |
2024 | Gold +/-10% | +/-530 |
Silver+/-10% | +/-302 | |
2023 | Gold +/-10% | +/-127 |
Silver+/-10% | +/-45 |
Increase/ decrease in US$/other currencies’ | Effect on profit before tax | Effect on OCI | |
rate | US$000 | US$000 | |
2024 | |||
Argentinian pesos | +/-10% | -/+7,140 | – |
Mexican pesos | +/-10% | +/-47 | – |
Peruvian nuevos soles | +/-10% | -/+26,497 | – |
Reais | +/-10% | -/+10,035 | – |
Pounds sterling | +/-10% | -/+94 | – |
Canadian dollars | +/-10% | -/+518 | +/-26 |
Chilean pesos | +/-10% | +/-862 | – |
2023 | |||
Argentinian pesos | +/-10% | -/+2,206 | – |
Mexican pesos | +/-10% | +/-1,843 | – |
Peruvian nuevos soles | +/-10% | -/+19,384 | – |
Reais | +/-10% | -/+21,718 | – |
Pounds sterling | +/-10% | -/+93 | – |
Canadian dollars | +/-10% | -/+450 | +/-16 |
Chilean pesos | +/-10% | +/-70 | – |
As at 31 December 2024 | % collected as at 11 March 2025 | As at 31 December 2023 | % collected as at 11 March 2024 | |
US$000 | US$000 | US$000 | US$000 | |
Trade receivables | 37,238 | 66% | 29,421 | 72% |
As at 31 December 2024 | As at 31 December 2023 | |
Cash and cash equivalents – Credit/rating 1 | US$000 | US$000 |
A+ | – | 40,759 |
A | 343 | – |
A- | 19,177 | 12,955 |
A2 | – | 27,205 |
BBB+ | 71,810 | – |
BBB- | – | 5,172 |
Not available | 5,643 | 3,035 |
Total | 96,973 | 89,126 |
31 December | ||||
2024 | Level 1 | Level 2 | Level 3 | |
US$000 | US$000 | US$000 | US$000 | |
ASSETS AND LIABILITIES MEASURED AT FAIR VALUE | ||||
Equity shares (note 20) | 475 | 475 | ||
Trade receivables (note 22) | 37,238 | 37,238 | ||
Mutual funds | 5 | 5 | ||
Bonds in Minera Santa Cruz S.A. | 2,474 | 2,474 | ||
Stream Agreements (note 26(a)) | 25,926 | 25,926 | ||
Derivative financial liabilities | (101,619) | (101,619) |
31 December | ||||
2023 | Level 1 | Level 2 | Level 3 | |
US$000 | US$000 | US$000 | US$000 | |
ASSETS AND LIABILITIES MEASURED AT FAIR VALUE | ||||
Equity shares (note 20) | 460 | 460 | ||
Trade receivables (note 22) | 29,421 | 29,421 | ||
Derivative financial assets | 846 | 846 | ||
Mutual funds | 10,849 | 10,849 | ||
Other financial assets | 2,264 | 2,264 | ||
Derivative financial liabilities | (17,771) | (17,771) |
Trade receivables/ price adjustments | |
US$000 | |
Balance at 1 January 2023 | 42,364 |
Net change in trade receivables from goods sold | (8,644) |
Changes in fair value of price adjustments (note 5) | 1,174 |
Realised price adjustments during the year | (5,473) |
Balance at 31 December 2023 | 29,421 |
Net change in trade receivables from goods sold | 11,892 |
Changes in fair value of price adjustments (note 5) | 8,209 |
Realised price adjustments during the year | (12,284) |
Balance at 31 December 2024 | 37,238 |
ounces | Average price US$/ounce | Line item in the statement of financial position | Carrying amount of hedging instrument US$000 | Change in fair value of hedging instrument used for measuring ineffectiveness for the ineffectiveness for the period US$000 | Change in fair value of hedged item used for measuring period US$000 | |
2024 | ||||||
Gold forward and zero cost collar contracts | 210,000 | From 2,000 to 2,485 | Derivative financial liabilities | (101,619) | (68,633) | (68,633) |
2023 | ||||||
Gold forward and zero cost collar contracts | 277,599.96 | From 2,100 to 2,252 | Derivative financial assets and liabilities | (16,925) | (11,546) | (11,546) |
Gold hedges | Silver hedges | Total | |
US$000 | US$000 | US$000 | |
Balance at 1 January 2023 | – | 1,541 | 1,541 |
Reclassification adjustments for items included in the income statement on realisation: | |||
Transfer to sales (revenue) | (2,522) | (5,324) | (7,846) |
Revaluation arising on the year | (14,996) | 3,138 | (11,858) |
Movement in deferred tax | 5,972 | 645 | 6,617 |
Balance at 31 December 2023 | (11,546) | – | (11,546) |
Reclassification adjustments for items included in the income statement on realisation: | |||
Transfer to sales (revenue) | 27,903 | – | 27,903 |
Revaluation arising on the year | (113,463) | – | (113,463) |
Movement in deferred tax | 28,473 | – | 28,473 |
Balance at 31 December 2024 | (68,633) | – | (68,633) |
Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 years | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
At 31 December 2024 | |||||
Trade and other payables | 189,608 | 17,043 | 5,000 | – | 211,651 |
Derivative financial liabilities | 40,276 | 29,155 | 32,188 | – | 101,619 |
Borrowings | 163,558 | 75,865 | 103,307 | – | 342,730 |
Total | 393,442 | 122,063 | 140,495 | – | 656,000 |
At 31 December 2023 | |||||
Trade and other payables | 118,702 | 1,656 | – | – | 120,358 |
Derivative financial liabilities | 1,190 | 16,581 | – | – | 17,771 |
Borrowings | 130,946 | 138,875 | 126,303 | – | 396,124 |
Total | 250,838 | 157,112 | 126,303 | – | 534,253 |
As at 31 December 2024 | |||||
Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 years | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
FIXED RATE | |||||
Assets | 2,122 | – | – | – | 2,122 |
Liabilities | (81,486) | – | – | – | (81,486) |
FLOATING RATE | |||||
Liabilities | (66,667) | (66,667) | (96,666) | – | (230,000) |
As at 31 December 2023 | |||||
Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 years | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
FIXED RATE | |||||
Assets | 37,184 | – | – | – | 37,184 |
Liabilities | (5,870) | – | – | – | (5,870) |
FLOATING RATE | |||||
Liabilities | (106,087) | (120,001) | (114,998) | – | (341,086) |