Endeavour Silver Corp.
(“Endeavour” or the
“Company”) (NYSE: EXK; TSX: EDR)
announces its unaudited financial and operating results for the
three and nine months ended September 30, 2023. All amounts
reported are in United States (US) dollars.
“Our third quarter was challenging on a number
of fronts, marking the lowest quarterly production for the Company
in over two years. We were negatively impacted by several factors,
however reduced productivity at Guanacevi is what led to a
production shortfall. This reduced productivity was the result of
mine sequencing changes that were initiated to improve access and
ventilation, which have resulted in a significant reduction in ore
grades. These lower silver and gold grades, combined with lower
precious metals prices, a stronger Mexican Peso, and increased
operating development and maintenance and repairs, have negatively
impacted our financial performance this quarter.” stated Dan
Dickson, Chief Executive Officer. “With mine sequencing back on
track in Q4, we are now mining in wider, higher-grade areas of the
orebody, which has significantly improved mine output and grades.
While there is never a good time for these corrective measures to
be taken, especially with additional macro pressures, they were
necessary, and we have already seen the benefits from the actions
implemented in the third quarter.”
Q3 2023 Highlights
-
Production Tracking In-Line with Guidance:
1,148,735 ounces (oz) of silver and 9,089 oz of gold for 1.9
million oz silver equivalent (AgEq) (1), totaling 6.5 million AgEq
oz for the 9 months ended September 30, 2023.
-
Revenue: $49.4 million from the sale of 1,370,032
oz of silver and 8,760 oz of gold at average realized prices of
$23.99 per oz silver and $1,948 per oz gold.
- Cash
Flow: $3.3 million in operating cash flow before working
capital changes(2) and $10.6 million in Mine operating cash flow
before taxes(2).
-
Negative Earnings: Net loss of $2.3 million, or
$0.01 per share. Adjusted net loss of $7.4 million(2) after
adjusting for a $7.0 million gain on disposal of the Cozamin
royalty and a $1.9 million reduction in the fair value of
investments.
-
Significant Production Shortfall at Guanacevi, Among Other
Items, Resulted in Escalated Costs: Cash costs(2) of
$17.94 per oz payable silver and all-in sustaining costs(2) of
$29.64 per oz payable silver, net of gold credits. Cost
metrics were significantly impacted by lower production at the
Guanacevi mine and increased operating development resulting from
mine sequencing changes required to focus on improved access and
ventilation as well as plant maintenance required during the last
week of September. Macro pressures such as inflation, and a
strengthened Mexican Peso also contributed to higher costs.
-
Management Continues to Monitor Costs: Additional
repair work related to the plant shut down continued for the first
week of Q4 and increased operating development continued into Q4 to
access high grade ore and open more stopes. Although cost pressures
will continue, management anticipates that cost metrics will
improve as productivity and production will return to expected
levels.
- Healthy
Balance Sheet: Cash position of $41.0 million and working
capital(2) of $75.9 million. Cash decreased as funds were spent on
development activities at Terronera. During Q3, 2023 the Company
raised gross proceeds of $23.4 million through equity issuances,
primarily to fund these activities.
-
Construction and Development Update at Terronera:
The Company has made significant progress on development
activities, with overall construction progress 38% complete. The
project remains on schedule for initial production in Q4 2024. (see
news release dated October 26, 2023)
-
Obtained US$120 Million Project Financing for
Terronera: Societe Generale and ING Capital LLC (together
with ING Bank N.V.) have signed a definitive credit agreement for a
senior secured debt facility of US$120 million (see news release
dated October 10, 2023).
Financial Overview (see appendix
for consolidated financial statements)
Three Months Ended September 30 |
Q3 2023 Highlights |
Nine Months Ended September 30 |
2023 |
2022 |
% Change |
2023 |
2022 |
% Change |
|
|
|
Production |
|
|
|
1,148,735 |
1,458,448 |
(21%) |
Silver ounces produced |
4,266,280 |
4,132,610 |
3% |
9,089 |
9,194 |
(1%) |
Gold ounces produced |
28,250 |
27,178 |
4% |
1,140,597 |
1,445,880 |
(21%) |
Payable silver ounces produced |
4,231,064 |
4,095,696 |
3% |
8,929 |
9,039 |
(1%) |
Payable gold ounces produced |
27,749 |
26,705 |
4% |
1,875,855 |
2,193,968 |
(14%) |
Silver equivalent ounces produced(1) |
6,526,280 |
6,306,850 |
3% |
17.94 |
10.32 |
74% |
Cash costs per silver ounce(2) |
13.80 |
10.21 |
35% |
24.10 |
14.31 |
68% |
Total production costs per ounce(2) |
18.85 |
14.56 |
30% |
29.64 |
20.27 |
46% |
All-in sustaining costs per ounce (2) |
23.41 |
20.24 |
16% |
214,270 |
202,745 |
6% |
Processed tonnes |
653,918 |
610,253 |
7% |
152.04 |
131.61 |
16% |
Direct operating costs per tonne(2) |
140.76 |
128.99 |
9% |
176.37 |
146.30 |
21% |
Direct costs per tonne(2) |
171.78 |
147.65 |
16% |
20.03 |
13.12 |
53% |
Silver co-product cash costs(2) |
17.09 |
14.15 |
21% |
1,626 |
1,144 |
42% |
Gold co-product cash costs(2) |
1,396 |
1,163 |
20% |
|
|
|
Financial |
|
|
|
49.5 |
39.7 |
25% |
Revenue ($ millions) |
155.0 |
128.2 |
21% |
1,370,032 |
1,327,325 |
3% |
Silver ounces sold |
4,337,112 |
3,647,987 |
19% |
8,760 |
8,852 |
(1%) |
Gold ounces sold |
27,769 |
27,025 |
3% |
23.99 |
19.24 |
25% |
Realized silver price per ounce |
23.75 |
22.24 |
7% |
1,948 |
1,678 |
16% |
Realized gold price per ounce |
1,940 |
1,827 |
6% |
(2.3) |
(1.5) |
(55%) |
Net earnings (loss) ($ millions) |
3.1 |
(1.8) |
275% |
(7.4) |
(3.1) |
(135) |
Adjusted net earnings (loss) (2) ($ millions) |
(1.9) |
(1.1) |
(70%) |
2.7 |
5.1 |
(48) |
Mine operating earnings ($ millions) |
31.3 |
29.9 |
5% |
10.6 |
12.3 |
(14%) |
Mine operating cash flow before taxes ($ millions)(2) |
51.8 |
47.8 |
9% |
3.3 |
7.3 |
(55%) |
Operating cash flow before working capital changes(2) |
27.2 |
31.6 |
(14%) |
8.8 |
7.9 |
11% |
EBITDA(2) ($ millions) |
39.5 |
29.2 |
35% |
75.9 |
101.6 |
(25%) |
Working capital (2) ($ millions) |
75.9 |
101.6 |
(25%) |
|
|
|
Shareholders |
|
|
|
(0.01) |
(0.01) |
0% |
Earnings (loss) per share – basic ($) |
0.02 |
(0.01) |
300% |
(0.04) |
(0.02) |
(100%) |
Adjusted earnings (loss) per share – basic ($)(2) |
(0.01) |
(0.01) |
0% |
0.02 |
0.04 |
(50%) |
Operating cash flow before working capital changes per
share(2) |
0.14 |
0.17 |
(18%) |
194,249,283 |
189,241,367 |
3% |
Weighted average shares outstanding |
192,003,752 |
180,655,842 |
6% |
|
(1) Silver equivalent (AgEq) is calculated using an
80:1 silver:gold ratio. |
|
(2) These are non-IFRS financial measures and
ratios. Further details on these non-IFRS financial measures and
ratios are provided at the end of this press release and in the
MD&A accompanying the Company’s financial statements, which can
be viewed on the Company’s website, on SEDAR at www.sedar.com and
on EDGAR at www.sec.gov. |
|
For the three months ended September 30, 2023,
revenue increased by 25% to $49.5 million (Q3 2022: $39.7
million).
Gross sales of $49.9 million in Q3 2023
represented a 24% increase over the $40.3 million in Q3 2022.
Silver oz sold increased by 3%, primarily due to the timing of
silver sales with less silver withheld during the current quarter
offsetting the decrease in silver production. Compared
to Q3, 2022, there was a 25% increase in the realized silver price
resulting in a 29% increase in silver sales. Gold oz sold decreased
1% with a 16% increase in realized gold prices resulting in a 15%
increase in gold sales. The decrease in gold ounces sold is
primarily driven by the 1% decrease in gold production as gold
inventory levels are comparable. During the period, the Company
sold 1,370,032 oz silver and 8,760 oz gold, for realized prices of
$23.99 and $1,948 per oz, respectively, compared to sales of
1,327,325 oz silver and 8,852 oz gold, for realized prices of
$19.24 and $1,678 per oz, respectively, in the same period of 2022.
For the three months ended September 30, 2023, the realized prices
of silver and gold were within 2% of the London spot prices. Silver
and gold London spot prices averaged $23.57 and $1,928,
respectively, during the three months ended September 30, 2023.
The Company decreased its finished goods to
424,217 oz silver and slightly increased its finished goods gold
inventory to 1,689 oz gold at September 30, 2023 compared to
637,439 oz silver and 1,519 oz gold at June 30, 2023. The cost
allocated to these finished goods was $11.0 million as at September
30, 2023, compared to $13.8 million at June 30, 2023.
At September 30, 2023, the finished goods inventory fair market
value was $12.9 million, compared to $17.6 million at June 30,
2023.
After cost of sales of $46.7 (Q3 2022: $34.5
million), an increase of 35%, mine operating earnings were $2.8
million (Q3 2022: $5.1 million). The increase in the cost of sales
compared to the prior period was driven by a strengthened Mexican
peso and higher labour, power and consumables costs as the Company,
as well the industry, has experienced significant inflationary
pressures. Additionally, the Company incurred increased royalty
costs during Q3, 2023 compared to the prior period. At Guanacevi
additional operating development, decreased mine productivity, an
increase in the purchase of third-party ore and additional repair
costs associated with the plant shutdown also negatively impacted
costs. Including royalties and special mining duty, direct costs
per tonne increased 21% to $176.37. Compared to Q3, 2022, royalties
have increased 77% from $2.8 million to $4.8 million with the
increase occurring at Guanaceví. At Guanaceví the increase in
royalty expense recognized during Q3, 2023 is due to the increase
in production coming from concessions subject to royalties and an
increase in the realized silver price. The royalty increased to 13%
from 9% when the realized silver price crossed a price threshold of
$20 per oz.
The Company had an operating loss of $3.8
million (Q3 2022: $1.3 million) after exploration and evaluation
costs of $4.2 million (Q3 2022: $4.0 million) and general and
administrative expense of $2.4 million (Q3 2022: $2.2 million). In
the three months ended September 30, 2022, the operating loss also
included $0.2 million in care and maintenance costs related to the
suspension of the operations at the El Compas mine.
Earnings before income taxes was $$0.8 million
(Q3, 2022: $1.7 million) after a gain on the sale of the Cozamin
Royalty of $7.0 million (Q3 2022: $2.8 million, finance costs of
$0.3 million (Q3 2022: $0.3 million), a foreign exchange loss of
$0.4 million (Q3 2022: foreign exchange gain of $0.8 million) and
investment and other expenses of $1.6 million (Q3 2022: $0.3
million).
The Company realized a net loss for the period
of $2.3 million (Q3 2022: $1.5 million) after an income tax expense
of $3.1 million (Q3, 2022: $3.2 million). Current income tax
expense decreased to $3.1 million (Q3 2022: $3.2 million) due to
decreased profitability impacting the income tax and special mining
duty, while deferred income tax expense of $0.9 million is derived
from changes in temporary timing differences between deductions for
accounting versus deductions for tax (Q3 2022: $2.0 million).
Direct operating costs(2) on a per tonne basis
increased to $152.04, up 16% compared with Q3 2022 due to both a
strengthening of the Mexican peso and higher operating costs at
both Guanacevi and Bolanitos from inflationary pressure during the
lasts half 2022 and into 2023. As the Mexican peso strengthens, the
Company’s Mexican peso denominated costs are increased in US dollar
terms. Guanacevi and Bolanitos have experienced increased labour,
power and consumables costs. Additionally, the Company incurred
increased royalty costs during Q3, 2023 compared to the prior
period. At Guanacevi additional operating development, decreased
mine productivity, an increase in the purchase of third-party ore
and additional repair costs associated with the plant shutdown also
negatively impacted costs
Consolidated cash costs per oz(2), net of
by-product credits, increased to $17.94 primarily driven by a
reduction in silver production, an increase in direct operating
costs, an increase in royalties and special mining duties which are
partially offset by an increase in by-product gold sales. AISC(2)
increased by 46% on a per oz basis compared to Q2 2023 due to the
increase in cash costs and decreased silver production.
The complete financial statements and
management’s discussion & analysis can be viewed on the
Company’s website, on SEDAR at www.sedar.com and on EDGAR at
www.sec.gov. All shareholders can receive a hard copy of the
Company’s complete audited financial statements free of charge upon
request. To receive this material in hard copy, please contact
Investor Relations at 604-640-4804, toll free at 1-877-685-9775 or
by email at gmeleger@edrsilver.com.
Conference Call
A conference call to discuss the Company’s Q3
2023 financial results will be held today at 10:00 a.m. PST / 1:00
p.m. EST. To participate in the conference call, please dial the
numbers below.
Date & Time: |
Tuesday, November 7, 2023 at 10:00 a.m. PST / 1:00 p.m. EST |
Telephone: |
Toll-free in Canada and the US +1-800-319-4610 |
|
Local or International +1-604-638-5340 |
|
Please allow up to 10 minutes to be connected to the conference
call. |
Replay: |
A replay of the conference call will be available by dialing
(toll-free) +1-800-319-6413 in Canada and the US (toll-free) or
+1-604-638-9010 outside of Canada and the US. The replay passcode
is 0484#. The replay will also be available on the Company’s
website at www.edrsilver.com. |
About Endeavour Silver –
Endeavour is a mid-tier precious metals mining company that
operates two high-grade underground silver-gold mines in Mexico.
Endeavour is advancing construction of the Terronera Project and
exploring its portfolio of exploration projects in Mexico, Chile
and the United States to facilitate its goal to become a premier
senior silver producer. Our philosophy of corporate social
integrity creates value for all stakeholders.
Contact InformationGalina Meleger, Vice
President of Investor Relations Tel: (604)640-4804Email:
gmeleger@edrsilver.com Website: www.edrsilver.com
Follow Endeavour Silver on Facebook, Twitter,
Instagram and LinkedIn
Endnotes
1 Silver equivalent
(AgEq)
AgEq is calculated using an 80:1 silver:gold ratio.
2 Non-IFRS and
Other Financial Measures and
Ratios
Certain non-IFRS and other non-financial
measures and ratios are included in this press release, including
cash costs per silver ounce, total production costs per ounce,
all-in costs per ounce, all-in sustaining cost (“AISC”) per ounce,
direct operating costs per tonne, direct costs per tonne, silver
co-product cash costs, gold co-product cash costs, realized silver
price per ounce, realized gold price per ounce, adjusted net
earnings (loss) adjusted net earnings (loss) per share, mine
operating cash flow before taxes, working capital, operating cash
flow before working capital adjustments, operating cash flow before
working capital changes per share, earnings before interest, taxes,
depreciation and amortization (“EBITDA”), adjusted EBITDA per share
and sustaining and growth capital.
Please see the September 30, 2023 MD&A for
explanations and discussion of these non-IFRS and other
non-financial measures and ratios. The Company believes that these
measures and ratios, in addition to conventional measures and
ratios prepared in accordance with International Financial
Reporting Standards (“IFRS”), provide management and investors an
improved ability to evaluate the underlying performance of the
Company. The non-IFRS and other non-financial measures and ratios
are intended to provide additional information and should not be
considered in isolation or as a substitute for measures or ratios
of performance prepared in accordance with IFRS. These measures and
ratios do not have any standardized meaning prescribed under IFRS,
and therefore may not be comparable to other issuers. Certain
additional disclosures for these non-IFRS measures have been
incorporated by reference and can be found in the section “Non-IFRS
Measures” in the September 30, 2023 MD&A available on SEDAR at
www.sedar.com.
Reconciliation of Working Capital |
Expressed in thousands US dollars |
As at September 30, 2023 |
As at December 31, 2022 |
Current assets |
$131,436 |
|
$146,333 |
|
Current liabilities |
55,487 |
|
52,749 |
|
Working capital |
$75,949 |
|
$93,584 |
|
|
|
|
|
|
Reconciliation of Adjusted Net Earnings (Loss) and
Adjusted Net Earnings (Loss) Per Share |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
(except for share numbers and per share amounts) |
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Net earnings (loss) for the period per financial statements |
($2,328) |
|
($1,499) |
|
$3,074 |
|
($1,760) |
|
Gain on sale of Cozamin royalty |
(6,990) |
|
- |
|
(6,990) |
|
- |
|
Gain on disposal of El Compas mine and equipment, net of tax |
- |
|
(2,733) |
|
- |
|
(2,733) |
|
Change in fair value of investments |
1,944 |
|
1,097 |
|
1,997 |
|
3,366 |
|
Adjusted net earnings (loss) |
($7,374) |
|
($3,135) |
|
($1,919) |
|
($1,127) |
|
Basic weighted average share outstanding |
194,249,283 |
|
189,241,367 |
|
192,003,752 |
|
180,655,842 |
|
Adjusted net earnings (loss) per share |
($0.04) |
|
($0.02) |
|
($0.01) |
|
($0.01) |
|
|
|
|
|
|
Reconciliation of Mine Operating Cash Flow Before Taxes |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Mine operating earnings per financial statements |
$2,692 |
|
$5,129 |
|
$31,259 |
|
$29,870 |
|
Share-based compensation |
44 |
|
113 |
|
(118) |
|
353 |
|
Amortization and depletion |
7,855 |
|
5,753 |
|
20,704 |
|
16,234 |
|
Write down of inventory to net realizable value |
- |
|
1,323 |
|
- |
|
1,323 |
|
Mine operating cash flow before taxes |
$10,591 |
|
$12,318 |
|
$51,845 |
|
$47,780 |
|
|
|
|
|
|
Reconciliation of Operating Cash Flow Before Working Capital
Changes and Operating Cash Flow Before Working Capital Changes Per
Share |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
(except for per share amounts) |
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Cash from (used in) operating activities per financial
statements |
$613 |
|
$7,417 |
|
$5,065 |
|
$10,602 |
|
Net changes in non-cash working capital per financial
statements |
(2,650) |
|
85 |
|
(22,158) |
|
(20,957) |
|
Operating cash flow before working capital changes |
$3,263 |
|
$7,332 |
|
$27,223 |
|
$31,559 |
|
Basic weighted average shares outstanding |
194,249,283 |
|
189,241,367 |
|
192,003,752 |
|
180,655,842 |
|
Operating cash flow before working capital changes per share |
$0.02 |
|
$0.04 |
|
$0.14 |
|
$0.17 |
|
|
|
|
|
|
Reconciliation of EBITDA and Adjusted EBITDA |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Net earnings (loss) for the period per financial statements |
($2,328) |
|
($1,499) |
|
$3,074 |
|
($1,760) |
|
Depreciation and depletion – cost of sales |
7,855 |
|
5,753 |
|
20,704 |
|
16,234 |
|
Depreciation and depletion – exploration |
(147) |
|
143 |
|
448 |
|
348 |
|
Depreciation and depletion – general & administration |
63 |
|
57 |
|
179 |
|
156 |
|
Depreciation and depletion – care & maintenance |
- |
|
10 |
|
- |
|
70 |
|
Finance costs |
170 |
|
194 |
|
658 |
|
583 |
|
Current income tax expense |
2,250 |
|
1,186 |
|
11,137 |
|
3,526 |
|
Deferred income tax expense |
888 |
|
2,053 |
|
3,330 |
|
10,027 |
|
EBITDA |
$8,751 |
|
$7,897 |
|
$39,530 |
|
$29,184 |
|
Share based compensation |
863 |
|
760 |
|
2,904 |
|
3,259 |
|
Gain on sale of Cozamin royalty |
(6,990) |
|
- |
|
(6,990) |
|
- |
|
Gain on disposal of El Compas mine and equipment, net of tax |
- |
|
(2,733) |
|
- |
|
(2,733) |
|
Change in fair value of investments |
1,944 |
|
1,097 |
|
1,997 |
|
3,366 |
|
Adjusted EBITDA |
$4,568 |
|
$7,021 |
|
$37,441 |
|
$33,076 |
|
Reconciliation of Cash Cost Per Silver Ounce, Total Production
Costs Per Ounce, Direct Operating Costs Per Tonne, Direct Costs Per
Tonne |
Expressed in thousands US dollars |
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Direct production costs per financial statements |
$23,863 |
$10,157 |
$34,020 |
$15,156 |
$9,354 |
$24,510 |
Smelting and refining costs included in net revenue |
- |
494 |
494 |
- |
744 |
744 |
Opening finished goods |
(10,257) |
(962) |
(11,219) |
(16,164) |
(681) |
(16,845) |
Closing finished goods |
8,627 |
656 |
9,283 |
18,080 |
195 |
18,275 |
Direct operating costs |
22,233 |
10,345 |
32,578 |
17,072 |
9,612 |
26,684 |
Royalties |
4,754 |
67 |
4,821 |
2,762 |
59 |
2,821 |
Special mining duty |
306 |
85 |
391 |
241 |
(85) |
156 |
Direct costs |
27,293 |
10,497 |
37,790 |
20,075 |
9,586 |
29,661 |
By-product gold sales |
(5,326) |
(11,737) |
(17,063) |
(5,237) |
(9,615) |
(14,852) |
Opening gold inventory fair market value |
1,629 |
1,268 |
2,897 |
4,662 |
1,061 |
5,723 |
Closing gold inventory fair market value |
(2,345) |
(815) |
(3,160) |
(5,368) |
(240) |
(5,608) |
Cash costs net of by-product |
21,251 |
(787) |
20,464 |
14,132 |
792 |
14,924 |
Amortization and depletion |
4,684 |
3,171 |
7,855 |
3,119 |
2,634 |
5,753 |
Share-based compensation |
31 |
13 |
44 |
56 |
57 |
113 |
Opening finished goods depreciation and depletion |
(2,318) |
(288) |
(2,606) |
(3,733) |
(199) |
(3,932) |
Closing finished goods depreciation and depletion |
1,509 |
222 |
1,731 |
3,776 |
60 |
3,836 |
Total production costs |
$25,157 |
$2,331 |
$27,488 |
$17,350 |
$3,344 |
$20,694 |
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Throughput tonnes |
103,345 |
110,925 |
214,270 |
97,728 |
105,017 |
202,745 |
Payable silver ounces |
1,038,087 |
102,510 |
1,140,597 |
1,328,193 |
117,687 |
1,445,880 |
Cash costs per silver ounce |
$20.47 |
($7.68) |
$17.94 |
$10.64 |
$6.73 |
$10.32 |
Total production costs per ounce |
$24.23 |
$22.74 |
$24.10 |
$13.06 |
$28.41 |
$14.31 |
Direct operating costs per tonne |
$215.13 |
$93.26 |
$152.04 |
$174.69 |
$91.53 |
$131.61 |
Direct costs per tonne |
$264.10 |
$94.63 |
$176.37 |
$205.42 |
$91.28 |
$146.30 |
|
|
|
|
|
|
|
Expressed in thousands US dollars |
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Direct production costs per financial statements |
$56,886 |
$29,128 |
$86,014 |
$40,837 |
$30,222 |
$71,059 |
Smelting and refining costs included in net revenue |
- |
1,945 |
1,945 |
- |
2,335 |
2,335 |
Opening finished goods |
(4,953) |
(245) |
(5,198) |
(10,093) |
(2,857) |
(12,950) |
Closing finished goods |
8,627 |
656 |
9,283 |
18,080 |
195 |
18,275 |
Direct operating costs |
60,560 |
31,484 |
92,044 |
48,824 |
29,895 |
78,719 |
Royalties |
16,904 |
201 |
17,105 |
9,124 |
208 |
9,332 |
Special mining duty |
2,800 |
379 |
3,179 |
1,767 |
286 |
2,053 |
Direct costs |
80,264 |
32,064 |
112,328 |
59,715 |
30,389 |
90,104 |
By-product gold sales |
(22,228) |
(31,654) |
(53,882) |
(15,978) |
(33,405) |
(49,383) |
Opening gold inventory fair market value |
2,740 |
354 |
3,094 |
1,900 |
4,784 |
6,684 |
Closing gold inventory fair market value |
(2,345) |
(815) |
(3,160) |
(5,368) |
(240) |
(5,608) |
Cash costs net of by-product |
58,431 |
(51) |
58,380 |
40,269 |
1,528 |
41,797 |
Amortization and depletion |
11,539 |
9,165 |
20,704 |
7,969 |
8,265 |
16,234 |
Share-based compensation |
(50) |
(68) |
(118) |
176 |
177 |
353 |
Opening finished goods depreciation and depletion |
(862) |
(60) |
(922) |
(1,965) |
(635) |
(2,600) |
Closing finished goods depreciation and depletion |
1,509 |
222 |
1,731 |
3,776 |
60 |
3,836 |
Total production costs |
$70,567 |
$9,208 |
$79,775 |
$50,225 |
$9,395 |
$59,620 |
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Throughput tonnes |
322,628 |
331,290 |
653,918 |
292,998 |
317,255 |
610,253 |
Payable silver ounces |
3,822,057 |
409,007 |
4,231,064 |
3,649,209 |
446,487 |
4,095,696 |
Cash costs per silver ounce |
$15.29 |
($0.12) |
$13.80 |
$11.03 |
$3.42 |
$10.21 |
Total production costs per ounce |
$18.46 |
$22.51 |
$18.85 |
$13.76 |
$21.04 |
$14.56 |
Direct operating costs per tonne |
$187.71 |
$95.03 |
$140.76 |
$166.64 |
$94.23 |
$128.99 |
Direct costs per tonne |
$248.78 |
$96.79 |
$171.78 |
$203.81 |
$95.79 |
$147.65 |
|
|
|
|
|
|
|
Expressed in thousands US dollars |
September 30, 2023 |
September 30, 2022 |
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Closing finished goods |
8,627 |
656 |
9,283 |
18,080 |
195 |
18,275 |
Closing finished goods depletion |
1,509 |
222 |
1,731 |
3,776 |
60 |
3,836 |
Finished goods inventory |
$10,136 |
$878 |
$11,014 |
$21,856 |
$255 |
$22,111 |
Reconciliation of All-In Costs Per Ounce and AISC per ounce |
Expressed in thousands US dollars |
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Cash costs net of by-product |
$21,251 |
($787) |
$20,464 |
$14,132 |
$792 |
$14,924 |
Operations share-based compensation |
31 |
13 |
44 |
56 |
57 |
113 |
Corporate general and administrative |
1,087 |
514 |
1,601 |
1,200 |
414 |
1,614 |
Corporate share-based compensation |
475 |
219 |
694 |
405 |
125 |
530 |
Reclamation - amortization/accretion |
77 |
69 |
146 |
64 |
52 |
116 |
Mine site expensed exploration |
362 |
339 |
701 |
316 |
305 |
621 |
Equipment loan payments |
189 |
489 |
678 |
245 |
489 |
734 |
Capital expenditures sustaining |
6,697 |
2,787 |
9,484 |
7,212 |
3,439 |
10,651 |
All-In-Sustaining Costs |
$30,169 |
$3,643 |
$33,812 |
$23,629 |
$5,674 |
$29,303 |
Growth exploration and evaluation |
|
|
3,476 |
|
|
3,142 |
Growth capital expenditures |
|
|
22,252 |
|
|
6,240 |
All-In-Costs |
|
|
$59,540 |
|
|
$38,685 |
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Throughput tonnes |
103,345 |
110,925 |
214,270 |
97,728 |
105,017 |
202,745 |
Payable silver ounces |
1,038,087 |
102,510 |
1,140,597 |
1,328,193 |
117,687 |
1,445,880 |
Silver equivalent production (ounces) |
1,294,091 |
581,764 |
1,875,855 |
1,623,550 |
570,418 |
2,193,968 |
Sustaining cost per ounce |
$29.06 |
$35.54 |
$29.64 |
$17.79 |
$48.21 |
$20.27 |
All-In-costs per ounce |
|
|
$52.20 |
|
|
$26.76 |
|
|
|
|
|
|
|
Expressed in thousands US dollars |
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Cash costs net of by-product |
$58,431 |
($51) |
$58,380 |
$40,269 |
$1,528 |
$41,797 |
Operations share-based compensation |
(50) |
(68) |
(118) |
176 |
177 |
353 |
Corporate general and administrative |
4,931 |
1,869 |
6,800 |
3,668 |
1,445 |
5,113 |
Corporate share-based compensation |
1,924 |
730 |
2,654 |
1,849 |
728 |
2,577 |
Reclamation - amortization/accretion |
235 |
197 |
432 |
198 |
158 |
356 |
Mine site expensed exploration |
1,068 |
1,002 |
2,070 |
1,028 |
863 |
1,891 |
Intangible payments |
- |
- |
- |
29 |
12 |
41 |
Equipment loan payments |
679 |
1,465 |
2,144 |
736 |
1,466 |
2,202 |
Capital expenditures sustaining |
18,687 |
8,008 |
26,695 |
19,908 |
8,653 |
28,561 |
All-In-Sustaining Costs |
$85,905 |
$13,152 |
$99,057 |
$67,861 |
$15,030 |
$82,891 |
Growth exploration and evaluation |
|
|
9,792 |
|
|
8,456 |
Growth capital expenditures |
|
|
49,622 |
|
|
16,778 |
All-In-Costs |
|
|
$158,471 |
|
|
$108,125 |
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Throughput tonnes |
322,628 |
331,290 |
653,918 |
292,998 |
317,255 |
610,253 |
Payable silver ounces |
3,822,057 |
409,007 |
4,231,064 |
3,649,209 |
446,487 |
4,095,696 |
Silver equivalent production (ounces) |
4,732,278 |
1,794,002 |
6,526,280 |
4,524,110 |
1,782,740 |
6,306,850 |
Sustaining cost per ounce |
$22.48 |
$32.16 |
$23.41 |
$18.60 |
$33.66 |
$20.24 |
All-In-costs per ounce |
|
|
$37.45 |
|
|
$26.40 |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 300 |
2023 |
2022 |
2023 |
2022 |
Mine site expensed exploration |
$701 |
$621 |
$2,070 |
$1,891 |
Growth exploration and evaluation |
3,476 |
3,142 |
9,792 |
8,456 |
Total exploration and evaluation |
4,177 |
3,763 |
11,862 |
10,347 |
Exploration depreciation and depletion |
(147) |
143 |
448 |
348 |
Exploration share-based compensation |
125 |
117 |
368 |
328 |
Exploration and evaluation expense |
$4,155 |
$4,023 |
$12,678 |
$11,023 |
Reconciliation of Sustaining Capital and Growth Capital |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 300 |
2023 |
2022 |
2023 |
2022 |
Capital expenditures sustaining |
$9,484 |
$10,651 |
$26,695 |
$28,561 |
Growth capital expenditures |
22,252 |
6,240 |
49,622 |
16,778 |
Property, plant and equipment expenditures per Consolidated
Statement of Cash Flows |
$31,736 |
$16,891 |
$76,317 |
$45,339 |
Reconciliation of
Silver Co-Product Cash Costs and Gold Co-Product Cash Costs |
Expressed in thousands US dollars |
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Direct production costs per financial statements |
$23,863 |
|
$10,157 |
|
$34,020 |
|
$15,156 |
|
$9,354 |
|
$24,510 |
|
Smelting and refining costs included in net revenue |
|
- |
|
|
494 |
|
|
494 |
|
|
- |
|
|
744 |
|
|
744 |
|
Royalties |
|
4,754 |
|
|
67 |
|
|
4,821 |
|
|
2,762 |
|
|
59 |
|
|
2,821 |
|
Special mining duty |
|
306 |
|
|
85 |
|
|
391 |
|
|
241 |
|
|
(85) |
|
|
156 |
|
Opening finished goods |
|
(10,257) |
|
|
(962) |
|
|
(11,219) |
|
|
(16,164) |
|
|
(681) |
|
|
(16,845) |
|
Closing finished goods |
|
8,627 |
|
|
656 |
|
|
9,283 |
|
|
18,080 |
|
|
195 |
|
|
18,275 |
|
Direct costs |
$27,293 |
|
$10,497 |
|
$37,790 |
|
$20,075 |
|
$9,586 |
|
$29,661 |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Silver production (ounces) |
|
1,041,211.00 |
|
|
107,524 |
|
|
1,148,735 |
|
|
1,332,190 |
|
|
126,258 |
|
|
1,458,448 |
|
Average realized silver price ($) |
|
23.99 |
|
|
23.99 |
|
|
23.99 |
|
|
19.24 |
|
|
19.24 |
|
|
19.24 |
|
Silver value ($) |
|
24,976,320 |
|
|
2,579,260 |
|
|
27,555,580 |
|
|
25,634,615 |
|
|
2,429,515 |
|
|
28,064,130 |
|
|
|
|
|
|
|
|
Gold production (ounces) |
|
3,161 |
|
|
5,928 |
|
|
9,089 |
|
|
3,642 |
|
|
5,552 |
|
|
9,194 |
|
Average realized gold price ($) |
|
1,948 |
|
|
1,948 |
|
|
1,948 |
|
|
1,678 |
|
|
1,678 |
|
|
1,678 |
|
Gold value ($) |
|
6,157,094 |
|
|
11,546,742 |
|
|
17,703,836 |
|
|
6,110,595 |
|
|
9,315,217 |
|
|
15,425,812 |
|
|
|
|
|
|
|
|
Total metal value ($) |
|
31,133,414 |
|
|
14,126,002 |
|
|
45,259,417 |
|
|
31,745,210 |
|
|
11,744,732 |
|
|
43,489,942 |
|
Pro-rated silver costs (%) |
|
80% |
|
|
18% |
|
|
61% |
|
|
81% |
|
|
21% |
|
|
65% |
|
Pro-rated gold costs (%) |
|
20% |
|
|
82% |
|
|
39% |
|
|
19% |
|
|
79% |
|
|
35% |
|
|
|
|
|
|
|
|
Pro-rated silver costs ($) |
|
21,895 |
|
|
1,917 |
|
|
23,008 |
|
|
16,211 |
|
|
1,983 |
|
|
19,140 |
|
Pro-rated gold costs ($) |
|
5,398 |
|
|
8,580 |
|
|
14,782 |
|
|
3,864 |
|
|
7,603 |
|
|
10,521 |
|
|
|
|
|
|
|
|
Silver co-product cash costs ($) |
|
21.03 |
|
|
17.83 |
|
|
20.03 |
|
|
12.17 |
|
|
15.71 |
|
|
13.12 |
|
Gold co-product cash costs ($) |
|
1,708 |
|
|
1,447 |
|
|
1,626 |
|
|
1,061 |
|
|
1,369 |
|
|
1,144 |
|
|
|
|
|
|
|
|
Expressed in thousands US dollars |
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Direct production costs per financial statements |
$56,886 |
|
$29,128 |
|
$86,014 |
|
$40,837 |
|
$30,222 |
|
$71,059 |
|
Smelting and refining costs included in net revenue |
|
- |
|
$1,945 |
|
$1,945 |
|
|
- |
|
|
2,335 |
|
|
2,335 |
|
Royalties |
|
16,904 |
|
|
201 |
|
|
17,105 |
|
|
9,124 |
|
|
208 |
|
|
9,332 |
|
Special mining duty |
|
2,800 |
|
|
379 |
|
|
3,179 |
|
|
1,767 |
|
|
286 |
|
|
2,053 |
|
Opening finished goods |
|
(4,953) |
|
|
(245) |
|
|
(5,198) |
|
|
(10,093) |
|
|
(2,857) |
|
|
(12,950) |
|
Finished goods NRV adjustment |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0 |
|
Closing finished goods |
|
8,627 |
|
|
656 |
|
|
9,283 |
|
|
18,080 |
|
|
195 |
|
|
18,275 |
|
Direct costs |
|
80,264 |
|
|
32,064 |
|
|
112,328 |
|
|
59,715 |
|
|
30,389 |
|
|
90,104 |
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
|
Guanaceví |
Bolañitos |
Total |
Guanaceví |
Bolañitos |
Total |
Silver production (ounces) |
|
3,833,558 |
|
|
432,722 |
|
|
4,266,280 |
|
|
3,660,190 |
|
|
472,420 |
|
|
4,132,610 |
|
Average realized silver price ($) |
|
23.75 |
|
|
23.75 |
|
|
23.75 |
|
|
22.24 |
|
|
22.24 |
|
|
22.24 |
|
Silver value ($) |
|
91,065,202 |
|
|
10,279,202 |
|
|
101,344,404 |
|
|
81,394,368 |
|
|
10,505,555 |
|
|
91,899,922 |
|
|
|
|
|
|
|
|
Gold production (ounces) |
|
11,234 |
|
|
17,016 |
|
|
28,250 |
|
|
10,799 |
|
|
16,379 |
|
|
27,178 |
|
Average realized gold price ($) |
|
1,940 |
|
|
1,940 |
|
|
1,940 |
|
|
1,827 |
|
|
1,827 |
|
|
1,827 |
|
Gold value ($) |
|
21,798,062 |
|
|
33,017,253 |
|
|
54,815,316 |
|
|
19,733,100 |
|
|
29,929,479 |
|
|
49,662,579 |
|
|
|
|
|
|
|
|
Total metal value ($) |
|
112,863,264 |
|
|
43,296,455 |
|
|
156,159,719 |
|
|
101,127,468 |
|
|
40,435,034 |
|
|
141,562,501 |
|
Pro-rated silver costs (%) |
|
81% |
|
|
24% |
|
|
65% |
|
|
80% |
|
|
26% |
|
|
65% |
|
Pro-rated gold costs (%) |
|
19% |
|
|
76% |
|
|
35% |
|
|
20% |
|
|
74% |
|
|
35% |
|
|
|
|
|
|
|
|
Pro-rated silver costs ($) |
|
64,762 |
|
|
7,612 |
|
|
72,899 |
|
|
48,063 |
|
|
7,895 |
|
|
58,494 |
|
Pro-rated gold costs ($) |
|
15,502 |
|
|
24,452 |
|
|
39,429 |
|
|
11,652 |
|
|
22,494 |
|
|
31,610 |
|
|
|
|
|
|
|
|
Silver co-product cash costs ($) |
|
16.89 |
|
|
17.59 |
|
|
17.09 |
|
|
13.13 |
|
|
16.71 |
|
|
14.15 |
|
Gold co-product cash costs ($) |
|
1,380 |
|
|
1,437 |
|
|
1,396 |
|
|
1,079 |
|
|
1,373 |
|
|
1,163 |
|
Reconciliation of Realized Silver Price Per Ounce and Realized Gold
Price Per Ounce |
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
2023 |
2022 |
2023 |
2022 |
Gross silver sales |
$32,864 |
$25,541 |
$103,027 |
$81,123 |
Silver ounces sold |
1,370,032 |
1,327,325 |
4,337,112 |
3,647,987 |
Realized silver price per ounces |
$23.99 |
$19.24 |
$23.75 |
$22.24 |
|
|
|
|
|
Expressed in thousands US dollars |
Three Months Ended September 30 |
Nine Months Ended September 30 |
2023 |
2022 |
2023 |
2022 |
Gross gold sales |
$17,063 |
$14,852 |
$53,882 |
$49,383 |
Realized gold price per ounces |
$1,948 |
$1,678 |
$1,940 |
$1,827 |
|
|
|
|
|
Cautionary Note Regarding Forward-Looking
Statements
This news release contains “forward-looking
statements” within the meaning of the United States private
securities litigation reform act of 1995 and “forward-looking
information” within the meaning of applicable Canadian securities
legislation. Such forward-looking statements and information herein
include but are not limited to statements regarding the development
and financing of the Terronera Project including: anticipated
timing of the project; anticipated timing of completion of
conditions precedent to drawdown under the Debt Facility, estimated
project economics, Terronera’s forecasted operations, costs and
expenditures, and the timing and results of various related
activities, Endeavour’s anticipated performance in 2023 including
changes in mining operations and forecasts of production levels,
anticipated production costs and all-in sustaining costs and the
timing and results of various activities. The Company does not
intend to and does not assume any obligation to update such
forward-looking statements or information, other than as required
by applicable law.
Forward-looking statements or information
involve known and unknown risks, uncertainties and other factors
that may cause the actual results, level of activity, production
levels, performance or achievements of Endeavour and its operations
to be materially different from those expressed or implied by such
statements. Such factors include but are not limited changes in
production and costs guidance; the ongoing effects of inflation and
supply chain issues on mine economics; national and local
governments, legislation, taxation, controls, regulations and
political or economic developments in Canada and Mexico; financial
risks due to precious metals prices; operating or technical
difficulties in mineral exploration, development and mining
activities; risks and hazards of mineral exploration, development
and mining; the speculative nature of mineral exploration and
development; risks in obtaining necessary licenses and permits;
satisfaction of conditions precedent to drawdown under the Debt
Facility; the ongoing effects of inflation and supply chain issues
on the Terronera Project economics; fluctuations in the prices of
silver and gold, fluctuations in the currency markets (particularly
the Mexican peso, Chilean peso, Canadian dollar and U.S. dollar);
and challenges to the Company’s title to properties; as well as
those factors described in the section “risk factors” contained in
the Company’s most recent form 40F/Annual Information Form filed
with the S.E.C. and Canadian securities regulatory authorities.
Forward-looking statements are based on
assumptions management believes to be reasonable, including but not
limited to: the continued operation of the Company’s mining
operations, no material adverse change in the market price of
commodities, forecasted mine economics as of 2023, mining
operations will operate and the mining products will be completed
in accordance with management’s expectations and achieve their
stated production outcomes, and such other assumptions and factors
as set out herein. Although the Company has attempted to identify
important factors that could cause actual results to differ
materially from those contained in forward-looking statements or
information, there may be other factors that cause results to be
materially different from those anticipated, described, estimated,
assessed or intended. There can be no assurance that any
forward-looking statements or information will prove to be accurate
as actual results and future events could differ materially from
those anticipated in such statements or information. Accordingly,
readers should not place undue reliance on forward-looking
statements or information.
Appendix
ENDEAVOUR SILVER CORP.CONDENSED
CONSOLIDATED INTERIM STATEMENTS OFCOMPREHENSIVE EARNINGS (unaudited
– prepared by management)(expressed in thousands of US dollars,
except for shares and per share amounts)
|
|
|
|
|
|
|
|
|
Three months
ended |
|
Nine months
ended |
|
September
30, |
September 30, |
September
30, |
September 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
Revenue |
$ |
49,432 |
|
|
$ |
39,649 |
|
|
$ |
154,964 |
|
|
$ |
128,171 |
|
|
|
|
|
|
|
|
|
Cost of
sales: |
|
|
|
|
|
|
|
Direct production costs |
|
34,020 |
|
|
|
24,510 |
|
|
|
86,014 |
|
|
|
71,059 |
|
Royalties |
|
4,821 |
|
|
|
2,821 |
|
|
|
17,105 |
|
|
|
9,332 |
|
Share-based payments |
|
44 |
|
|
|
113 |
|
|
|
(118 |
) |
|
|
353 |
|
Depreciation, depletion and amortization |
|
7,855 |
|
|
|
5,753 |
|
|
|
20,704 |
|
|
|
16,234 |
|
Write down of inventory to net realizable value |
|
- |
|
|
|
1,323 |
|
|
|
- |
|
|
|
1,323 |
|
|
|
46,740 |
|
|
|
34,520 |
|
|
|
123,705 |
|
|
|
98,301 |
|
|
|
|
|
|
|
|
|
Mine
operating earnings |
|
2,692 |
|
|
|
5,129 |
|
|
|
31,259 |
|
|
|
29,870 |
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
Exploration and evaluation |
|
4,155 |
|
|
|
4,023 |
|
|
|
12,678 |
|
|
|
11,023 |
|
General and administrative |
|
2,358 |
|
|
|
2,201 |
|
|
|
9,633 |
|
|
|
7,846 |
|
Care and maintenance costs |
|
- |
|
|
|
203 |
|
|
|
- |
|
|
|
582 |
|
Write off of mineral properties |
|
- |
|
|
|
- |
|
|
|
435 |
|
|
|
500 |
|
|
|
6,513 |
|
|
|
6,427 |
|
|
|
22,746 |
|
|
|
19,951 |
|
|
|
|
|
|
|
|
|
Operating
earnings (loss) |
|
(3,821 |
) |
|
|
(1,298 |
) |
|
|
8,513 |
|
|
|
9,919 |
|
|
|
|
|
|
|
|
|
Finance
costs |
|
316 |
|
|
|
311 |
|
|
|
1,090 |
|
|
|
945 |
|
|
|
|
|
|
|
|
|
Other
income: |
|
|
|
|
|
|
|
Foreign exchange gain (loss) |
|
(418 |
) |
|
|
841 |
|
|
|
3,326 |
|
|
|
1,363 |
|
Gain on asset disposal |
|
6,992 |
|
|
|
2,780 |
|
|
|
7,059 |
|
|
|
2,780 |
|
Investment and other |
|
(1,627 |
) |
|
|
(272 |
) |
|
|
(267 |
) |
|
|
(1,324 |
) |
|
|
4,947 |
|
|
|
3,349 |
|
|
|
10,118 |
|
|
|
2,819 |
|
|
|
|
|
|
|
|
|
Earnings
before income taxes |
|
810 |
|
|
|
1,740 |
|
|
|
17,541 |
|
|
|
11,793 |
|
|
|
|
|
|
|
|
|
Income tax
expense: |
|
|
|
|
|
|
|
Current income tax expense |
|
2,250 |
|
|
|
1,186 |
|
|
|
11,137 |
|
|
|
3,526 |
|
Deferred income tax expense |
|
888 |
|
|
|
2,053 |
|
|
|
3,330 |
|
|
|
10,027 |
|
|
|
3,138 |
|
|
|
3,239 |
|
|
|
14,467 |
|
|
|
13,553 |
|
|
|
|
|
|
|
|
|
Net earnings (loss) and comprehensive earnings |
$ |
(2,328 |
) |
|
$ |
(1,499 |
) |
|
$ |
3,074 |
|
|
$ |
(1,760 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share |
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
Diluted earnings (loss) per share |
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
Basic weighted average number of shares outstanding |
194,249,283 |
|
189,241,367 |
|
192,003,752 |
|
180,655,842 |
|
Diluted weighted average number of shares outstanding |
194,249,283 |
|
189,241,367 |
|
193,875,315 |
|
180,655,842 |
|
|
|
|
|
|
|
|
|
ENDEAVOUR SILVER CORP.CONDENSED
CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION(unaudited –
prepared by management)(expressed in thousands of US dollars)
|
|
|
|
|
September
30, |
|
December 31, |
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$ |
40,957 |
|
|
$ |
83,391 |
|
Other investments |
|
6,192 |
|
|
|
8,647 |
|
Accounts and other receivables |
|
16,664 |
|
|
|
13,136 |
|
Income tax receivable |
|
1,264 |
|
|
|
4,024 |
|
Inventories |
|
27,601 |
|
|
|
19,184 |
|
Prepaids |
|
37,508 |
|
|
|
16,951 |
|
Loans receivable |
|
1,250 |
|
|
|
1,000 |
|
Total
current assets |
|
131,436 |
|
|
|
146,333 |
|
|
|
|
|
Non-current
deposits |
|
717 |
|
|
|
565 |
|
Non-current
income tax receivable |
|
3,570 |
|
|
|
3,570 |
|
Non-current
other investments |
|
- |
|
|
|
1,388 |
|
Non-current
IVA receivable |
|
17,476 |
|
|
|
10,154 |
|
Non-current
loans receivable |
|
2,273 |
|
|
|
2,729 |
|
Right-of-use
leased assets |
|
819 |
|
|
|
806 |
|
Mineral properties, plant and equipment |
|
276,864 |
|
|
|
233,892 |
|
Total assets |
$ |
433,155 |
|
|
$ |
399,437 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
Accounts payable and accrued liabilities |
$ |
43,416 |
|
|
$ |
39,831 |
|
Income taxes payable |
|
7,296 |
|
|
|
6,616 |
|
Loans payable |
|
4,339 |
|
|
|
6,041 |
|
Lease liabilities |
|
436 |
|
|
|
261 |
|
Total
current liabilities |
|
55,487 |
|
|
|
52,749 |
|
|
|
|
|
Loans
payable |
|
5,500 |
|
|
|
8,469 |
|
Lease
liabilities |
|
678 |
|
|
|
812 |
|
Provision
for reclamation and rehabilitation |
|
9,582 |
|
|
|
7,601 |
|
Deferred
income tax liability |
|
16,273 |
|
|
|
12,944 |
|
Other
non-current liabilities |
|
1,016 |
|
|
|
968 |
|
Total liabilities |
|
88,536 |
|
|
|
83,543 |
|
|
|
|
|
Shareholders' equity |
|
|
|
Common
shares, unlimited shares authorized, no par value, issued,
issuable |
|
|
|
and
outstanding 199,700,826 shares (Dec 31, 2022 - 189,995,563
shares) |
|
684,736 |
|
|
|
657,866 |
|
Contributed
surplus |
|
4,597 |
|
|
|
6,115 |
|
Retained
earnings (deficit) |
|
(344,714 |
) |
|
|
(348,087 |
) |
Total shareholders' equity |
|
344,619 |
|
|
|
315,894 |
|
Total liabilities and shareholders' equity |
$ |
433,155 |
|
|
$ |
399,437 |
|
|
|
|
|
ENDEAVOUR SILVER CORP.CONDENSED
CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS(unaudited – prepared
by management)(expressed in thousands of US dollars)
|
|
|
|
|
|
|
|
|
Three months
ended |
|
Nine months
ended |
|
September
30, |
|
September 30, |
|
September
30, |
|
September 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
Net earnings
(loss) for the period |
$ |
(2,328 |
) |
|
$ |
(1,499 |
) |
|
$ |
3,074 |
|
|
$ |
(1,760 |
) |
|
|
|
|
|
|
|
|
Items not
affecting cash: |
|
|
|
|
|
|
|
Share-based compensation |
|
864 |
|
|
|
760 |
|
|
|
2,904 |
|
|
|
3,259 |
|
Depreciation, depletion and amortization |
|
9,067 |
|
|
|
6,023 |
|
|
|
22,659 |
|
|
|
16,809 |
|
Writte off of exploration properties |
|
- |
|
|
|
- |
|
|
|
435 |
|
|
|
500 |
|
Deferred income tax expense |
|
888 |
|
|
|
2,053 |
|
|
|
3,330 |
|
|
|
10,027 |
|
Unrealized foreign exchange loss (gain) |
|
(409 |
) |
- |
|
89 |
|
|
|
1,205 |
|
- |
|
(131 |
) |
Finance costs |
|
316 |
|
|
|
312 |
|
|
|
1,090 |
|
|
|
946 |
|
Accretion of loans receivable |
|
(87 |
) |
|
|
- |
|
|
|
(294 |
) |
|
|
- |
|
Write down of inventory to net realizable value |
|
- |
|
|
|
1,323 |
|
|
|
- |
|
|
|
1,323 |
|
Gain on asset disposal |
|
(6,992 |
) |
|
|
(2,826 |
) |
|
|
(7,059 |
) |
|
|
(2,780 |
) |
Loss on other investments |
|
1,944 |
|
|
|
1,097 |
|
|
|
1,997 |
|
|
|
3,366 |
|
Performance and deferred share units settled in cash |
|
- |
|
|
|
- |
|
|
|
(2,118 |
) |
|
|
- |
|
Net changes in non-cash working capital |
|
(2,650 |
) |
|
|
85 |
|
|
|
(22,158 |
) |
|
|
(20,957 |
) |
Cash from operating activities |
|
613 |
|
|
|
7,417 |
|
|
|
5,065 |
|
|
|
10,602 |
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
Proceeds on disposal of property, plant and equipment |
|
7,567 |
|
|
|
250 |
|
|
|
7,567 |
|
|
|
332 |
|
Mineral properties, plant and equipment |
|
(31,736 |
) |
|
|
(53,046 |
) |
|
|
(76,317 |
) |
|
|
(81,494 |
) |
Purchase of other investments |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,119 |
) |
Proceeds from disposal of other investments |
|
- |
|
|
|
- |
|
|
|
1,846 |
|
|
|
- |
|
Redemption of (investment in) non-current deposits |
|
(57 |
) |
|
|
30 |
|
|
|
(152 |
) |
|
|
34 |
|
Cash used in investing activities |
|
(24,226 |
) |
|
|
(52,766 |
) |
|
|
(67,056 |
) |
|
|
(83,247 |
) |
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
Repayment of loans payable |
|
(1,522 |
) |
|
|
(1,268 |
) |
|
|
(4,671 |
) |
|
|
(3,565 |
) |
Repayment of lease liabilities |
|
(126 |
) |
|
|
(55 |
) |
|
|
(275 |
) |
|
|
(161 |
) |
Interest paid |
|
(206 |
) |
|
|
(204 |
) |
|
|
(659 |
) |
|
|
(585 |
) |
Public equity offerings |
|
23,390 |
|
|
|
- |
|
|
|
23,390 |
|
|
|
46,001 |
|
Exercise of options |
|
- |
|
|
|
20 |
|
|
|
2,453 |
|
|
|
1,598 |
|
Proceeds from loans receivable |
|
- |
|
|
|
- |
|
|
|
500 |
|
|
|
- |
|
Share issuance costs |
|
(683 |
) |
|
|
(93 |
) |
|
|
(683 |
) |
|
|
(2,905 |
) |
Performance and deferred share units witholding
tax settlement |
|
- |
|
|
|
- |
|
|
|
(294 |
) |
|
|
(1,903 |
) |
Cash from (used in) financing activities |
|
20,853 |
|
|
|
(1,600 |
) |
|
|
19,761 |
|
|
|
38,480 |
|
|
|
|
|
|
|
|
|
Effect of exchange rate change on cash and cash equivalents |
|
213 |
|
|
|
(84 |
) |
|
|
(204 |
) |
|
|
55 |
|
|
|
|
|
|
|
|
|
Increase
(decrease) in cash and cash equivalents |
|
(2,760 |
) |
|
|
(46,949 |
) |
|
|
(42,230 |
) |
|
|
(34,165 |
) |
Cash and
cash equivalents, beginning of the period |
|
43,504 |
|
|
|
116,226 |
|
|
|
83,391 |
|
|
|
103,303 |
|
Cash and cash equivalents, end of the period |
$ |
40,957 |
|
|
$ |
69,193 |
|
|
$ |
40,957 |
|
|
$ |
69,193 |
|
|
|
|
|
|
|
|
|
Endeavour Silver (TSX:EDR)
Historical Stock Chart
From Oct 2024 to Nov 2024
Endeavour Silver (TSX:EDR)
Historical Stock Chart
From Nov 2023 to Nov 2024