New Zealand markets close in 2 hours 30 minutes
  • NZX 50

    11,626.54
    +74.50 (+0.64%)
     
  • NZD/USD

    0.6321
    +0.0023 (+0.37%)
     
  • NZD/EUR

    0.6056
    +0.0013 (+0.22%)
     
  • ALL ORDS

    7,545.10
    +64.40 (+0.86%)
     
  • ASX 200

    7,346.40
    +62.20 (+0.85%)
     
  • OIL

    80.69
    +0.14 (+0.17%)
     
  • GOLD

    1,790.80
    +30.90 (+1.76%)
     
  • NASDAQ

    12,030.06
    +526.61 (+4.58%)
     
  • FTSE

    7,573.05
    +61.05 (+0.81%)
     
  • Dow Jones

    34,589.77
    +737.24 (+2.18%)
     
  • DAX

    14,397.04
    +41.59 (+0.29%)
     
  • Hang Seng

    18,597.23
    0.00 (0.00%)
     
  • NIKKEI 225

    28,269.25
    +300.26 (+1.07%)
     
  • NZD/JPY

    86.4450
    -0.4420 (-0.51%)
     

Retransmission - Endeavour Silver Announces Q2 2022 Financial Results; Raises 2022 Production Guidance

Endeavour Silver Corporation
Endeavour Silver Corporation

VANCOUVER, British Columbia, Aug. 09, 2022 (GLOBE NEWSWIRE) -- This news release has been amended to reflect the correct estimate for the Company’s 2022 All-in Sustaining Cost estimate of $20- $21 per ounce in the 2022 Revision to Guidance Section. Complete corrected text follows:

Endeavour Silver Corp. (“Endeavour” or the “Company”) (NYSE: EXK; TSX: EDR) is pleased to announce its financial and operating results for the three and six months ended June 30, 2022. As a result of the Company’s strong operating performance, Management has raised its 2022 production guidance. All dollar amounts are in US dollars (US$).

“We have continued to outperform our mine plans, by delivering an exceptional Q2 with production 15% above plan, stated Dan Dickson, CEO of Endeavour Silver. “This has prompted management to raise our production outlook for 2022 to 7.6 – 8.0 million silver equivalent ounces. The additional production has allowed us to maintain our cost guidance on per ounce metrics, but industry-wide inflation continues to be a challenge. We are seeing the largest inflationary impacts on energy costs, plant reagents and steel prices which are affecting both operating and development costs. Cost control will continue to be a key focus as cost pressures are expected to continue for the remainder of the year.”

Added Mr. Dickson, “During the 2nd quarter, again we made the decision to withhold from sale a meaningful amount of silver, due to the drop in silver price. We are holding over 1.6 million silver equivalent ounces in finished goods inventory for future sale. Short term, the increased inventory has negatively impacted our quarterly financial metrics such as revenue, earnings, cash flow and our cash balance. Longer term, we anticipate selling the inventory at higher metal prices.”

Q2 2022 Highlights

  • Higher Production: 1,359,207 ounces (oz) of silver and 9,289 oz of gold for 2.1 million oz silver equivalent (AgEq)(1) reinforces delivery of improved consolidated production for the year.

  • Lower Revenue Due to Withholding Metal Sales: Revenue of $30.8 million from the sale of 602,894 oz of silver and 9,792 oz of gold at average realized prices of $22.72 per oz silver and $1,840 per oz gold.

  • Negative Earnings and Lower Cash Flow Due to Lower Revenue and Non-Cash Items: Net loss of $11.9 million, or $0.07 per share. Adjusted net loss of $4.3 million(2) after adjusting for a $7.6 million change in the fair value of investments. $3.6 million in operating cash flow before working capital changes(2) and Mine operating cash flow before taxes(2) of $8.8 million.

  • Operating Costs per Ounce In-Line with Guidance, Despite Industry-Wide Inflation: Cash costs(2) of $10.08 per oz payable silver and all-in sustaining costs(2) of $19.56 per oz payable silver, net of gold credits.

  • Healthy Balance Sheet: Cash position of $116.2 million and working capital(2) of $149.7 million.

  • Guanacevi Continued to Outperform: Production exceeded plan driven by higher grades.

  • Bolañitos Remained Steady: Strong silver production from higher silver grades and increased throughput were offset by lower gold production and lower gold grades.

  • Withheld Significant Metal Inventories: Metal inventory at quarter end totaled 1,399,356 oz silver and 2,580 oz gold of bullion inventory and 12,408 oz silver and 587 oz gold in concentrate inventory. The market value of finished goods at June 30, 2022 was $34.5 million.

  • Advancing the Terronera Project: Work continued on the early works program initiated last year including engineering, critical contracts, procurement of long-lead items and extensive due diligence on the project financing. The Company intends to make a formal construction decision subject to completion of a financing package and receipt of additional amended permits in the coming months. $18 million has been spent as of June 30th 2022, with an additional budget of $23 million expected to be spent through to the end of October to continue the advancement of the project.

Subsequent to Quarter End

  • Closed the Acquisition of the Pitarrilla Project: The addition of the Pitarrilla project enhances the company’s growth profile while maintaining a silver focus.

Revision to Full Year 2022 Guidance

The following table summarizes the updated 2022 Production Guidance for Endeavour Silver:

 

 

Guanacevi

Bolanitos

Consolidated

Tonnes per day

tpd

1,100 - 1,200

1,000 - 1,200

2,100 - 2,400

Silver production

M oz

4.3 – 4.5

0.6 - 0.6

4.9 – 5.1

Gold production

k oz

13.0 - 14.0

21.0 - 22.0

34.0 - 36.0

Silver Eq production1

US$/oz

5.3 – 5.6

2.3 - 2.4

7.6 - 8.0

Cash costs, net of gold by-product credits2

US$/oz

 

 

$9.00 - $10.00

AISC, net of gold by-product credits2

US$/oz

 

 

$20.00 - $21.00

  • Consolidated Silver Equivalent(1) Production has increased to 7.6 – 8.0 million oz from 6.7 – 7.6 million oz. The increase to consolidated production is primarily driven by higher than planned ore-grades along the El Curso orebody at Guanacevi. Production at Bolanitos has been slightly revised upwards to meet the upper end of its previous guidance.

  • Operating Costs Guidance is expected to remain unchanged with cash costs expected to average $9.00 - $10.00 per oz and AISC are expected to average $20.00 - $21.00 per oz. Management notes that the Company is tracking to meet the upper end of the guidance range, given persisting global inflationary pressures. Increases in prices of raw materials such as reagents, explosives, steel, diesel and power are driving continued cost escalation across the industry. The company has identified efficiencies to mitigate pressure on costs and cost metrics in the second half of the year, including enhanced monitoring and tracking at the mines, improved blasting in development, the gradual increase of tonnes milled and reduced waste handling at Guanacevi.

Financial Overview (see appendix for consolidated financial statements)

Three Months Ended June 30

Q2 2022 Highlights

Six Months Ended June 30

2022

 

2021

% Change

2022

 

2021

 

% Change

 

 

 

Production

 

 

 

1,359,207

 

1,073,724

27%

 

Silver ounces produced

2,674,162

 

2,121,824

 

26%

 

9,289

 

11,166

(17%)

 

Gold ounces produced

17,984

 

22,275

 

(19%)

 

1,346,276

 

1,062,267

27%

 

Payable silver ounces produced

2,649,816

 

2,098,977

 

26%

 

9,117

 

10,955

(17%)

 

Payable gold ounces produced

17,666

 

21,849

 

(19%)

 

2,102,327

 

1,967,004

7%

 

Silver equivalent ounces produced(1)

4,112,882

 

3,903,824

 

5%

 

10.08

 

13.03

(23%)

 

Cash costs per silver ounce(2)

10.14

 

10.48

 

(3%)

 

14.26

 

19.55

(27%)

 

Total production costs per ounce(2)

14.69

 

17.51

 

(16%)

 

19.56

 

25.39

(23%)

 

All-in sustaining costs per ounce (2)

20.22

 

22.69

 

(11%)

 

201,361

 

242,018

(17%)

 

Processed tonnes

407,508

 

451,471

 

(10%)

 

132.63

 

119.94

11%

 

Direct operating costs per tonne(2)

127.69

 

116.43

 

10%

 

148.11

 

141.61

5%

 

Direct costs per tonne(2)

148.32

 

134.48

 

10%

 

14.12

 

18.52

(24%)

 

Silver co-product cash costs(2)

14.74

 

16.89

 

(13%)

 

1,144

 

1,289

(11%)

 

Gold co-product cash costs(2)

1,169

 

1,116

 

5%

 

 

 

 

Financial

 

 

 

30.8

 

47.7

(35%)

 

Revenue ($ millions)

88.5

 

82.2

 

8%

 

602,894

 

1,120,266

(46%)

 

Silver ounces sold

2,320,662

 

1,743,645

 

33%

 

9,792

 

9,810

(0%)

 

Gold ounces sold

18,173

 

20,473

 

(11%)

 

22.72

 

26.82

(15%)

 

Realized silver price per ounce

23.95

 

26.95

 

(11%)

 

1,840

 

1,866

(1%)

 

Realized gold price per ounce

1,900

 

1,781

 

7%

 

(11.9)

 

6.7

(279%)

 

Net earnings (loss) ($ millions)

(0.3)

 

18.9

 

(101%)

 

(4.3)

 

2.4

(280%)

 

Adjusted net earnings (loss) (2) ($ millions)

2.0

 

(3.7)

 

155%

 

4.5

 

10.2

56%

 

Mine operating earnings ($ millions)

24.7

 

15.9

 

56%

 

8.8

 

17.2

(49%)

 

Mine operating cash flow before taxes ($ millions)(2)

35.5

 

30.5

 

16%

 

3.6

 

8.7

(58%)

 

Operating cash flow before working capital changes(2)

24.2

 

13.9

 

74%

 

(4.3)

 

15.9

(127%)

 

EBITDA(2) ($ millions)

21.3

 

39.8

 

(47%)

 

149.7

 

146.8

2%

 

Working capital (2) ($ millions)

149.7

 

146.8

 

2%

 

 

 

 

Shareholders

 

 

 

(0.07)

 

0.04

(275%)

 

Earnings (loss) per share – basic ($)

0.00

 

0.12

 

(100%)

 

0.02

 

0.05

(61%)

 

Operating cash flow before working capital changes per share(2)

0.14

 

0.08

 

62%

 

180,974,609

 

168,383,755

7%

 

Weighted average shares outstanding

176,291,929

 

164,051,368

 

7%

 

(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 June 30, 2022, net revenue, decreased by 35% to $30.8 million (Q2 2021: $47.7 million).

Gross sales of $31.7 million in Q2 2022 represented a 34% decrease over the $48.3 million in Q2 2021. Silver oz sold decreased by 46%, due to the buildup of the larger finished goods inventory held at June 30, 2022. There was a 15% decrease in the realized silver price, resulting in a 54% decrease in proceeds from silver sales. Gold oz sold were flat with a 1% decrease in the realized gold price, resulting in a 1% decrease in proceeds from gold sales. During the period, the Company sold 602,894 oz silver and 9,792 oz gold for realized prices of $22.72 and $1,840 per oz, respectively, compared to Q2 2021 sales of 1,120,266 oz silver and 9,810 oz gold for realized prices of $26.82 and $1,866 per oz, respectively. In Q2 2022, London spot prices for silver and gold averaged $22.60 and $1,877, respectively.

The Company significantly increased its finished goods silver inventory and slightly decreased its finished goods gold inventory to 1,411,764 oz and 3,167 oz, respectively, at June 30, 2022 compared to 668,382 oz silver and 3,841 oz gold at March 31, 2022. The cost allocated to these finished goods was $20.8 million at June 30, 2022 compared to $13.5 million at March 31, 2022. At June 30, 2022, the finished goods inventory fair market value was $34.5 million, compared to $24.1 million at March 31, 2022. Earnings and other financial metrics, including mine operating cash flow(2), operating cash flow(2) and EBITDA(2) were impacted by the withholding of sales during Q2 2022.

After cost of sales of $26.3 million (Q2 2021 - $37.5 million), a decrease of 30%, mine operating earnings were $4.5 million (Q2 2021 - $10.2 million). The decrease in cost of sales was impacted by the decrease in the quantity of silver ounces sold during the period offset by increased labour, power and consumables costs with lower royalty costs. Royalties decreased 49% to $2.2 million primarily due to the decrease in silver ounces sold during the period.

The Company had an operating loss of $1.3 million (Q2 2021: operating earnings of $0.8 million) after exploration and evaluation costs of $3.8 million (Q2 2021: $5.0 million), general and administrative costs of $1.3 million (Q2 2021: $4.3 million) a write off of exploration properties of $0.5 million (Q2, 2021 - $Nil), and care and maintenance cost of $0.2 million (Q2 2021: $0.1 million).

The loss before income taxes was $8.8 million (Q2 2021: earnings before taxes of $8.9 million) after finance costs of $0.3 million (Q2 2021: $0.2 million), a foreign exchange loss of $0.3 million (Q2 2021: gain of $0.7 million), and investment and other expense of $6.9 million (Q2 2021: investment and other income of $1.8 million). The investment and other expenses during Q2 2022 primarily resulted from an unrealized loss on marketable securities and warrants of $7.6 million (Q2 2021: $1.5 million).

The Company realized a net loss for the period of $11.9 million (Q2 2021: net earnings of $6.7 million) after an income tax expense of $3.1 million (Q2 2021: $2.2 million).   Current income tax expense increased to $1.3 million (Q2 2021 - $1.1 million) due to increased profitability impacting the income tax and special mining duty, while deferred income tax expense of $1.8 million is primarily due to the estimated use of loss carryforwards to reduce taxable income generated at both Guanacevi and Bolanitos (Q2 2021 – $1.1 million).

Direct operating costs(2) on a per tonne basis increased to $132.63, up 11% compared with Q2 2021 due to higher operating costs at Guanaceví and Bolañitos. Guanaceví and Bolañitos have seen increased labour, power and consumables costs and at Guanaceví, increased third party ore purchased and operating development have increased compared to the prior year.

Consolidated cash costs per oz(2), net of by-product credits, decreased to $10.08 driven by increased silver grades, reduced royalty costs and increased by-product gold sales, offset by increased direct operating costs per tonne(2)    AISC(2) decreased by 23% on a per oz basis compared to Q2 2021 as a result of a 27% increase in ounces produced driven by a 51% increase in silver grade, decreased allocated general and administrative costs and a decrease in mine site exploration offset by increased sustaining capital expenditures.

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 Q2 2022 financial results will be held today at 10:00 a.m. PT / 1:00 p.m. ET. To participate in the conference call, please dial the numbers below.

Date & Time:

 

Tuesday, August 9, 2022 at 10:00 a.m. PT / 1:00 p.m. ET

 

 

 

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 9151#. The replay will also be available on the Company’s website at www.edrsilver.com.

About Endeavour Silver – Endeavour Silver Corp. is a mid-tier precious metals mining company that operates two high-grade underground silver-gold mines in Mexico. Endeavour is currently advancing the Terronera project towards a development decision, pending financing and final permits and exploring its portfolio of exploration and development 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.

SOURCE Endeavour Silver Corp.

Contact Information
Galina Meleger,
Vice President of Investor Relations
Tel: (604)640-4804
Email: 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 June 30, 2022 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 June 30, 2022 MD&A available on SEDAR at www.sedar.com.

Reconciliation of Working Capital

Expressed in thousands US dollars

As at June 30, 2022

As at December 31, 2021

 

 

 

 

 

Current assets

 

$

186,454

 

 

$

161,762

 

Current liabilities

 

 

36,733

 

 

 

40,554

 

Working capital

 

$

149,721

 

 

$

121,208

 

 

 

 

 

 

Reconciliation of Adjusted Net Earnings (Loss) and Adjusted Net Earnings (Loss) Per Share

 

 

 

Expressed in thousands US dollars

Three Months Ended June 30

Six Months Ended June 30

(except for share numbers and per share amounts)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net earnings (loss) for the period per financial statements

($

11,923

)

$

6,656

 

($

261

)

$

18,905

 

Impairment (reversal) of non-current assets, net of tax

 

-

 

 

-

 

 

-

 

 

(16,791

)

Gain on disposal of El Cubo mine and equipment, net of tax

 

-

 

 

(5,807

)

 

-

 

 

(5,807

)

Change in fair value of investments

 

7,626

 

 

1,539

 

 

2,269

 

 

9

 

Adjusted net earnings (loss)

($

4,297

)

$

2,388

 

$

2,008

 

($

3,684

)

Basic weighted average share outstanding

 

180,974,609

 

 

168,383,755

 

 

176,291,929

 

 

164,051,368

 

Adjusted net earnings (loss) per share

($

0.02

)

$

0.01

 

$

0.01

 

($

0.02

)

 

 

 

 

 

Reconciliation of Mine Operating Cash Flow Before Taxes

 

 

 

Expressed in thousands US dollars

Three Months Ended June 30

Six Months Ended June 30

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Mine operating earnings per financial statements

$

4,472

 

$

10,205

 

$

24,741

 

$

15,869

 

Share-based compensation

 

113

 

 

111

 

 

240

 

 

229

 

Amortization and depletion

 

4,175

 

 

6,624

 

 

10,481

 

 

14,120

 

Write down of inventory to net realizable value

 

-

 

 

272

 

 

-

 

 

272

 

Mine operating cash flow before taxes

$

8,760

 

$

17,212

 

$

35,462

 

$

30,490

 

 

 

 

 

 

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 June 30

Six Months Ended June 30

(except for per share amounts)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Cash from (used in) operating activities per financial statements

($

18,548

)

$

9,467

 

$

3,185

 

$

5,544

 

Net changes in non-cash working capital per financial statements

 

(22,160

)

 

806

 

 

(21,046

)

 

(8,360

)

Operating cash flow before working capital changes

$

3,612

 

$

8,661

 

$

24,231

 

$

13,904

 

Basic weighted average shares outstanding

 

180,974,609

 

 

168,383,755

 

 

176,291,929

 

 

164,051,368

 

Operating cash flow before working capital changes per share

$

0.02

 

$

0.05

 

$

0.14

 

$

0.08

 

 

 

 

 

 

Reconciliation of EBITDA and Adjusted EBITDA

 

 

 

 

 

Expressed in thousands US dollars

Three Months Ended June 30

Six Months Ended June 30

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net income for the period per financial statements

($

11,923

)

$

6,656

 

($

261

)

$

18,905

 

Depreciation and depletion – cost of sales

 

4,175

 

 

6,624

 

 

10,481

 

 

14,120

 

Depreciation and depletion – exploration

 

98

 

 

72

 

 

205

 

 

151

 

Depreciation and depletion – general & administration

 

51

 

 

38

 

 

99

 

 

72

 

Depreciation and depletion – care & maintenance

 

30

 

 

(11

)

 

60

 

 

4

 

Depreciation and depletion – inventory write down

 

-

 

 

6

 

 

-

 

 

6

 

Finance costs

 

212

 

 

216

 

 

389

 

 

507

 

Current income tax expense

 

1,325

 

 

1,146

 

 

2,340

 

 

1,817

 

Deferred income tax expense

 

1,752

 

 

1,116

 

 

7,974

 

 

4,243

 

EBITDA

($

4,280

)

$

15,863

 

$

21,287

 

$

39,825

 

Share based compensation

 

972

 

 

1,028

 

 

2,499

 

 

2,193

 

Impairment (reversal) of non-current assets, net of tax

 

-

 

 

-

 

 

-

 

 

(16,791

)

Gain on disposal of El Cubo mine and equipment, net of tax

 

-

 

 

(5,807

)

 

-

 

 

(5,807

)

Change in fair value of investments

 

7,626

 

 

1,539

 

 

2,269

 

 

9

 

Adjusted EBITDA

$

4,318

 

$

12,623

 

$

26,055

 

$

19,429

 

Basic weighted average shares outstanding

 

180,974,609

 

 

168,383,755

 

 

176,291,929

 

 

164,051,368

 

Adjusted EBITDA per share

$

0.02

 

$

0.07

 

$

0.15

 

$

0.12

 

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 June 30, 2022

Three Months Ended June 30, 2021

Guanaceví

Bolañitos

Total

Guanaceví

Bolañitos

El Compas

Total

Direct production costs per financial statements

$

7,797

 

$

12,031

 

$

19,828

 

$

15,713

 

$

7,770

 

$

2,740

 

$

26,223

 

Smelting and refining costs included in net revenue

 

-

 

 

937

 

 

937

 

 

-

 

 

514

 

 

68

 

 

582

 

Opening finished goods

 

(7,908

)

 

(2,995

)

 

(10,903

)

 

(5,935

)

 

(204

)

 

(442

)

 

(6,581

)

Finished goods NRV adjustment

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

266

 

 

266

 

Closing finished goods

 

16,164

 

 

681

 

 

16,845

 

 

6,985

 

 

408

 

 

1,145

 

 

8,538

 

Direct operating costs

 

16,053

 

 

10,654

 

 

26,707

 

 

16,763

 

 

8,488

 

 

3,777

 

 

29,028

 

Royalties

 

2,128

 

 

66

 

 

2,194

 

 

4,158

 

 

70

 

 

112

 

 

4,340

 

Special mining duty (1)

 

795

 

 

127

 

 

922

 

 

684

 

 

257

 

 

(38

)

 

903

 

Direct costs

 

18,976

 

 

10,847

 

 

29,823

 

 

21,605

 

 

8,815

 

 

3,851

 

 

34,271

 

By-product gold sales

 

(5,719

)

 

(12,302

)

 

(18,021

)

 

(4,209

)

 

(11,909

)

 

(2,187

)

 

(18,305

)

Opening gold inventory fair market value

 

3,724

 

 

3,763

 

 

7,487

 

 

1,925

 

 

309

 

 

662

 

 

2,896

 

Closing gold inventory fair market value

 

(4,662

)

 

(1,061

)

 

(5,723

)

 

(3,349

)