Q4 RESULTS AND COMPANY UPDATE PRESENTATION
Released
Released
Announcement PDF
Q4 Results & Company
Update
2 August 2023
Presented by: Andre Labuschagne
Executive Chairman
Disclaimer
This investor presentation has been prepared by Aeris Resources Limited
(“Aeris” or the “Company”). By attending an investor presentation or
briefing, or accepting, accessing or reviewing this presentation, you
acknowledge and agree to the terms set out below.
SUMMARY INFORMATION
This presentation is for information purposes only and should be read in
conjunction with the most recent financial reports and other documents
lodged by Aeris with the Australian Securities Exchange (“ASX”) in
connection with its continuous disclosure obligations. This presentation
does not purport to contain all of the information that an investor should
consider when making an investment decision nor does it contain all of
the information which would be required in a product disclosure
statement or prospectus prepared in accordance with the requirements
of the Corporations Act.
No reliance should be placed on the information or opinions contained
in this presentation, which are provided as at the date of this
presentation (unless otherwise stated) and to the maximum extent
permitted by law, Aeris has no obligation to update the information
contained in this presentation. An investment in securities is subject to
known and unknown risks, some of which are beyond the control of
Aeris. Investors should consult with their own legal, tax, business and/or
financial advisors in connection with any acquisition of securities.
FINANCIAL INFORMATION
All financial information set out in this presentation is expressed in
Australian Dollars unless stated otherwise. Investors should be aware that
certain financial measures included in this presentation are “non-IFRS
financial information” under ASIC Regulatory Guide 230: “Disclosing nonIFRS financial information” published by ASIC and also “Non-GAAP
financial measures” within the meaning of Regulation G under the US
Securities Exchange Act of 1934 and are not recognised under the AAS
or IFRS. Aeris believes the non-IFRS financial information and non-GAAP
financial measures provide useful information to users in measuring the
financial performance and condition of Aeris.
However, investors should note that the non-IFRS financial information
and non-GAAP financial measures do not have standardised meanings
prescribed by AAS or IFRS. Therefore, the non-IFRS financial information is
not a measure of financial performance, liquidity or value under the IFRS
and may not be comparable to similarly titled measures presented by
other entities, nor should the information be construed as an alternative
to other financial measures determined in accordance with AAS or IFRS.
Investors are cautioned, therefore, not to place undue reliance on any
non-IFRS financial information included in this presentation.
FUTURE PERFORMANCE AND FORWARD-LOOKING STATEMENTS
This presentation contains certain ‘forward-looking’ statements, opinions
and estimates, which are based on assumptions and contingencies that
are subject to change without notice and involve known and unknown
risks and uncertainties beyond the control of Aeris and its officers. This
includes statements about market and industry trends, which are based
on interpretations of current market conditions.
Indications of, and guidance on, future earnings and financial position
and performance are forward-looking statements. As are statements
containing the words “expect”, “anticipate”, “estimate”, “intend”,
“believe”, “guidance”, “should”, “could”, “may”, “will”, “predict”, “plan”
and other similar expressions.
Forward-looking statements are based on information available to Aeris
as at the date of this presentation and should not be relied upon as an
indication or guarantee of future performance. Except as required by
law or regulation (including the ASX Listing Rules), none of Aeris, its
representatives or advisers undertakes any obligation to provide any
additional or updated information whether as a result of a change in
expectations or assumptions, new information, future events or results or
otherwise.
Investors are strongly cautioned against placing undue reliance on
forward-looking statements, especially considering the current economic
climate and significant volatility, uncertainty and disruption caused by
recent world events such as the COVID-19 pandemic and international
hostilities and associated economic changes.
DISCLAIMER
To the maximum extent permitted by law, Aeris and each of
its respective related bodies corporate, shareholders and affiliates, and
each of their respective officers, directors, partners, employees,
representatives, affiliates, agents, consultants and advisers (each a
“Limited Party”):
• expressly disclaim any and all responsibility and liability (including,
without limitation, any liability arising from fault, negligence or
negligent misstatement) for any direct, indirect, consequential or
contingent loss or damage arising from this presentation or reliance
on anything contained in or omitted from it or otherwise arising in
connection with this presentation;
• disclaim any obligations or undertaking to release any updates or
revisions to the information in this presentation and;
• do not make any representation or warranty, express or implied, as to
the accuracy, reliability, completeness or fairness of the information,
opinions and conclusions contained in this presentation or that this
presentation contains all material information about Aeris or the
Transaction or that a prospective investor or purchaser may require in
evaluating a possible investment in Aeris or acquisition of shares in
Aeris, or likelihood of fulfilment of any forward-looking statement or
any event or results expressed or implied in any forward-looking
statement.
PRODUCTION TARGETS CAUTIONARY STATEMENT
The Ore Reserve and Mineral Resource estimates underpinning the
Stockman Production Targets were prepared by a Competent Person in
accordance with the JORC Code 2012.
The material assumptions on which the Production Targets are based is
set out in Appendix C of the ASX Release of Aeris dated 28 April 2022
“Transformational Acquisition and Capital Raise” (Initial Report). Aeris
confirms that all material assumptions underpinning the production
targets in the Initial Report continue to apply and have not materially
changed. The modifying factors used in the estimation of the Ore
Reserve were also applied to the Mineral Resources in the generation of
the Production Targets.
2
Highlights for Q4 FY23
Copper equivalent production of 13.1kt for the quarter and 51.5kt
for the full year
Mt Colin mining to plan but affected by delays with third-party
milling; large mined ore stockpiles at end of FY23
Tritton performed well – copper production of 5.4kt at improved
tonnes and grades
Seismic events severely impacted production at Jaguar forcing a
review of the mining strategy
Avoca Tank and Budgerygar mines online and ramping up
production
Decision made to place Jaguar on care and maintenance until
feasibility study on restart options is completed
Strong gold production from Cracow with 13.8koz
Group operating and capital costs within or below revised
guidance ranges for the full year FY23
3
Jaguar care and
maintenance
Preserving ~8Mt mineral resource1 for a future expanded
Bentley mine
mine
Seismic events last quarter have forced a review of safe
production rates
Operation has also been impacted by cost inflation on key
consumables and a weaker zinc price
Reduction in near-term ore sources has made the
operation financially unsustainable in FY24
Decision made to place Jaguar in care and maintenance
effective September 2023
Photo?
Expand text?
Feasibility study will commence on restart options
incorporating substantial resource base across 4 deposits
Company maintains high conviction on medium term value
opportunities at Jaguar
Tenement package is highly prospective for not only further
base metal discoveries but also gold
1. See ASX announcements “Group Mineral Resource and Ore Reserve Statement” dated 18 April 2023 and
“Correction - Jaguar Deposit Mineral Resource Update” dated 12 July 2023
4
Upsize of working cap
facility to $50 million
New facility provided by WHSP replaces $20m ANZ facility
Completely non-dilutionary for shareholders
WHSP Facility Key Terms1
Facility Limit
A$50 million
Term
2 years with ability to extend for a further 1
year with consent of the Lender
Interest Rate
BBSY + 11% per annum (payable monthly)
PIK Interest
Interest may be capitalised and will accrue
an additional 2% per annum
Security
Second ranking secured
Establishment Fee
3.5%
•
3.5% of the Facility Limit if paid during
the first 12 months and 5 business days of
the Term;
•
5% of the Facility Limit if paid after 12
months and 5 business days and
before18 months of the Term;
•
8.5% of the Facility Limit if paid after 18
months of the Term.
No associated offtakes, warrants or production royalties
Ensures sufficient working capital liquidity to undertake an orderly
shutdown of Jaguar whilst delivering on FY24 plans across its other
operations
Exit Fee
Undrawn Commitment
Fee
5% per annum
Make Whole Fee
Payable if any part is cancelled/ repaid within
the first 12 months
Covenants
1. Summary of key terms presented. For more detailed information, refer to ASX release “Corporate Update and FY24
Guidance” dated 1 August 2023
•
Net Tangible Assets
•
Debt to EBITDA
•
Interest cover ratio
5
FY24 Guidance
Group copper equivalent production of 40kt - 50kt, with
minimal contribution from Jaguar, down from 51.5kt
Uplift in copper production due to improved mine grades
at Tritton
Mt Colin forecast to produce at similar levels to FY23
Significant growth capital investment at Cracow for a
tailings dam lift extending capacity by 3 years
Maintaining focus on cost control across the business
1.
2.
Based on average commodity pricing of Cu US$8,725/t, Zn US$2,415/t, Au US$1,930/oz, Ag US$23.45/oz
Based on average commodity pricing of Cu US$8,274/t, Zn US$3,060/t, Au US$1,840/oz, Ag US$21.07/oz
FY24
Guidance
FY23A
kt
kt
koz
koz
kt
28 - 35
1.2 - 1.5
48 - 60
181 - 227
27.4
22.5
59.6
884
40 - 501
51.52
Operating Costs
Mining
Processing
Site G&A
TC/RCs
Product handling
$M
$M
$M
$M
$M
202 - 243
84 - 101
43 - 52
28 - 34
24 - 29
259
105
69
40
36
Capital Costs
Sustaining
Growth
Exploration
Projects
$M
$M
$M
$M
76 - 91
34 - 41
12 - 15
2-3
83
45
15
6
Group
Production
Copper
Zinc
Gold
Silver
Copper equivalent
6
Aeris Resources
Australian mid-tier, base and precious metals miner
Mt Colin Mine (100%)
Mine Type
FY24 Production Guidance
U/G Cu, Au
8kt - 10kt Cu
Cracow Operations (100%)
Mine Type
U/G Au
FY24 Production Guidance
38koz - 48koz Au
Barbara Project (100%)
Mine Type
Resource
U/G Cu, Au
45kt Cu1
Jaguar Operations (100%) Care and Maintenance
Mine Type
Resource3
U/G Zn, Cu, Ag, Au
455kt Zn, 97kt Cu
North Queensland
Cracow
Jaguar
Tritton
Stockman Project (100%)
Mine Type
Ave LOM Production
Mine Life
1.
2.
3.
U/G Zn, Cu, Au
~30ktpa Cu eq2
10 years
Refer to ASX release “Barbara Mineral Resource Update” 28 June 2023.
Refer to Appendix for copper equivalent production
See ASX announcements “Group Mineral Resource and Ore Reserve Statement” dated 18 April 2023 and “Correction Jaguar Deposit Mineral Resource Update” dated 12 July 2023
Tritton Operations (100%)
Stockman
Mine Type
FY24 Production Guidance
U/G Cu
19kt - 24kt Cu
7
Tritton
NSW
Q4 results & FY24 guidance
Challenging FY23; investments start to payoff in FY24
Q4 copper production of 5.4kt Cu at AISC of A$5.68/lb
Increased contribution from the high-grade Avoca Tank
and Budgerygar mines
Q4 operating costs lower on a unit basis due to higher
metal production
Total capital and operating costs for the full year within
FY23 guidance
FY24 to see increased copper production as Avoca Tank
and Budgerygar ramp-up
Raise bores for ventilation shafts at Avoca Tank and
Budgerygar now completed – de-risks FY24 plan
FY24
Guidance
FY23A
kt
koz
koz
19 - 24
6-7
148 - 185
17.2
4.6
135
Operating Costs
Mining
Processing
Site G&A
TC/RCs
Product handling
$M
$M
$M
$M
$M
113 - 136
31 - 37
22 - 27
19 - 23
16 - 20
110
31
20
14
15
Capital Costs
Sustaining
Growth
Exploration
$M
$M
$M
57 - 69
10 - 12
7-9
46
39
6
Tritton Operations
Production
Copper
Gold
Silver
9
Tritton mine (including Budgerygar)
2 year investment to improve grade
Budgerygar vent shaft now complete –
almost 12 months late due to geotechnical
issues
Budgerygar production to ramp-up over FY24
Higher grade ore from Budgerygar and Tritton
in FY24
Murrawombie Underground
Showing EM plates 250m below current resource
All deposits open at depth
Budgerygar vent shaft
Refer to Group Mineral Resource and Ore Reserve Statement dated 18 April 2023
10
Avoca Tank mine
Following up high-grade intersections
2.5% Cu and 0.8g/t Au ore from Avoca Tank (in production
Q4 FY23) – geological model reconciling well to resource
Grade control drilling / underground mapping materially
improved geological understanding
Production to ramp-up during FY24
New gold lens discovered
Massive sulphides also intersected 180m below mineral
resource in hole ATEL00521,2,3
1.
2.
3.
Refer to ASX announcement “High Grade Copper and Gold Intersected at Avoca Tank” dated 10 January 2023
Refer ASX Announcement “Tritton Exploration Update” dated 30 January 2023.
Cautionary Statement: In relation to the disclosure of visual mineralisation, the Company cautions that visual estimates of sulphide material abundance should never be considered a proxy or substitute for laboratory analysis. Laboratory assay results
are required to determine widths and grade of the visible mineralisation reported in preliminary geological logging. The Company will update the market when laboratory analytical results become available.
11
Constellation Deposit
Potential future baseload feed for Tritton mill
Located 45km northeast of the Tritton plant
Mineral Resource1 of 6.7Mt at 1.85% Cu and 0.58g/t Au
Large, higher grade resource1 from surface and open at depth
Drill program to commence Q1 FY24 targeting additional Mineral
Resource and improving resource confidence levels
Defining “stand-up zone”, which could significantly improve
underground mine design
Mining study on underground, open pit and heap leach
components due H1 FY24
Advancing EIS and permitting activities for a future mining operation
1.
6.7Mt at 1.9% Cu, 0.6g/t Au. Refer to ASX release “Group Mineral Resource and Ore Reserve Statement” 18 April
2023.
12
Exploration opportunities
Multiple high conviction targets in highly endowed
region
Over 900kt1 Cu discovered to date, over 80% of which has
been south of the Mitchell Highway
Exploration focus shifted to underexplored northern
tenements with over 100km of favourable stratigraphy
Initial airborne EM (VTEM) survey led to Constellation
discovery
Follow-up VTEM survey has identified another 14 high priority
anomalies
Drill testing will commence on confirmed bedrock
conductors
1. On the Tritton tenement package, including the current Mineral Resource
13
Cracow
Queensland
Q4 results & FY24 guidance
Strong quarter with gold production of 13.8koz at AISC of
$2,187/oz
Total operating and capital costs for FY23 within revised full
year guidance
Capital investment in tailings dam lift in 1H FY24 to provide
additional 3 years of capacity
FY24
Guidance
FY23A
koz
38 - 48
48.2
Operating Costs
Mining
Processing
Site G&A
$M
$M
$M
50 - 60
26 - 31
12 - 15
57
26
11
Capital Costs
Sustaining
Growth
Exploration
$M
$M
$M
18 - 22
23 - 28
4-5
11
4
5
Cracow Operations
Production
Gold
15
Near mine exploration
Small, high-grade resource additions at current mining
area (Western Vein Field)
Mature mining operation centred on the Western Vein Field (WVF)
Cracow has a strong history of reserve replacement
Potential for small, high-grade extensions to known ore shoots in
WVF – multiple targets to be drilled in FY24
Targeting 20 -130koz Au resource additions from FY24 drill program
16
Golden Plateau
Potential new mining area
Historic mining area with potential for future underground
operation
62koz Au Mineral Resource1 defined in FY23
Significant potential to add additional Mineral Resources
with further drilling
Developing exploration decline to improve drill access
1. Golden Plateau maiden resource of 620kt at 3.1g/t Au for 62koz Au. Refer to ASX announcement “Maiden Mineral
Resource for Golden Plateau” dated 25 Jan 2023.
17
Southern Vein Field
Could be the game-changer for Cracow
Approx. 2.5Moz gold produced to date from the WVF and
850koz gold from Golden Plateau
Structures with the potential to host WVF style ore shoots
interpreted under cover in the Southern Vein Field
Southern Vein Field has had very limited exploration to date
Preparing foundation geophysical data sets to identify drill
targets in FY24
Future drill program to target for high-grade ore shoots
analogous to key WVF shoots, like Crown and Royal
18
Mt Colin
North Queensland
Q4 results & FY24 guidance
Q4 copper production of 2.0kt at AISC of $4.71/lb
Production impacted by toll processing delays at Ernest
Henry
Stockpiles of +100kt mined ore available for processing next
quarter
Operating and capital costs for FY23 were within or below
full-year guidance
FY24 guidance at similar levels to FY23
FY24
Guidance
FY23A
kt
koz
8 - 10
4-5
7.1
3.9
Operating Costs
Mining
Processing
Site G&A
TC/RCs
Product handling
$M
$M
$M
$M
$M
34 - 41
25 - 30
7-8
7-9
7-9
44
20
7
7
4
Capital Costs
Sustaining
Growth
Exploration
$M
$M
$M
0-0
0-0
0-0
1
0
2
North Queensland Operations
Production
Copper
Gold
20
Nth Qld strategy
Using Mt Colin as springboard for future opportunities
in region
Mt Colin Stope Plan
Harvesting cash from Mt Colin mine to fund other group
capital developments
Toll treatment options with regional mills reduces capital
and speeds up development times
Large tenement package in highly prospective region to
be explored
Strategy to build a pipeline of operating mines in the region
21
Barbara project
Potential follow-on operation to Mt Colin
Updated resource of 2.2Mt at 2.0% Cu and 0.2g/t Au1 completed
Resource remains open down-plunge
Feasibility studies to be undertaken in FY24 on a potential
underground operation
Situated on a mining lease – can be brought into production
quickly
1.
Refer to ASX announcement “Barbara Mineral Resource Update” dated 28 June 2023
22
Jaguar
Western Australia
Q4 results & FY24 guidance
Q4 zinc production of 2.9kt at AISC of $6.21/lb
Seismic events and low development rates severely
impacted mining activities
All-in sustaining costs high on reduced metal production
Decision made to place operation on care and
maintenance to preserve in-ground value of substantial
mineral resource2 (455kt Zn and 97kt Cu)
Limited contribution to FY24 group production
1.
2.
Cost guidance excludes $7.2M closure and $4.5M care and maintenance costs at Jaguar
See ASX announcements “Group Mineral Resource and Ore Reserve Statement” dated 18 April 2023 and
“Correction - Jaguar Deposit Mineral Resource Update” dated 12 July 2023
FY24
Guidance
FY23A
kt
kt
koz
koz
0.2 - 0.3
1.2 - 1.5
0.2 - 0.3
33 - 42
3.1
22.5
3.0
718
Operating Costs1
Mining
Processing
Site G&A
TC/RCs
Product handling
$M
$M
$M
$M
$M
5-6
3-4
2-3
2-3
1-2
48
28
31
19
17
Capital Costs
Sustaining
Growth
Exploration
$M
$M
$M
1-2
1-2
1-2
24
1
3
Jaguar Operations
Production
Copper
Zinc
Gold
Silver
24
Strategic plan
Target 10 year mine plan at ~650kt processing capacity
from two or more mines producing at any time
Mineral Resource1 8Mt @ 1.1% Cu, 5.6% Zn, 1.3g/t Au
and 215g/t Ag across 4 deposits:
̶ Bentley
̶ Jaguar
̶ Triumph
̶ Teutonic Bore
New Mineral Resource estimate for Jaguar Mine1
Defined, fully permitted project at Triumph
Significant copper resources remaining below the
historic Teutonic Bore pit
Excellent exploration potential for both base metals
and gold
1. See ASX announcements “Group Mineral Resource and Ore Reserve Statement” dated 18 April 2023 and “Correction Jaguar Deposit Mineral Resource Update” dated 12 July 2023
Source: IGO Limited
25
Turbo development
The future of the Bentley mine
Current Bentley Mineral Resource of 3.1Mt at 1.3%Cu, 7.8%Zn, 0.8Au1
Turbo now the second largest lens ever discovered at the Bentley
deposit and is still open at depth
Decline from Bentley infrastructure to be redesigned to incorporate
Bacalar and Flying Spur Deeps lenses
Reviewing mining method considering recent seismic events within
Bentley
1. Refer to ASX release “Group Mineral Resource and Ore Reserve Statement” dated 18 April 2023
26
Jaguar mine
Copper dominant restart opportunity
Mineral Resource of 0.8Mt at 2.28% Cu, 4.66% Zn and 61g/t Ag1
Resource consists of high-grade remnant sills and pillars along
with additional mineralisation outside the old mine workings
Multiple targets for further exploration identified
Dewatering underway to enable review of ground conditions
in the decline
1.
Refer to ASX release “Jaguar Deposit Mineral Resource Update” dated 12 July 2023
27
Other regional targets
Tenements well known for base metals prospectivity
but also hosts multiple gold targets
Multiple new base metals VMS targets identified since
acquiring in 2022
Tenement package also highly prospective for gold –
regional endowment of +25Moz
Heather Bore gold anomaly 13km from Northern Star’s
Thunderbox operation
28
Stockman Project
Victoria
Q4 Activities
High-grade, long life, Zn-Cu-Ag-Au development
project
Feasibility study progressed – market update due Q2 FY24
Metallurgical drilling at Wilga and Currawong – enabling updated
met test work with fresh ore samples
Surface water permits granted
Updated biological management plans submitted
Mining License extension approved by Earth Resources Regulator
High grade ore reserve of of 9.6Mt at 2.9% Cu equivalent (recovered)1
PFS completed in 2019 on 10-year operation producing c.30ktpa Cu
eq2 from two underground mines and conventional flotation plant
1.
2.
Refer to Appendix for Reserves and copper equivalent calculation
Refer to ASX announcement “Transformational Acquisition and Capital Raise” dated 28 April 2022 for the
assumptions underlying the production target
30
DFS underway
Process Plant
Currawong
Wilga
3.3 km
31
Corporate
Closing cash and receivables of $29.5 million
New $50m working capital facility to be provided by major
shareholder, Washington H. Soul Pattinson.
ANZ $20m Working Capital Facility to be cancelled.
Unhedged
(A$ Million)
Sep
2022
Qtr
Dec
2022
Qtr
Mar
2023
Qtr
Jun
2023
Qtr
Closing cash
51.8
67.2
45.3
19.5
Jaguar - zinc concentrate receivable
0.0
5.0
1.1
0.8
Mt Colin
0.0
0.0
0.0
0.0
Cracow - gold dore
0.1
0.1
0.1
0.1
Tritton - copper concentrate receivables
3.0
9.2
9.5
9.1
Useable Cash and Receivables
54.9
81.6
56.0
29.5
32
Appendix
Group Ore Reserves
PROJECT
CATEGORY
TONNES (‘000)
GRADE
% Cu
Tritton
Cracow
Jaguar
North Queensland
Stockman
Grand Total
As at December 2022.
% Zn
CONTAINED METAL
g/t Au
g/t Ag
kt Cu
kt Zn
koz Au
koz Ag
Proved
450
1.3
0.1
2.8
6
1
40
Probable
3,560
1.4
0.2
5.2
49
28
598
Total
4,010
1.4
0.2
4.9
55
30
638
Proved
230
3.7
27
Probable
360
3.5
41
Total
590
3.6
68
Proved
90
1.4
8.7
0.8
74.3
1
8
2
225
Probable
1,060
1.5
8.3
0.6
45.2
16
87
21
1,534
Total
1,150
1.5
8.3
0.6
47.6
17
95
23
1,759
Proved
100
2.8
0.6
3
2
Probable
290
2.2
0.4
7
3
Total
390
2.4
0.4
9
5
Proved
0
0.0
0.0
0.0
0.0
0
0
0
0
Probable
9,640
1.9
4.3
1.0
36.0
183
413
318
11,409
Total
9,640
1.9
4.3
1.0
36.0
183
413
318
11,409
265
508
444
13,805
34
Group Mineral Resources
PROJECT
CATEGORY
TONNES (‘000)
GRADE
% Cu
Tritton
Cracow
Jaguar
North Queensland
g/t Au
g/t Ag
kt Cu
kt Zn
koz Au
koz Ag
Measured
2,000
1.1
0.1
3
23
6
180
Indicated
11,000
1.4
0.3
4
155
103
1,480
Inferred
12,000
1.7
0.3
4
191
129
1,330
Total
25,000
1.5
0.3
4
369
238
2,990
Measured
550
4.1
3
73
60
Indicated
1,900
4.0
4
241
240
Inferred
2,500
2.6
5
212
370
Total
4,900
3.3
4
526
670
Measured
670
2.7
20.5
1.2
273
12
41
10
1,575
Indicated
3,580
1.1
5.6
1.2
53
43
265
53
8,860
Inferred
3,790
1.3
6.7
0.6
94
43
151
43
6,960
Total
8,078
1.1
5.6
1.3
215
97
455
106
17,390
Measured
642
3.5
0.7
18
11
0
Indicated
2,717
2.3
0.3
3
36
12
140
Inferred
387
2.1
0.2
4
17
4
60
3,746
2.5
0.4
3
94
41
240
Measured
0
0
0
0.0
0
0
0
0
0
Indicated
12,400
2.1
4.3
1.0
39
254
538
408
15,630
Inferred
2,400
1.7
3.5
1.4
34
42
85
112
2,650
Total
14,800
2.0
4.20
1.1
38
296
623
520
18,280
856
1,078
1,431
39,570
Total
Stockman
% Zn
CONTAINED METAL
Grand Total
As at December 2022 + updated Barbara Resource released 28 June 2023 and updated Jaguar Resource released 5 July 2023
35
Copper equivalent calculation
RECOVERED CUEQ METAL PRODUCED
CuEq Metal Recovered t =
(Recovered Cu Metal t ×Cu Price $/t)
+(Recovered Zn Metal t ×Zn Price $/t)
+(Recovered Au Metal oz ×Au Price $/oz)
+(Recovered Ag Metal oz ×Ag Price $/oz)
Cu Price $/t
Where each Recovered Metal is Contained Metal x recovery %
RECOVERY FACTORS
Zn
Cu
Ag
Au
Stockman
76.1%
80.5%
58.2%
19.9%
With respect to CuEq metrics, forecast metal prices applied are as follows
unless otherwise stated:
BASE PRICE DECK
CY 2026
CY 2027
2028+
Copper
USD / lb
3.80
3.80
3.80
Silver
USD / oz
21.00
21.00
21.00
Gold
USD / oz
1,725
1,700
1,700
Zinc
USD / lb
1.25
1.20
1.20
FX
AUD:USD
0.72
0.72
0.72
36
Share your feedback
Discover