
Filo Mining Corp. (TSX: FIL) (Nasdaq First North Growth Market: FIL) (OTCQX: FLMMF) announces its results for the three and twelve months ended December 31, 2022.
Jamie Beck, President & CEO, commented, “With a strong balance sheet and continued exploration success in 2022, we are accelerating our exploration efforts. There are nine rigs currently available at the project and we are planning for year-round operations throughout 2023. We look forward to another year of high impact drilling comprised of a mix of both large and small step-outs to the north and south of our current interpretation of the Aurora Zone, as well as resource definition drilling within it. Our exploration results continue to stand out on a global scale and showcase the project as one of the most significant copper-gold-silver discoveries of its generation.”
2022 HIGHLIGHTS
FOURTH QUARTER 2022 DRILLING AND ASSAY RESULTS
During and subsequent to the end of the fourth quarter of 2022, the Company announced the following results from the ongoing drill program:
Assay results received by the Company during and subsequent to 2022 are summarized in Appendix 1 to this news release.
PRE-FEASIBILITY STUDY UPDATE
The Company has completed an update to the pre-feasibility study (“PFS”) on the Filo del Sol Project, with an effective date of February 28, 2023, which continued to demonstrate the project’s robust economic potential. The PFS, which was based only on the oxide portion of the current Mineral Resource and used prices of US$3.65/lb copper, US$1,700/oz gold, and US$21/oz silver, yielded an after-tax net present value (“NPV”) of US$1.3 billion at a discount rate of 8%, and generated an internal rate of return of 20%. Positive valuations were also maintained across a wide range of sensitivities on key assumptions.
The Company’s most recent Mineral Resource and Mineral Reserve statement for the Filo del Sol Project is shown below. This Resource does not include any of the mineralization hosted in the Aurora, Breccia 41 or Bonita Zones and the Reserve only encompasses the oxide portion of the Resource.
Category | Tonnes
(millions) |
Cu
(%) |
Au
(g/t) |
Ag
(g/t) |
Lbs Cu
(billions) |
Oz Au
(millions) |
Oz Ag
(millions) |
Mineral Resource | |||||||
Indicated | 432.6 | 0.33 | 0.33 | 11.5 | 3.2 | 4.6 | 160.4 |
Inferred | 211.6 | 0.27 | 0.31 | 7.4 | 1.3 | 2.1 | 50.3 |
Mineral Reserve | |||||||
Proven | – | – | – | – | – | – | – |
Probable | 259.6 | 0.39 | 0.34 | 16.0 | 2.2 | 2.9 | 133.3 |
Mineral Resource
1) The Mineral Resource estimate has an effective date of January 18, 2023. 2) The qualified person for the resource estimate is James N. Gray, P Geo. of Advantage Geoservices Ltd. 3) The mineral resources were estimated in accordance with the CIM Definition Standards for Mineral Resources and Reserves. 4) Sulphide copper equivalent (CuEq) assumes metallurgical recoveries of 84% for copper, 70% for gold and 77% for silver based on similar deposits, as no metallurgical testwork has been done on the sulphide mineralization, and metal prices of $4/lb copper, $1800/oz gold, $23/oz silver. The CuEq formula is: CuEq=Cu+Ag*0.0077+Au*0.5469. 5) All figures are rounded to reflect the relative accuracy of the estimate. 6) Mineral resources are not mineral reserves and do not have demonstrated economic viability. 7) The resource was constrained by a Whittle® pit shell using the following parameters: Cu $4/lb, Ag $23/oz, Au $1800/oz, slope of 29° to 45°, a mining cost of $2.72/t and an average process cost of $9.86/t. 8) Cut-off grades are 0.2 g/t Au for the AuOx material, 0.15% CuEq for the CuAuOx material and 20 g/t Ag for the Ag material. These three mineralization types have been amalgamated in the oxide total above. CuAuOx copper equivalent (CuEq) assumes metallurgical recoveries of 77% for copper, 72% for gold and 71% for silver based on preliminary metallurgical testwork, and metal prices of $4/lb copper, $1800/oz gold, $23/oz silver. The CuEq formula is: CuEq=Cu+Ag*0.0077+Au*0.6136. 9) Mineral resources are inclusive of mineral reserves. Mineral Reserve 1) The Mineral Reserve estimate has an effective date of February 28, 2023. 2) The qualified person for the estimate is Mr. Gordon Zurowski, P.Eng. of AGP Mining Consultants, Inc. 3) The mineral reserves were estimated in accordance with the CIM Definition Standards for Mineral Resources and Reserves. 4) The mineral reserves are supported by a mine plan, based on a pit design, guided by a Lerchs-Grossmann (LG) pit shell. Inputs to that process are metal prices of Cu $3.50/lb, Ag $20/oz, Au $1600/oz; mining cost average of $2.72/t; an average processing cost of $9.65/t; general and administration cost of $1.46/t processed; pit slope angles varying from 29 to 45 degrees, inclusive of geotechnical berms and ramp allowances; process recoveries were based on rock type. The average recoveries applied were 83% for Cu, 73% for Au and 80% for Ag, which exclude the adjustments for operational efficiency and copper recovered as precipitate which were included in the financial evaluation. 5) Dilution and mining loss adjustments were applied at ore/waste contacts using a mixing zone approach. The volumes of dilution gain and ore loss were equal, resulting reductions in grades of 1.0%, 1.3% and 1.0% for Cu, Au and Ag, respectively. 6) Ore/waste delineation was based on a net value per tonne (NVPT) cut-off of $4.5/t considering metal prices, recoveries, royalties, process and G&A costs as per LG shell parameters stated above, elevated above break-even cut-off to satisfy processing capacity constraints. 7) The life-of-mine stripping ratio in tonnes is 1.57:1. 8) All figures are rounded to reflect the relative accuracy of the estimate. Totals may not sum due to rounding as required by reporting guidelines. |
|||||||
The Company’s Mineral Resource estimate is inclusive of the Mineral Reserve estimate as set forth above.
The technical information relating to the PFS is described in a technical report titled “Filo del Sol Project NI 43-101 Technical Report, Updated Pre-feasibility Study” dated March 17, 2023, with an effective date of February 28, 2023 (the “Technical Report”). The Technical Report was prepared for Filo Mining by Ausenco Engineering Canada Inc. and is available for review under the Company’s profile on SEDAR at www.sedar.com and on the Company’s website at www.filo-mining.com.
OUTLOOK
Drilling continues to be the primary focus with nine drill rigs at site. As the summer drilling campaign continues, drilling is underway on new exploration targets outside of the Aurora and Breccia 41 Zones. Drilling will remain a mix of both large and small step-outs to the north and south of the Aurora Zone, as well as resource definition drilling within it. The Company continues to maintain a strong focus on improving drill productivity through a variety of initiatives, and is planning for year-around drilling and field operations.
Data collected from the current campaign will be used to develop a comprehensive geological model which will guide further exploration and form the basis of an eventual update to the Mineral Resource estimate. The Company will continue preliminary metallurgical testwork on the sulphide mineralization, as well as environmental and social baseline programs in support of future project permitting.
The Company’s plans and timelines are subject to equipment and staff availability, along with being able to operate safely and effectively throughout the winter and in accordance with the Company’s health and safety protocols.
BHP exercises anti-dilutive top-up right to maintain pro rata shareholding
Jamie Beck remarked, “Recently, BHP elected to exercise its right to maintain its pro rata interest in Filo Mining, and we are once again pleased to receive BHP’s ongoing vote of confidence in our team and the Filo del Sol Project.”
On February 7, 2023, the Company closed a non-brokered private placement to BHP Western Mining Resources International Pty Ltd, a wholly owned subsidiary of BHP Group Limited (collectively, “BHP”), whereby the Company issued 43,711 common shares to BHP for gross proceeds of C$1,084,907 (the “Anti-dilution Top-Up”).
The Anti-dilution Top-Up was undertaken pursuant to the terms of the March 11, 2022 private placement (the “Private Placement”), whereby BHP was granted certain anti-dilutive rights, allowing BHP to top-up and maintain its pro rata ownership interest in the Company from time to time (see news releases dated February 28, 2022 and March 11, 2022).
SELECTED FINANCIAL INFORMATION
(In thousands of Canadian dollars) | ||||
December 31, | December 31, | |||
2022 | 2021 | |||
Cash and cash equivalents | 74,915 | 19,417 | ||
Working capital | 60,296 | 13,052 | ||
Mineral properties | 9,737 | 8,063 | ||
Total assets | 85,964 | 30,660 | ||
The financial information in this table were selected from the Financial Statements, which are available on SEDAR at www.sedar.com and the Company’s website www.filo-mining.com. | ||||
FINANCIAL RESULTS
(In thousands of Canadian dollars, except per share amounts) | |||||
Three months ended | Twelve months ended | ||||
December 31, | December 31, | ||||
2022 | 2021 | 2022 | 2021 | ||
Exploration and project investigation | 25,605 | 10,329 | 82,524 | 40,901 | |
General and administration (“G&A”), excluding share-based compensation expense(1) |
1,381 | 1,163 | 5,313 | 3,627 | |
Share-based compensation expense(1) | 2,009 | 675 | 9,460 | 3,301 | |
Net loss | 21,008 | 8,053 | 68,961 | 32,419 | |
Basic and diluted loss per share | 0.17 | 0.07 | 0.57 | 0.29 | |
(1) Share based compensation is a non-cash cost which reflects the amortization of the estimated fair value of share options over their vesting period. The fair value of share options is calculated using the Black-Scholes pricing model, which relies heavily on the Company’s share price and historical share price volatility. Due to the material increase in the Company’s share price and volatility since 2021, the calculated fair value of the Company’s share options has increased considerably, resulting in a higher share option value and resultant share-based compensation expense being recognized. | |||||
The financial information in this table were selected from the Company’s condensed interim consolidated financial statements for the three months and year ended December 31, 2022 (the “Financial Statements”), which are available on SEDAR at www.sedar.com and the Company’s website www.filo-mining.com. |
During the three months and year ended December 31, 2022, the Company incurred net losses of $21.0 and $69.0 million, respectively. Net losses are driven primarily by $25.6 million and $82.5 million, respectively, in exploration and project investigation expense and $3.0 million and $13.0 million, respectively, in G&A expense. These expenses were partially offset by gains of $8.3 million and $25.0 million, respectively, resulting from the use of marketable securities for the purposes of facilitating intragroup funding transfers (“Funding Gains”). For the three months and year ended December 31, 2021, the Company reported net losses of $8.1 million and $32.4 million, respectively, consisting mainly of $10.3 million and $40.9 million, respectively, in exploration and project investigation expense and $1.7 million and $6.1 million, respectively, in G&A expense. These expenses were partially offset by Funding Gains of $4.7 million and $15.3 million, respectively.
LIQUIDITY AND CAPITAL RESOURCES
As at December 31, 2022, the Company had cash and cash equivalents of $74.9 million and net working capital of $60.3 million, compared to cash of $19.4 million and net working capital of $13.1 million as at December 31, 2021. The increase in the Company’s cash and cash equivalents and net working capital is primarily due to the $100.0 million Private Placement of 6,270,000 common shares to BHP at a price of $15.95 per common share. An Additional $4.8 million in gross proceeds was received by the Company in relation to the exercise of stock options during 2022. The Company plans to deploy its treasury to fund ongoing exploration and advancement of the Filo del Sol project, and for working capital and general corporate purposes.
About Filo Mining
Filo Mining is a Canadian exploration and development company focused on advancing its 100% owned Filo del Sol copper-gold-silver deposit located in Chile’s Region III and adjacent San Juan Province, Argentina. The Company’s shares are listed on the TSX and Nasdaq First North Growth Market under the trading symbol “FIL”, and on the OTCQX under the symbol “FLMMF”. Filo Mining is a member of the Lundin Group of Companies.
Technical Information
Copper Equivalent is calculated based on US$ 3.00/lb Cu, US$ 1,500/oz Au and US$ 18/oz Ag, with 80% metallurgical recoveries assumed for all metals. The formula is: CuEq % = Cu % + (0.7292 * Au g/t) + (0.0088 * Ag g/t).
Details on assay procedures and the drill intersections provided above can be found in the Company’s news releases dated January 12, 2022, January 19, 2022, April 19, 2022, May 12, 2022, May 23, 2022, June 9, 2022, August 23, 2022, October 5, 2022, November 23, 2022, January 10, 2023 and February 2, 2023.
Qualified Persons
The scientific and technical disclosure for the Filo del Sol Project included in this news release have been reviewed and approved by Bob Carmichael, P.Eng. and Jamie Beck, P. Eng. Mr. Carmichael is Filo Mining’s Vice President of Exploration and a Qualified Person under National Instrument 43-101 Standards of Disclosure of Mineral Projects (“NI 43-101”). Mr. Beck is Filo Mining’s President and CEO and is also a Qualified Person under NI 43-101.
APPENDIX 1 – 2022 ASSAY RESULTS
Assay results received by the Company during and subsequent to 2022 are summarized in the following table:
Hole-ID | From
(m) |
To
(m) |
Length (m) | Cu
(%) |
Au
(g/t) |
Ag
(g/t) |
CuEq1
(%) |
FSDH054 | 146.0 | 1,369.5 | 1,223.5 | 0.71 | 0.54 | 18.0 | 1.26 |
incl. | 435.9 | 442.0 | 6.1 | 0.59 | 0.24 | 127.5 | 1.89 |
incl. | 498.0 | 1,090.0 | 592.0 | 1.15 | 0.84 | 31.9 | 2.04 |
incl. | 830.0 | 1,001.5 | 171.5 | 1.51 | 1.42 | 75.9 | 3.22 |
FSDH055A | 362.0 | 426.0 | 64.0 | 0.01 | 0.49 | 1,213.8 | |
incl. | 374.4 | 402.0 | 27.6 | 0.01 | 0.50 | 2,439.2 | |
incl. | 380.0 | 388.0 | 8.0 | 0.01 | 0.45 | 5,280.0 | |
FSDH055B | 366.0 | 428.0 | 62.0 | 0.01 | 0.61 | 280.5 | |
FSDH055C | 150.0 | 1,487.5 | 1,337.5 | 0.66 | 0.54 | 31.5 | 1.33 |
incl. | 418.0 | 504.0 | 86.0 | 0.07 | 0.43 | 109.2 | |
and incl. | 540.0 | 1,076.0 | 536.0 | 1.25 | 0.95 | 56.1 | 2.44 |
incl. | 728.0 | 854.0 | 126.0 | 2.12 | 1.69 | 188.7 | 5.02 |
incl. | 728.0 | 752.0 | 24.0 | 5.08 | 4.88 | 530.2 | 13.30 |
incl. | 742.0 | 750.6 | 8.6 | 7.08 | 8.16 | 820.4 | 20.25 |
FSDH056 | 168.0 | 670.2 | 502.2 | 0.50 | 0.40 | 11.4 | 0.89 |
incl. | 388.0 | 670.2 | 282.2 | 0.68 | 0.39 | 17.9 | 1.13 |
and incl. | 420.0 | 432.5 | 12.5 | 0.39 | 0.93 | 135.8 | |
FSDH057 | 136.0 | 787.1 | 651.1 | 0.63 | 0.37 | 25.6 | 1.12 |
incl. | 404.0 | 432.0 | 28.0 | 0.01 | 0.19 | 109.9 | |
incl. | 498.0 | 787.1 | 289.1 | 1.18 | 0.68 | 36.0 | 2.00 |
and incl. | 776.0 | 787.1 | 11.1 | 9.11 | 8.87 | 230.4 | 17.60 |
FSDH058 | 100.0 | 1,351.5 | 1,251.5 | 0.56 | 0.41 | 6.6 | 0.91 |
Incl | 232.0 | 238.0 | 6.0 | 0.24 | 0.24 | 398.3 | |
incl. | 500.0 | 1,004.0 | 504.0 | 0.77 | 0.54 | 7.4 | 1.23 |
incl. | 600.0 | 910.0 | 310.0 | 0.87 | 0.62 | 8.2 | 1.40 |
FSDH059 | 124.0 | 311.5 | 187.5 | 0.13 | 0.19 | 6.2 | 0.33 |
incl. | 304.0 | 311.5 | 7.5 | 0.00 | 0.08 | 49.7 | |
FSDH060 | 332.0 | 1,070.0 | 738.0 | 0.39 | 0.14 | 1.9 | 0.51 |
incl. | 620.0 | 1,070.0 | 450.0 | 0.47 | 0.14 | 1.8 | 0.59 |
incl. | 620.0 | 942.0 | 322.0 | 0.50 | 0.16 | 1.8 | 0.63 |
FSDH061 | 392.0 | 1,093.2 | 701.2 | 0.81 | 0.33 | 9.1 | 1.13 |
incl. | 508.0 | 914.0 | 406.0 | 0.97 | 0.40 | 11.1 | 1.36 |
FSDH062 | 134.0 | 1,447.2 | 1,313.2 | 0.40 | 0.29 | 4.5 | 0.65 |
incl. | 400.0 | 920.4 | 520.4 | 0.51 | 0.35 | 6.4 | 0.82 |
FSDH063 | 16.0 | 860.2 | 844.2 | 0.29 | 0.25 | 6.5 | 0.53 |
incl. | 16.0 | 548.0 | 532.0 | 0.35 | 0.32 | 9.0 | 0.66 |
incl. | 16.0 | 158.0 | 142.0 | 0.36 | 0.26 | 18.1 | 0.71 |
incl. | 436.0 | 548.0 | 112.0 | 0.42 | 0.42 | 15.0 | 0.86 |
FSDH064 | 44.0 | 1,400.0 | 1,356.0 | 0.58 | 0.53 | 14.4 | 1.09 |
incl. | 306.0 | 385.0 | 79.0 | 0.73 | 0.90 | 182.6 | 3.00 |
incl. | 536.0 | 960.0 | 424.0 | 0.86 | 0.84 | 7.8 | 1.54 |
FSDH067 | 132.0 | 1,263.6 | 1,131.6 | 0.62 | 0.53 | 11.9 | 1.11 |
incl. | 160.0 | 480.0 | 320.0 | 0.66 | 0.73 | 29.9 | 1.45 |
incl. | 202.0 | 206.0 | 4.0 | 1.54 | 12.08 | 20.5 | 10.52 |
incl. | 248.0 | 284.0 | 36.0 | 0.76 | 0.71 | 123.2 | 2.36 |
FSDH068A | 18.0 | 1,794.0 | 1,776.0 | 0.45 | 0.30 | 4.0 | 0.70 |
incl. | 54.0 | 94.0 | 40.0 | 0.65 | 0.92 | 8.1 | 1.39 |
incl. | 394.0 | 1,514.0 | 1,120.0 | 0.59 | 0.38 | 5.3 | 0.92 |
incl. | 574.0 | 1,298.2 | 724.2 | 0.69 | 0.45 | 6.8 | 1.08 |
FSDH069A | 138.0 | 1,434.5 | 1,296.5 | 0.60 | 0.38 | 13.9 | 1.00 |
incl. | 404.0 | 435.0 | 31.0 | 0.00 | 0.27 | 127.0 | |
and incl. | 498.0 | 1,096.0 | 598.0 | 0.92 | 0.57 | 19.3 | 1.51 |
incl. | 792.0 | 886.0 | 94.0 | 1.78 | 1.37 | 26.3 | 3.01 |
FSDH070A | 282.0 | 1,338.5 | 1,056.5 | 0.54 | 0.38 | 4.0 | 0.86 |
incl. | 369.7 | 1,040.0 | 670.4 | 0.63 | 0.41 | 5.3 | 0.97 |
incl. | 540.0 | 712.0 | 172.0 | 0.75 | 0.47 | 5.9 | 1.15 |
FSDH071 | 292.0 | 1,320.0 | 1,028.0 | 0.78 | 0.47 | 6.7 | 1.16 |
incl. | 408.0 | 580.0 | 172.0 | 1.44 | 0.82 | 12.6 | 2.14 |
incl. | 514.0 | 574.0 | 60.0 | 2.18 | 1.64 | 16.9 | 3.53 |
incl. | 776.0 | 1,013.5 | 237.5 | 1.04 | 0.68 | 6.0 | 1.49 |
FSDH074 | 278.0 | 1300.0 | 1022.0 | 0.49 | 0.19 | 4.4 | 0.66 |
incl | 644.0 | 1160.0 | 516.0 | 0.61 | 0.21 | 3.2 | 0.79 |
incl | 840.0 | 1092.0 | 252.0 | 0.65 | 0.23 | 3.6 | 0.85 |
FSDH077 | 192.0 | 194.0 | 2.0 | 0.05 | 10.35 | 0.5 | 0.20 |
plus | 404.0 | 920.2 | 516.2 | 0.11 | 0.11 | 0.9 |
As of the date of this News Release, additional holes have been completed with assays pending, which include:
Assay results for these holes will be released as they are received, analyzed and confirmed by the Company. Two additional holes, FSDH065 (196m) and FSDH066 (458m) were suspended earlier this year, prior to the winter weather, and will be deepened during the upcoming months.
Black Mammoth Metals Corporation (TSX-V: BMM) (OTC: LQRCF) is pl... READ MORE
Entrée Resources Ltd. (TSX:ETG) (OTCQB:ERLFF) is pleased to prov... READ MORE
Outcrop Silver & Gold Corporation (TSX-V: OCG) (OTCQX: OCGSF)... READ MORE
Harfang Exploration Inc. (TSX-V: HAR) is pleased to announce a ne... READ MORE
Orezone Gold Corporation (TSX: ORE) (OTCQX: ORZCF) is pleased t... READ MORE