The Prospector News

Fortuna Reports Results for the Fourth Quarter and Full Year 2022

You have opened a direct link to the current edition PDF

Open PDF Close
Uncategorized

Share this news article

Fortuna Reports Results for the Fourth Quarter and Full Year 2022

 

 

 

 

 

Fortuna Silver Mines Inc. (NYSE: FSM) (TSX: FVI) reported its financial and operating results for the fourth quarter and full year 2022.

 

Fourth Quarter and Full Year 2022 highlights

 

Financial

  • Adjusted net income1 of $7.2 million or $0.02 per share in Q4 2022, totaling $42.6 million, or $0.15 per share for the full year 2022
  • Net loss for the quarter of $160.4 million or $0.52 per share after non-cash impairment charges net of tax of $164.5 million in Q4 2022, totaling a net loss of $135.9 million for the full year 2022
  • Adjusted EBITDA1 of $55.8 million in Q4 2022; totaling $245.5 million for the full year 2022
  • Free cash flow from ongoing operations1 of $4.4 million in Q4 2022; totaling $69.2 million for the full year 2022
  • Share buybacks of $5.9 million completed during 2022
  • Liquidity as at December 31, 2022 was $150.5 million

 

Operational

  • Silver and gold production of 1,746,746 ounces and 64,112 ounces respectively in Q4 2022; 6,907,275 ounces and 259,427 ounces for the full year 2022; gold equivalent3 production of 401,878 ounces for the full year 2022.
  • Q4 2022 cash costs1 per ounce of gold of $815 for the Lindero Mine and $818 for the Yaramoko Mine. Cash costs1,2 per silver equivalent ounce of payable silver sold of $11.16 for the San Jose Mine and $12.46 for the Caylloma mine.
  • Q4 2022 AISC1 per ounce of gold sold of $1,221 for the Lindero Mine and $1,829 for the Yaramoko Mine. AISC1,2 per silver equivalent ounce of payable silver sold of $15.53 and $20.30 for the San Jose Mine and Caylloma Mine, respectively
  • Full year 2022 AISC1 per ounce of gold sold of $1,142 for the Lindero Mine and $1,529 for the Yaramoko Mine. AISC1,2 per silver equivalent ounce of payable silver sold of $15.11 and $17.97 for the San Jose Mine and Caylloma Mine, respectively
  • Lost Time Injury Frequency Rate (LTIFR) of 0.39 and Total Recordable Injury Frequency Rate (TRIFR) of 2.32 at the end of the year, with one fatal accident (refer to Fortuna’s news release January 28, 2022) and five lost time injury incidents recorded during the year.

 

Growth and Development

  • Séguéla Project construction 93% complete as of the end of February 2023. On-time and on-budget for first gold pour in mid 2023
  • In 2022, exploration success at the Sunbird discovery at Séguéla has resulted in a new mineral deposit including an Indicated Mineral Resource of 3.2 million tonnes at an average grade of 2.66 g/t gold containing 279,000 ounces and an Inferred Mineral Resource of 4.2 million tonnes at an average grade of 3.73 g/t gold containing 506,000 ounces (refer to Fortuna news release dated December 5, 2022).

1 Refer to Non-IFRS financial measures
2 AISC/oz Ag Eq calculated at realized metal prices, refer to mine site results for realized prices and Non-IFRS Financial Measures for silver equivalent ratio
3 Gold equivalent production includes gold, silver, lead and zinc and is calculated using the following metal prices: $1,802/oz Au, $21.75/oz Ag, $2,161/t Pb and $3,468/t Zn or Au:Ag = 1:82.89, Au:Pb = 1:0.83, Au:Zn = 1:0.52

 

Jorge A. Ganoza, President and CEO, commented, “Fortuna finished the year in line with production guidance, with only a slight miss in cost guidance at the Lindero Mine in spite of strong inflationary pressures. Our business continued to generate healthy free cash flow from ongoing operations of $69.2 million and adjusted results of $245.5 million in Adjusted EBITDA, and adjusted net income of $42.6 million or $0.15 per share.” Mr. Ganoza added, “As we look forward to 2023 we expect to increase production and improve costs in the second half of the year as our new Séguéla flagship asset comes into production.”

 

Fourth Quarter 2022 and Full Year 2022 Consolidated Results

 

                         
    Three months ended December 31,   Years ended December 31,
(Expressed in millions)   2022     2021   % Change   2022     2021   % Change
Sales   164.7     198.9   (17 %)   681.5     599.9   14 %
Mine operating income   26.0     58.3   (55 %)   146.8     205.5   (29 %)
Operating (loss) income   (173.1 )   38.9   (545 %)   (113.6 )   136.9   (183 %)
Net (loss) income   (160.4 )   16.6   (1,066 %)   (135.9 )   59.4   (329 %)
(Loss) earnings per share – basic   (0.52 )   0.05   (1,148 %)   (0.44 )   0.24   (283 %)
Adjusted net income1   7.2     29.1   (75 %)   42.6     100.6   (58 %)
Adjusted EBITDA1   55.8     89.6   (38 %)   245.5     280.7   (13 %)
Net cash provided by operating activities   49.6     57.1   (13 %)   194.2     147.1   32 %
Free cash flow from ongoing operations1   4.4     28.2   (84 %)   69.2     86.0   (20 %)
Capital expenditures2                        
Sustaining   33.9     31.6   7 %   98.1     77.2   27 %
Non-sustaining3   (2.3 )   2.6   (188 %)   8.2     9.5   (14 %)
Lindero construction         0 %       12.8   (100 %)
Séguéla construction   23.5     19.8   19 %   107.7     34.2   215 %
Brownfields   6.5     8.2   (21 %)   23.3     18.9   23 %
As at               December 31, 2022     December 31, 2021   % Change
Cash and cash equivalents       80.5     107.1   (25 %)
Net liquidity position               150.5     187.1   (20 %)
1 Refer to Non-IFRS Financial Measures section at the end of this news release and to the MD&A accompanying the Company’s financial statements filed on SEDAR at www.sedar.com for a description of the calculation of these measures.
2 Capital expenditures are presented on a cash basis
3 Non-sustaining expenditures include greenfields exploration
Figures may not add due to rounding

 

Fourth Quarter 2022 Results

 

Net loss for the period was $160.4 million compared to net income of $16.6 million in Q4 2021. The loss in the quarter is explained by impairment charges of $164.5 million ($182.8 million before tax) related to the following assets:

  • A net impairment of $85.4 million at Yaramoko ($103.5 million before tax) resulting from the impact of inflation on operating and capital costs, a reassessment of exploration potential, and an updated estimate of mineral reserves at the 55 Zone crown pillar recovery that resulted in a reduction of 166,000 ounces of gold.
  • A net impairment of $70.2 million at Lindero resulting from the impact of inflation on operating and capital costs and an increase in discount rates compared to 2021
  • A net impairment of $8.9 million ($9.2 million before tax) at San Jose resulting from the impact of inflation on operating costs and exploration investments not achieving full replacement of production depletion

 

After adjusting for impairment charges and other non-recurring items, adjusted net income was $7.2 million or $0.02 per share compared to $29.1 million or $0.10 per share in Q4 2021. The decrease was mainly due to lower sales volume and lower average silver price of $21.4/oz compared to $23.4/oz in Q4 2021, and higher cash costs across our operations explained mostly by persistent inflationary trends throughout 2022.

 

Sales for the quarter were $164.7 million, a $34.2 million decrease from the $198.9 million reported in the same period in 2021. The decrease was explained mostly by lower sales volume at Lindero, San Jose, and Yaramoko, lower silver prices of 9% and slightly lower gold prices.

 

Adjusted EBITDA for the quarter was $55.8 million, a margin of 34% over sales, compared to $89.6 million reported in the same period in 2021, representing a margin of 45% over sales. The main driver for the decrease in EBITDA was the reduction in sales combined with higher operating costs as described above.

 

Net cash generated by operations for the quarter was $49.6 million or $0.19 per share compared to $57.1 million or $0.38 per share in Q4 2021. The decrease reflects lower EBITDA of $33.8 million partially offset by neutral change in working capital in the current quarter compared to a negative change of $17.7 million in Q4 2021, and lower income taxes paid of $11.7 million. Additionally, the comparative quarter included a $9.6 million payment related to the settlement to the disputed Mexican royalty claim by the Mexican Geological Survey Agency.

 

Free cash flow from ongoing operations for the quarter was $4.4 million compared to $28.2 million in Q4 2021. The decrease reflects lower net cash generated by operations and higher capex of $26.1 million.

 

Full Year 2022 Results

 

Net loss for the year was $135.9 million, compared to a net gain of $59.4 million in 2021. The loss in 2022 is explained by impairment charges of $164.5 million ($182.8 million before tax) related to the Lindero, San Jose and Yaramoko Mines as explained above.

 

After adjusting for impairment charges and other non- recurring items, adjusted net income was $42.6 million compared to $100.6 million in 2021. The decrease was mainly due to a higher cost per ounce across our operations related, to a large extent, to persistent inflationary trends throughout 2022, and lower average silver price of $21.8/oz compared to $25.2/oz in 2021

 

Sales for the year were $681.5 million, an $81.6 million increase from the $599.9 million reported in 2021. The increase was explained mostly by the full contribution of Yaramoko in 2022 compared to six months in 2021 partially offset by a lower average silver price of 13.5%.

 

Adjusted EBITDA for the year was $245.5 million, a margin of 36% over sales, compared to $280.7 million reported in 2021, representing a margin of 47% over sales. The main driver for the decrease in EBITDA was a higher operating cost base combined with lower silver prices. From a segment perspective Yaramoko´s added EBITDA contribution year over year of $34.9 million was offset by lower EBITDA at San Jose of $42.4 million as a result mostly of lower production and lower metal prices. At Lindero a volume driven increase in sales compared to the prior year was offset by a higher cost base. Other items contributing to lower EBITDA were higher corporate G&A of $6.4 million, higher share-based payment charges of $6.1 million and higher foreign exchange charges of $2.8 million.

 

Net cash generated by operations for 2022 was $194.2 million or $0.67 per share compared to $147.1 million or $0.61 per share in 2021. The increase, in spite of lower EBITDA of $34.3 million was due to non-recurrent charges in 2021 of $38.9 million related to the disputed Mexican royalty claim by the Mexican Geological Survey Agency ($11.0 million) and Roxgold acquisition transaction expenses ($27.9 million), as well as lower negative changes in working capital of $21.6 million in 2022, and lower income tax paid of $20.5 million.

 

Free cash flow from ongoing operations for 2022 was $69.2 million compared to $86.0 million in 2021. The decrease, after adjusting net cash generated by operations for the $38.9 million of non-recurrent payments in 2021 described above, reflects higher capex of $90.5 million related mostly to the full year of production at Yaramoko, and lower taxes.

 

Liquidity

 

Total liquidity available to the Company as at December 31, 2022 was $150.5 million, comprised of $80.5 million of cash and cash equivalents and $70.0 million undrawn on the Company’s revolving $250.0 million credit facility.

 

Séguéla Construction

 

As of December 31, 2022, the Séguéla Project had approximately $38.2 million in payments remaining of the project’s $173.5 million construction budget, and the project remains on time and on budget. The Company’s cash and cash equivalents balance, free cash flow from ongoing operations and undrawn amounts of the credit facility are expected to be sufficient to fund the construction of the Séguéla Project.

 

Lindero Mine, Argentina

 

                         
      Three months ended December 31,     Years ended December 31,
      2022     2021     2022     2021
Mine Production                        
Tonnes placed on the leach pad     1,334,509     1,457,733     5,498,064     6,453,647
                         
Gold                        
Grade (g/t)     0.80     1.04     0.81     0.96
Production (oz)     29,301     36,072     118,418     104,161
Metal sold (oz)     27,847     36,389     117,076     100,177
Realized price ($/oz)     1,732     1,802     1,803     1,785
                         
Unit Costs                        
Cash cost ($/oz Au)1     815     585     740     617
All-in sustaining cash cost ($/oz Au)1     1,221     994     1,142     1,116
                         
Capital expenditures ($000’s) 2                        
Sustaining     3,973     7,214     18,035     27,522
Non-sustaining         233     169     323
Brownfields     184     389     1,288     875

1 Cash cost and AISC are non-IFRS financial measures. Refer to Non-IFRS Financial Measures section at the end of this news release and to the MD&A accompanying the Company’s financial statements filed on SEDAR at www.sedar.com for a description of the calculation of these measures.
2 Capital expenditures are presented on a cash basis.

 

Quarterly Operating and Financial Highlights

 

In the fourth quarter of 2022, a total of 1,334,509 tonnes of ore were placed on the heap leach pad, averaging 0.80 g/t gold, containing an estimated 34,350 ounces of gold. Gold production for Q4 2022 totaled 29,301 ounces, representing a 19% decrease over Q4 2021. Lower gold production is attributed to an 8% decrease in tonnes and a 23% decrease in gold grade for ore placed on the pad, compared to the fourth quarter of 2021. This was partially offset by improved gold recovery. Gold grade for the quarter was in line with the mining plan and Mineral Reserve estimate. Mine production for the quarter was according to management’s expectations, with a total of 1.9 million tonnes of ore mined in the fourth quarter, at a strip ratio of 0.54:1.

 

Cash cost per ounce of gold for the three months ended December 31, 2022 was $815 compared to $585 in the fourth quarter of 2021. Cash cost per ounce of gold for the year ended December 31, 2022 was $740 compared to $617 in the 2021. Cash cost per ounce of gold was higher due higher operations costs primarily due to inflation, lower stripping capitalization and lower gold production.

 

All-in sustaining cash cost per gold ounce sold was $1,221 during Q4 2022 and $1,142 in 2022 compared with $994 in the fourth quarter of 2021 and $1,116 in 2021. All-in sustaining cash cost for the fourth quarter of 2022 was impacted by the issues described above, partially offset by lower export taxes and a positive by-product effect.

 

Sustaining capital for the quarter primarily consisted of spending on the leach pad, mine maintenance and other minor projects. Construction work on Phase-2 is planned to commence in 2023. Brownfields capital primarily relates to exploration at the Arizaro project.

 

Yaramoko Mine Complex, Burkina Faso

 

                         
      Three months ended December 31,     Years ended December 31,
      2022     2021     2022     2021
Mine Production                        
Tonnes milled     142,694     132,188     546,651     258,866
                         
Gold                        
Grade (g/t)     6.45     6.99     6.37     7.13
Recovery (%)     98     98     98     98
Production (oz)     26,190     28,787     106,108     57,538
Metal sold (oz)     26,250     29,077     107,433     56,571
Realized price ($/oz)     1,742     1,796     1,802     1,789
                         
Unit Costs                        
Cash cost ($/oz Au)1     818     754     840     739
All-in sustaining cash cost ($/oz Au)1     1,829     1,436     1,529     1,317
                         
Capital expenditures ($000’s) 3                        
Sustaining     18,994     13,520     45,665     21,387
Brownfields     2,855     47     5,873     138

1 The Yaramoko Mine was acquired as part of the acquisition of Roxgold which completed on July 2, 2021. Comparative figures in 2021 are included from July 2, 2021 onward.
2 Cash cost and AISC are non-IFRS financial measures. Refer to Non-IFRS Financial Measures section at the end of this news release and to the MD&A accompanying the Company’s financial statements filed on SEDAR at www.sedar.com for a description of the calculation of these measures.
3 Capital expenditures are presented on a cash basis.

 

The Yaramoko Mine produced 26,190 ounces of gold in the fourth quarter of 2022 with an average gold head grade of 6.45g/t, which is in line with the mining sequence and Mineral Reserve estimate and an 8% decrease over Q4 2021. The decrease in production was due to lower head grades. However, grades for the full year were in line with planned estimates.

 

Cash cost per gold ounce sold was $818, compared to $754 in the fourth quarter of 2021, and $840 for the year 2022 compared to $739 in 2021, primarily due to higher mining service costs related to inflation and variation in orebody sequence. This was partially offset by favorable foreign exchange rates.

 

All-in sustaining cash cost per gold ounce sold was $1,829 for Q4 2022 and $1,529 for 2022, compared to $1,436 and $1,317 for the same period in 2021, as a result of decreased production, increased cash cost, and an increase in capital expenditures.

 

Sustaining capital expenditure related mainly to mine development, including the QV Prime project in Bagassi South. Brownfields expenditure was higher due to greater amounts of diamond drilling as well as further development of the 109 Zone.

 

San Jose Mine, Mexico

 

                         
      Three months ended December 31,     Years ended December 31,
      2022     2021     2022     2021
Mine Production                        
Tonnes milled     259,500     262,802     1,029,590     1,041,154
Average tonnes milled per day     2,883     2,920     2,925     2,964
                         
Silver                        
Grade (g/t)     194     219     191     209
Recovery (%)     91     93     91     92
Production (oz)     1,473,627     1,717,533     5,762,562     6,425,029
Metal sold (oz)     1,482,452     1,729,152     5,755,330     6,433,808
Realized price ($/oz)     21.37     23.39     21.73     25.15
                         
Gold                        
Grade (g/t)     1.13     1.27     1.14     1.29
Recovery (%)     90     92     90     91
Production (oz)     8,499     9,929     34,124     39,406
Metal sold (oz)     8,621     9,983     34,201     39,404
Realized price ($/oz)     1,734     1,797     1,802     1,798
                         
Unit Costs                        
Production cash cost ($/t)2     86.26     79.66     81.33     75.80
Production cash cost ($/oz Ag Eq)1,2     11.16     9.35     10.56     9.30
All-in sustaining cash cost ($/oz Ag Eq)1,2     15.53     14.92     15.11     14.38
                         
Capital expenditures ($000’s) 3                        
Sustaining     3,695     5,137     15,731     14,492
Non-sustaining         518     869     2,294
Brownfields     961     2,176     5,606     8,784

1 Production cash cost silver equivalent and All-in sustaining cash cost silver equivalent are calculated using realized metal prices for each period respectively.
2 Production cash cost, Production cash cost silver equivalent, and All-in sustaining cash cost silver equivalent are Non-IFRS Financial Measures, refer to Non-IFRS Financial Measures section at the end of this news release and to the MD&A accompanying the Company’s financial statements filed on SEDAR at www.sedar.com for a description of the calculation of these measures.
3 Capital expenditures are presented on a cash basis.

 

In the fourth quarter of 2022, the San Jose Mine produced 1,473,627 ounces of silver and 8,499 ounces of gold, 14% and 14% lower, respectively, when compared to the equivalent period in 2021. The decrease is mainly due to lower head grades, albeit in line with management´s expectations based on the mining sequence and Mineral Reserve estimate.

 

Material mined using sublevel stopping (SLS) methods was increased in 2022, representing 35 percent of ore sent to the plant. The operation plans for the SLS contribution to reach 60 percent of total ore production in 2023. In the second quarter of 2022, a new underground shotcrete plant was commissioned which reduced mining cycles and partially offset some of the cost increases due to higher haulage distances as the mine deepens.

 

The cash cost per tonne for the three months ended December 31, 2022 was $86.26 compared to $79.66 in the same period in 2021 primarily due to cost increases related to inflation and higher support costs. Cash cost per tonne for the full year 2022 increased to $81.33 per tonne compared to $75.80 per tonne for 2021 due to higher mine preparation, support and indirect costs.

 

All-in sustaining cash costs of payable silver equivalent for the three months ended December 31, 2022 and full year 2022 increased 4% and 5% to $15.53 per ounce and 15.11 per ounce, compared to the same periods in 2021. The increases are due to higher cash costs and lower silver equivalent ounces, partially offset by lower capital expenditure.

 

Sustaining capital expenditures for Q4 2022 and for the year were lower than 2021, as 2021 required additional capital for equipment. Brownfields capital expenditure were lower due to reduced drilling, as the site focused on less capital-intensive exploration.

 

Caylloma Mine, Peru

 

                         
      Three months ended December 31,     Years ended December 31,
      2022     2021     2022     2021
Mine Production                        
Tonnes milled     138,491     137,838     546,186     539,779
Average tonnes milled per day     1,556     1,549     1,539     1,525
                         
Silver                        
Grade (g/t)     75     73     80     76
Recovery (%)     81     81     81     82
Production (oz)     273,119     262,710     1,144,713     1,073,672
Metal sold (oz)     289,870     243,869     1,156,381     1,074,364
Realized price ($/oz)     21.28     23.39     21.81     25.25
                         
Gold                        
Grade (g/t)     0.12     0.44     0.14     0.49
Recovery (%)     22     70     32     71
Production (oz)     122     1,374     777     6,086
Metal sold (oz)         1,297     603     6,140
Realized price ($/oz)         1,798     1,864     1,792
                         
Lead                        
Grade (%)     3.22     3.20     3.27     3.16
Recovery (%)     89     87     88     88
Production (000’s lbs)     8,735     8,419     34,588     32,990
Metal sold (000’s lbs)     9,118     7,945     34,869     33,299
Realized price ($/lb)     0.96     1.06     0.98     1.00
                         
Zinc                        
Grade (%)     4.63     4.25     4.32     4.56
Recovery (%)     89     87     89     88
Production (000’s lbs)     12,575     11,380     46,176     47,549
Metal sold (000’s lbs)     11,027     11,053     44,770     47,828
Realized price ($/lb)     1.35     1.51     1.57     1.36
                         
Unit Costs                        
Production cash cost ($/t)2     95.70     97.87     92.96     88.41
Production cash cost ($/oz Ag Eq)1,2     12.46     13.83     12.34     13.46
All-in sustaining cash cost ($/oz Ag Eq)1,2     20.30     20.71     17.97     18.94
                         
Capital expenditures ($000’s) 3                        
Sustaining     7,188     5,755     18,694     13,758
Brownfields     473     1,027     1,202     3,731

1 Production cash cost silver equivalent and All-in sustaining cash cost silver equivalent are calculated using realized metal prices for each period respectively.
2 Production cash cost, Production cash cost silver equivalent, and All-in sustaining cash cost silver equivalent are Non-IFRS Financial Measures, refer to Non-IFRS Financial Measures section at the end of this news release and to the MD&A accompanying the Company’s financial statements filed on SEDAR at www.sedar.com for a description of the calculation of these measures.
3 Capital expenditures are presented on a cash basis.

 

The Caylloma Mine produced 273,119 ounces of silver, 8.7 million pounds of lead, and 12.6 million pounds of zinc during the three months ended December 31, 2022. Measured against the comparable quarter of the previous year, silver was 4% higher, primarily due to higher grades mined during the period. Lead production was 4% higher than the comparable period, attributable to higher plant recovery. Zinc production was 11% higher than the comparable period, mainly impacted by higher head grades and improved plant recovery. Gold production totaled 122 ounces with an average head grade of 0.12 g/t.

 

The cash cost per tonne of processed ore for the three months ended December 31, 2022 increased 2% to $95.70 compared to $97.87 in the same period in 2021. This movement was mainly the result of higher support costs partially offset by increased production. Cash cost per tonne for the full year 2022 increased to $92.96 per tonne compared to $88.41 per tonne for 2021, mainly due to higher mining costs caused by inflation.

 

The all-in sustaining cash cost of payable silver equivalent for the three month ended December 31, 2022 decreased 2% to $20.30 per ounce compared to $20.71 per ounce for the same period in 2021, as a result of higher sustaining capital expenditures in the quarter. The all-in sustaining cash cost of payable silver equivalent for the full year 2022 decreased 5% to $17.97 per ounce compared to $18.94 per ounce in 2021 was primarily due to an increase in silver equivalent ounces due to a decrease in realized silver prices, partially offset by higher capital costs.

 

Sustaining capital expenditures for the quarter increased primarily due to greater investments in sustaining equipment and infrastructure. Expenditures on the developments located in level 16 and level 18 were offset by decreased expenditures on other levels. The decrease in Brownfields capital expenditures was due to significantly lower spending on drilling and development.

 

Qualified Person

 

Eric Chapman, Senior Vice President of Technical Services, is a Professional Geoscientist of the Association of Professional Engineers and Geoscientists of the Province of British Columbia (Registration Number 36328), and is the Company’s Qualified Person (as defined by National Instrument 43-101). Mr. Chapman has reviewed and approved the scientific and technical information contained in this news release and has verified the underlying data.

 

Reconciliation to Adjusted Net Income for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                       
    Three months ended December 31,     Years ended December 31,
Consolidated (in millions of US dollars)   2022       2021     2022       2021
Net (loss) income   (160.4 )     16.6     (135.9 )     59.4
Adjustments, net of tax:                      
Community support provision and accruals1   (0.1 )     1.3     (0.1 )     1.4
Foreign exchange loss, Lindero Mine2         0.3           4.1
Foreign exchange loss, Séguéla Project   (0.4 )         0.8      
Write off of mineral properties   0.3           5.1      
Unrealized loss (gain) on derivatives   0.1           (0.4 )    
Impairment of mineral properties, plant and equipment   164.5           164.5      
Roxgold transaction costs                   14.1
SGM Royalty settlement         1.0           9.8
Inventory adjustment   3.8       4.6     8.0       6.3
Accretion on right of use assets   0.5       1.0     2.3       2.2
Other non-cash/non-recurring items   (1.1 )     4.3     (1.7 )     3.3
Adjusted Net Income   7.2       29.1     42.6       100.6
1 Amounts are recorded in Cost of sales
2 Amounts are recorded in General and Administration
Figures may not add due to rounding

Reconciliation to Adjusted EBITDA for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                       
    Three months ended December 31,     Years ended December 31,
Consolidated (in millions of US dollars)   2022       2021     2022       2021
Net (loss) income   (160.4 )     16.6     (135.9 )     59.4
Adjustments:                      
Community support provision and accruals   (0.1 )     2.1     (0.1 )     1.9
Inventory adjustment   3.8       5.3     8.9       7.0
Foreign exchange loss, Lindero Mine         0.3           4.1
Foreign exchange loss, Séguéla Project   (0.4 )     0.2     0.8       0.2
Net finance items   3.1       3.7     12.1       12.3
Depreciation, depletion, and amortization   45.3       44.8     172.8       122.3
Income taxes   (15.3 )     13.5     10.8       47.7
Impairment of mineral properties, plant and equipment   182.8           182.8      
SGM Royalty settlement                   9.6
Roxgold transaction costs                   14.1
Other non-cash/non-recurring items   (3.0 )     3.1     (6.7 )     2.1
Adjusted EBITDA   55.8       89.6     245.5       280.7

Figures may not add due to rounding

 

Reconciliation of Free Cash Flow from ongoing operations for the Three and Twelve Months Ended December 30, 2022 and 2021

 

In 2022, the Company changed the method for calculating Free Cash Flow from Ongoing Operations. The calculation now uses taxes paid as opposed to the previous method which used current income taxes. While this may create larger quarter over quarter fluctuations due to the timing of income tax payments, management believes the revised method is a better representation of the Free Cash Flow generated by the Company’s ongoing operations. Comparative values from 2021 have been restated using the change in the methodology.

 

                       
    Three months ended December 31,     Years ended December 31,
Consolidated (in millions of US dollars)   2022       2021       2022       2021  
          (Restated)             (Restated)  
Net cash provided by operating activities   49.6       57.1       194.2       147.1  
Adjustments                      
Roxgold transaction costs                     27.9  
Additions to mineral properties, plant and equipment   (39.6 )     (35.3 )     (113.4 )     (90.7 )
Mexican royalty payment         9.5       3.0       11.1  
Other adjustments   (5.6 )     (3.1 )     (14.6 )     (9.4 )
Free cash flow from ongoing operations   4.4       28.2       69.2       86.0  

Figures may not add due to rounding

 

Reconciliation of Cash Cost per Ounce of Gold Sold for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                         
Lindero Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022       2021       2022       2021  
Cost of sales     43,057       46,915       164,179       122,889  
Changes in doré inventory     1,379       353       1,984       2,066  
Inventory adjustment     (1,691 )     (1,072 )     (1,691 )     (2,815 )
Export duties     (3,353 )     (4,891 )     (15,545 )     (13,410 )
Depletion and depreciation     (13,441 )     (19,154 )     (54,644 )     (43,665 )
By product credits     (982 )     (77 )     (1,214 )     (260 )
Production cash cost1     24,969       22,074       93,069       64,805  
Changes in doré inventory     (1,379 )     (353 )     (1,984 )     (2,066 )
Realized gain in diesel hedge     (1,105 )     (438 )     (4,620 )     (963 )
Cash cost applicable per gold ounce sold A   22,485       21,283       86,465       61,776  
Ounces of gold sold B   27,602       36,375       116,795       100,137  
Cash cost per ounce of gold sold1 ($/oz) =A/B   815       585       740       617  
 

 

 

                         
Yaramoko Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022       2021       2022       2021  
Cost of sales     42,084       42,381       171,846       80,812  
Changes in doré inventory           719       (1,320 )     1,542  
Inventory net realizable value adjustment           (4,153 )     (5,077 )     (4,153 )
Export duties     (2,732 )     (3,018 )     (11,630 )     (5,993 )
Depletion and depreciation     (17,884 )     (13,235 )     (64,894 )     (28,974 )
Refining charges                 (329 )      
By product credits           (195 )     (25 )     (134 )
Production cash cost     21,468       22,499       88,571       43,100  
Changes in doré inventory           (719 )     1,320       (1,542 )
Refining charges           133       329       271  
Cash cost applicable per gold ounce sold A   21,468       21,913       90,220       41,829  
Ounces of gold sold B   26,250       29,077       107,433       56,571  
Cash cost per ounce of gold sold ($/oz) =A/B   818       754       840       739  
The Yaramoko Mine was acquired as part of the acquisition of Roxgold which completed on July 2, 2021. Comparative figures in 2021 are included from July 2, 2021 onward.

Reconciliation of All-in Sustaining Cash Cost per Ounce of Gold Sold for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                         
Lindero Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022       2021     2022       2021
Cash cost applicable     22,484       21,283     86,464       61,776
Inventory net realizable value adjustment     2,351           2,351      
Long-term inventory NRV     (1,299 )         (1,299 )    
Export duties and mining taxes     3,353       4,891     15,545       13,410
General and administrative expenses (operations)     2,081       1,640     8,578       5,643
Adjusted operating cash cost     28,970       27,814     111,639       80,829
Sustaining leases     567       752     2,398       2,548
Sustaining capital expenditures1     3,973       7,214     18,035       27,522
Brownfields exploration expenditures1     184       389     1,288       875
All-in sustaining cash cost     33,694       36,169     133,360       111,774
Non-sustaining capital expenditures1           233     169       323
All-in cash cost     33,694       36,402     133,529       112,097
Ounces of gold sold     27,602       36,375     116,795       100,137
All-in sustaining cash cost per ounce of gold sold     1,221       994     1,142       1,116
All-in cash cost per ounce of gold sold     1,221       1,001     1,143       1,119
1 Presented on a cash basis

 

 

                         
Yaramoko Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022     2021     2022     2021
Cash cost applicable     21,468     21,913     90,220     41,829
Inventory net realizable value adjustment         1,285     3,125     1,285
Export duties and mining taxes     2,732     3,018     11,630     5,993
General and administrative expenses (operations)     531     514     2,101     953
Adjusted operating cash cost     24,731     26,730     107,076     50,060
Sustaining leases     1,419     1,467     5,692     2,934
Sustaining capital expenditures1     18,994     13,520     45,665     21,387
Brownfields exploration expenditures1     2,855     47     5,873     138
All-in sustaining cash cost     47,999     41,764     164,306     74,519
All-in cash cost     47,999     41,764     164,306     74,519
Ounces of gold sold     26,250     29,077     107,433     56,571
All-in sustaining cash cost per ounce of gold sold     1,829     1,436     1,529     1,317
All-in cash cost per ounce of gold sold     1,829     1,436     1,529     1,317
The Yaramoko Mine was acquired as part of the acquisition of Roxgold which completed on July 2, 2021. Comparative figures in 2021 are included from July 2, 2021 onward.
1 Presented on a cash basis

Reconciliation of Production Cash Cost per Tonne and Cash Cost per Payable Ounce of Silver Equivalent Sold for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                         
San Jose Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022       2021       2022       2021  
Cost of sales     34,775       32,705       129,088       122,756  
Changes in concentrate inventory     156       (118 )     19       163  
Depletion and depreciation in concentrate inventory     (47 )     11       2       32  
Inventory adjustment     (129 )     (52 )     137       (6 )
Royalties and mining taxes     (1,260 )     (1,587 )     (5,262 )     (5,955 )
Workers participation     (601 )     (1,236 )     (2,477 )     (5,809 )
Depletion and depreciation     (10,510 )     (8,789 )     (37,775 )     (32,257 )
Cash cost3 A   22,384       20,934       83,732       78,924  
Total processed ore (tonnes) B   259,500       262,802       1,029,590       1,041,154  
Production cash cost per tonne3 ($/t) =A/B   86.26       79.66       81.33       75.80  
Cash cost3 A   22,384       20,934       83,732       78,924  
Changes in concentrate inventory     (156 )     118       (19 )     (163 )
Depletion and depreciation in concentrate inventory     47       (11 )     (2 )     (32 )
Inventory adjustment     129       52       (137 )     6  
Treatment charges     (65 )     190       (293 )     (251 )
Refining charges     1,012       1,157       3,801       4,318  
Cash cost applicable per payable ounce sold3 C   23,351       22,440       87,082       82,802  
Payable ounces of silver equivalent sold1 D   2,092,500       2,400,989       8,243,436       8,902,680  
Cash cost per ounce of payable silver equivalent sold2,3 ($/oz) =C/D   11.16       9.35       10.56       9.30  
Mining cost per tonne3     37.25       37.90       37.43       38.74  
Milling cost per tonne     18.94       16.56       18.79       16.68  
Indirect cost per tonne     20.98       16.84       16.86       13.72  
Community relations cost per tonne     4.01       5.15       2.92       4.79  
Distribution cost per tonne     5.08       3.20       5.33       1.88  
Production cash cost per tonne3 ($/t)     86.26       79.66       81.33       75.80  
1 Silver equivalent sold for Q4 2022 is calculated using a silver to gold ratio of 81.2:1 (Q4 2021: 76.8:1). Silver equivalent sold for 2022 is calculated using a silver to gold ratio of 82.9:1 (2021: 71.5:1).
2 Silver equivalent is calculated using the realized prices for gold and silver. Refer to Financial Results – Sales and Realized Prices
3 2021 restated, Sustaining leases moved to All-In Sustaining

 

 

                         
Caylloma Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022       2021       2022       2021  
Cost of sales     16,676       18,585       67,491       67,917  
Changes in concentrate inventory     (229 )     939       (218 )     297  
Depletion and depreciation in concentrate inventory     120       165       (76 )     61  
Inventory adjustment     445       (61 )     266       (61 )
Royalties and mining taxes     (181 )     (188 )     (867 )     (345 )
Provision for community support     (78 )     (2,125 )     19       (2,125 )
Workers participation     (419 )     (214 )     (1,808 )     (1,838 )
Depletion and depreciation     (3,080 )     (3,607 )     (14,032 )     (16,182 )
Cash cost3 A   13,254       13,494       50,775       47,724  
Total processed ore (tonnes) B   138,491       137,838       546,186       539,779  
Production cash cost per tonne3 ($/t) =A/B   95.70       97.89       92.96       88.41  
Cash cost A   13,254       13,494       50,775       47,724  
Changes in concentrate inventory     229       (939 )     218       (297 )
Depletion and depreciation in concentrate inventory     (120 )     (165 )     76       (61 )
Inventory adjustment     (445 )     61       (266 )     61  
Treatment charges     2,744       4,629       13,939       15,754  
Refining charges     384       378       1,537       1,670  
Cash cost applicable per payable ounce sold3 C   16,046       17,458       66,279       64,851  
Payable ounces of silver equivalent sold1 D   1,287,998       1,261,967       5,372,277       4,819,365  
Cash cost per ounce of payable silver equivalent sold2,3 ($/oz) =C/D   12.46       13.83       12.34       13.46  
Mining cost per tonne     40.47       42.02       39.39       34.71  
Milling cost per tonne     13.74       16.27       14.86       15.34  
Indirect cost per tonne     32.10       29.45       30.16       29.49  
Community relations cost per tonne     1.80       7.96       1.15       7.77  
Distribution cost per tonne     7.59       2.18       7.40       1.10  
Production cash cost per tonne3 ($/t)     95.70       97.87       92.96       88.41  
1 Silver equivalent sold for Q4 2022 is calculated using a silver to gold ratio of 0.0:1 (Q4 2021: 76.9:1), silver to lead ratio of 1:22.3 pounds (Q4 2021: 1:22.2), and silver to zinc ratio of 1:15.7 pounds (Q4 2021: 1:15.4). Silver equivalent sold for 2022 is calculated using a silver to gold ratio of 85.5:1 (2021: 70.9:1), silver to lead ratio of 1:22.2 pounds (2021: 1:25.3), and silver to zinc ratio of 1:13.9 pounds (2021: 1:18.6).
2 Silver equivalent is calculated using the realized prices for gold, silver, lead, and zinc. Refer to Financial Results – Sales and Realized Prices
3 2021 restated, Sustaining leases moved to All-In Sustaining

Reconciliation of All-in Sustaining Cash Cost and All-in Cash Cost per Payable Ounce of Silver Equivalent Sold for the Three and Twelve Months Ended December 31, 2022 and 2021

 

                         
San Jose Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022     2021     2022     2021
Cash cost applicable4     23,351     22,440     87,082     82,802
Royalties and mining taxes     1,260     1,587     5,262     5,955
Workers’ participation     751     1,545     3,096     7,261
General and administrative expenses (operations)     2,319     2,779     7,164     8,111
Adjusted operating cash cost4     27,681     28,351     102,604     104,129
Sustaining leases4     169     161     658     608
Sustaining capital expenditures3     3,695     5,137     15,731     14,492
Brownfields exploration expenditures3     961     2,176     5,606     8,784
All-in sustaining cash cost     32,506     35,825     124,599     128,013
Non-sustaining capital expenditures3         518     869     2,294
All-in cash cost     32,506     36,343     125,468     130,307
Payable ounces of silver equivalent sold1     2,092,500     2,400,989     8,243,436     8,902,680
All-in sustaining cash cost per ounce of payable silver equivalent sold2     15.53     14.92     15.11     14.38
All-in cash cost per ounce of payable silver equivalent sold2     15.53     15.14     15.22     14.64
1 Silver equivalent sold for Q4 2022 is calculated using a silver to gold ratio of 81.2:1 (Q4 2021: 76.8:1). Silver equivalent sold for 2022 is calculated using a silver to gold ratio of 82.9:1 (2021: 71.5:1).
2 Silver equivalent is calculated using the realized prices for gold and silver. Refer to Financial Results – Sales and Realized Prices
3 Presented on a cash basis
4 2021 restated, Sustaining leases moved from Cash Cost

 

 

                         
Caylloma Mine     Three months ended December 31,     Years ended December 31,
(Expressed in $’000’s, except unit costs)     2022     2021     2022     2021
Cash cost applicable4     16,046     17,458     66,279     64,851
Royalties and mining taxes     181     188     867     345
Workers’ participation     480     244     2,087     2,129
General and administrative expenses (operations)     928     786     4,063     3,625
Adjusted operating cash cost4     17,635     18,676     73,296     70,950
Sustaining leases4     845     681     3,350     2,851
Sustaining capital expenditures3     7,188     5,755     18,694     13,758
Brownfields exploration expenditures3     473     1,027     1,202     3,731
All-in sustaining cash cost     26,141     26,139     96,542     91,290
All-in cash cost     26,141     26,139     96,542     91,290
Payable ounces of silver equivalent sold1     1,287,998     1,261,967     5,372,277     4,819,365
All-in sustaining cash cost per ounce of payable silver equivalent sold2     20.30     20.71     17.97     18.94
All-in cash cost per ounce of payable silver equivalent sold2     20.30     20.71     17.97     18.94
1 Silver equivalent sold for Q4 2022 is calculated using a silver to gold ratio of 0.0:1 (Q4 2021: 76.9:1), silver to lead ratio of 1:22.3 pounds (Q4 2021: 1:22.2), and silver to zinc ratio of 1:15.7 pounds (Q4 2021: 1:15.4). Silver equivalent sold for 2022 is calculated using a silver to gold ratio of 85.5:1 (2021: 70.9:1), silver to lead ratio of 1:22.2 pounds (2021: 1:25.3), and silver to zinc ratio of 1:13.9 pounds (2021: 1:18.6).
2 Silver equivalent is calculated using the realized prices for gold, silver, lead, and zinc. Refer to Financial Results – Sales and Realized Prices
3 Presented on a cash basis
4 2021 restated, Sustaining leases moved from Cash Cost

 

Additional information regarding the Company’s financial results and activities underway are available in the Company’s audited consolidated financial statements for the year ended December 31, 2022 and accompanying 2022 MD&A, which are available for download on the Company’s website, www.fortunasilver.com, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov/edgar.

 

About Fortuna Silver Mines Inc.

 

Fortuna Silver Mines Inc. is a Canadian precious metals mining company with four operating mines in Argentina, Burkina Faso, Mexico, and Peru, and a fifth mine under construction in Côte d’Ivoire. Sustainability is integral to all our operations and relationships. We produce gold and silver and generate shared value over the long-term for our stakeholders through efficient production, environmental protection, and social responsibility.

 

Posted March 16, 2023

Share this news article

MORE or "UNCATEGORIZED"


Search Minerals Inc. Completes $1M Convertible Note Financing with Closing of Second Tranche in the Amount of $700,000

Search Minerals Inc. (TSX-V: SMY)  is pleased to announce that i... READ MORE

November 1, 2024

NEW FOUND REPORTS POSITIVE PHASE II METALLURGICAL TEST RESULTS DEMONSTRATING 97% GOLD EXTRACTION AT ICEBERG AND ICEBERG EAST

New Found Gold Corp. (TSX-V: NFG) (NYSE-A: NFGC) is pleased to re... READ MORE

November 1, 2024

GoldHaven Enters into Definitive Agreement to Acquire BC Gold & Copper Assets

GoldHaven Resources Corp. (CSE: GOH) (OTCQB: GHVNF) (FSE: 4QS0) ... READ MORE

November 1, 2024

Eldorado Gold Reports Q3 2024 Financial and Operational Results; Tightens 2024 Operating Guidance

Eldorado Gold Corporation (TSX: ELD) (NYSE: EGO) reports the Comp... READ MORE

November 1, 2024

Centerra Gold Reports Third Quarter 2024 Results; Consistent Operating Performance Drives Continued Strong Cash Flow From Operations

Centerra Gold Inc. (TSX: CG) (NYSE: CGAU) reported its third quar... READ MORE

November 1, 2024

Copyright 2024 The Prospector News