
MAG Silver Corp. (TSX:MAG) (NYSE American: MAG) announces the Company’s consolidated financial results for the year ended December 31, 2023. For details of the audited consolidated financial statements of the Company for the year ended December 31, 2023 and management’s discussion and analysis for the year ended December 31, 2023, please see the Company’s filings on the System for Electronic Document Analysis and Retrieval Plus (“SEDAR+”) at (www.sedarplus.ca) or on the Electronic Data Gathering, Analysis, and Retrieval (“EDGAR”) at (www.sec.gov).
All amounts herein are reported in $000s of United States dollars (“US$”) unless otherwise specified (C$ refers to Canadian dollars).
KEY HIGHLIGHTS (on a 100% basis unless otherwise noted)
CORPORATE
EXPLORATION
Table 1: 2023 Larder Drillholes Highlights
Hole ID | From (m) | To (m) | Length (m)1 | Gold (g/t) | Lithology | Target/Zone |
GAT-23-019 | 767.00 | 776.50 | 9.50 | 2.1 | Mafic Volcanics | South Cheminis Mine Sequence Zone |
Including | 767.40 | 768.80 | 1.40 | 5.1 | South Volcanics | South Cheminis Mine Sequence Zone |
Including | 767.80 | 768.00 | 0.30 | 11.0 | South Volcanics | South Cheminis Mine Sequence Zone |
and | 945.00 | 955.00 | 10.00 | 1.1 | Green Komatiites | North Cheminis Zone |
Including | 946.00 | 949.50 | 3.50 | 2.1 | Green Komatiites | North Cheminis Zone |
GAT-23-020A | 605.30 | 605.90 | 0.60 | 9.4 | Quartz Vein & South Volcanics | South Cheminis Zone |
and | 672.90 | 678.80 | 5.90 | 3.5 | Komatiite-Syenite Contact | North Cheminis Zone |
Including | 676.30 | 678.80 | 2.50 | 6.3 | Komatiite-Syenite Contact | North Cheminis Zone |
Including | 678.30 | 678.80 | 0.50 | 20.3 | Green Komatiite-Syenite Contact | North Cheminis Zone |
GAT-23-021B | 757.40 | 768.50 | 11.10 | 3.2 | Brecciated South Volcanics with Graphite | South Cheminis Mine Sequence Zone |
Including | 766.00 | 768.00 | 2.00 | 10.2 | South Volcanics | South Cheminis Mine Sequence Zone |
GAT-23-022NA | 784.60 | 785.50 | 0.90 | 6.0 | Green Komatiites | North Bear Zone |
and | 789.50 | 794.60 | 5.10 | 4.6 | Green Komatiite with Graphite | North Bear Zone |
Including | 790.30 | 791.70 | 1.40 | 16.2 | Quartz Vein with Graphite | North Bear Zone |
Including | 791.20 | 793.70 | 0.50 | 33.8 | Quartz Vein with Graphite | North Bear Zone |
and | 939.50 | 940.20 | 0.70 | 5.7 | South Volcanics | South Bear Zone |
JUANICIPIO RESULTS
All results of Juanicipio in this section are on a 100% basis, unless otherwise noted.
Operating Performance
The following table and subsequent discussion provide a summary of the operating performance of Juanicipio for the years ended December 31, 2023 and 2022, unless otherwise noted.
Key mine performance data of Juanicipio (100% basis) | Year ended | |||
December 31, | December 31, | |||
2023 | 2022 | |||
Metres developed (m) | 14,864 | 12,999 | ||
Material mined (t) | 1,097,289 | 792,693 | ||
Material processed (t) | 1,268,757 | 646,148 | ||
Silver head grade (g/t) | 472 | 520 | ||
Gold head grade (g/t) | 1.27 | 1.39 | ||
Lead head grade (%) | 1.14 | % | 0.90 | % |
Zinc head grade (%) | 2.05 | % | 1.72 | % |
Silver payable ounces (koz) | 15,318 | 8,697 | ||
Gold payable ounces (koz) | 31.73 | 20.27 | ||
Lead payable pounds (klb) | 25,862 | 9,892 | ||
Zinc payable pounds (klb) | 36,881 | 14,898 | ||
During the year ended December 31, 2023 a total of 1,097,289 tonnes of mineralized material were mined. This represents an increase of 38% over 2022. Increases in mined tonnages at Juanicipio have been driven by the operational ramp up of the milling facility.
During the year ended December 31, 2023 a total of 1,268,757 tonnes of mineralized material were processed through the Juanicipio, Saucito and Fresnillo plants. This represents an increase of 96% over 2022. The increase in milled tonnage has been driven by the Juanicipio mill commissioning and operational ramp up. As reported by the operator, Fresnillo, the Juanicipio processing facility achieved nameplate capacity of 4,000 tpd during September 2023 with silver recovery consistently above 88%. Juanicipio continued to capitalize on available milling capacity at the Saucito plant (100% Fresnillo owned) to maintain processing rates during periods of maintenance. Approximately 5% of the material processed during the fourth quarter of 2023 was processed through the Saucito plant.
The average silver head grade for the mineralized material processed in the year ended December 31, 2023 was 472 g/t (year ended December 31, 2022: 520 g/t).
The following table provides a summary of the total cash costs(1) and all-in-sustaining costs(1) of Juanicipio for the years ended December 31, 2023, and 2022.
Key mine performance data of Juanicipio (100% basis) | Year ended | |||
December 31, | December 31, | |||
2023 | 2022 | |||
Total operating cash costs (1) | 88,080 | 40,522 | ||
Operating cash cost per silver ounce sold ($/oz) (1) | 5.75 | 4.66 | ||
Total cash costs (1) | 93,025 | 40,871 | ||
Cash cost per silver ounce sold ($/oz) (1) | 6.07 | 4.70 | ||
All-in sustaining costs (1) | 158,151 | 83,463 | ||
All-in sustaining cost per silver ounce sold ($/oz) (1) | 10.32 | 9.60 |
(1) Total operating cash costs, operating cash cost per ounce, total cash costs, cash cost per ounce, all-in sustaining costs, and all-in sustaining cost per ounce are non-IFRS measures, please see below ‘Non-IFRS Measures’ section and section 12 of the 2023 MD&A dated March 18, 2024, available on SEDAR+ at www.sedarplus.ca for a detailed reconciliation of these measures to the 2023 Financial Statements.
Financial Results
The following table presents excerpts of the financial results of Juanicipio for the years ended December 31, 2023 and 2022 (MAG’s share of income from its equity accounted investment in Juanicipio).
Year ended | ||||
December 31, | December 31, | |||
2023 | 2022 | |||
$ | $ | |||
Sales | 442,288 | 215,736 | ||
Cost of sales: | ||||
Production cost | (171,830 | ) | (61,985 | ) |
Depreciation and amortization | (68,475 | ) | (20,913 | ) |
Gross profit | 201,983 | 132,838 | ||
Consulting and administrative expenses | (18,768 | ) | (8,436 | ) |
Extraordinary mining and other duties | (4,945 | ) | (349 | ) |
Interest expense | (18,524 | ) | (2,298 | ) |
Exchange losses and other | (2,937 | ) | (5,160 | ) |
Net income before tax | 156,809 | 116,595 | ||
Income tax expense | (27,381 | ) | (26,348 | ) |
Net income (100% basis) | 129,428 | 90,247 | ||
MAG’s 44% portion of net income | 56,948 | 39,709 | ||
Interest on Juanicipio loans – MAG’s 44% | 8,150 | 1,058 | ||
MAG’s 44% equity income | 65,099 | 40,767 | ||
Sales increased by $226,552 during the year ended December 31, 2023, mainly due to 84% higher metal volumes and 5% higher realized metal prices.
Offsetting higher sales was higher depreciation ($47,561) as the Juanicipio mill achieved commercial production and commenced depreciating the processing facility and associated equipment, and higher production cost ($109,845) which was driven by higher sales and operational ramp-up in mining and processing, including $44,027 in inventory movements as commissioning stockpiles were drawn down.
Other expenses increased by $28,932 mainly as a result of higher extraordinary mining and other duties ($4,596) related to higher precious metal revenues from the sale of concentrates, higher consulting and administrative expenses ($10,332) as an operator services agreement became effective upon initiation of commercial production whereby Fresnillo and its affiliates continue to operate the mine, and higher interest incurred on shareholder loans ($16,227) which were completely expensed during 2023, whereas being only partly expensed with the rest capitalized to construction in progress during 2022.
Taxes increased by $1,033 impacted by deferred tax charges associated with fixed assets as well as higher taxable profits generated during the period.
Mineralized Material Processed at Juanicipio, Saucito and Fresnillo Plants (100% basis)
Year Ended December 31, 2023 (1,268,757 tonnes processed) | Year Ended December 31, 2022 Amount $ |
|||||
Payable Metals | Quantity | Average Price $ |
Amount $ |
|||
Silver | 15,317,765 ounces | 23.66 per oz | 362,457 | 188,722 | ||
Gold | 31,735 ounces | 1,978.07 per oz | 62,774 | 36,958 | ||
Lead | 11,731 tonnes | 0.96 per lb. | 24,746 | 9,380 | ||
Zinc | 16,729 tonnes | 1.15 per lb. | 42,496 | 23,398 | ||
Treatment, refining, and other processing costs (2) | (50,185 | ) | (42,722 | ) | ||
Sales | 442,288 | 215,736 | ||||
Production cost | (171,830 | ) | (61,985 | ) | ||
Depreciation and amortization (1) | (68,475 | ) | (20,913 | ) | ||
Gross Profit | 201,983 | 132,838 |
(1) The underground mine was considered readied for its intended use on January 1, 2022, whereas the Juanicipio processing facility started commissioning and ramp-up activities in January 2023, achieving commercial production status on June 1, 2023.
(2) Includes toll milling costs from processing mineralized material at the Saucito and Fresnillo plants.
Sales and treatment charges are recorded on a provisional basis and are adjusted based on final assay and pricing adjustments in accordance with the offtake contracts.
MAG FINANCIAL RESULTS – YEAR ENDED DECEMBER 31, 2023
As at December 31, 2023, MAG had working capital of $67,262 (December 31, 2022: $29,232) including cash of $68,707 (December 31, 2022: $29,955) and no long-term debt. As well, as at December 31, 2023, Juanicipio had working capital of $86,336 including cash of $42,913 (MAG’s attributable share is 44%).
The Company’s net income for the year ended December 31, 2023 amounted to $48,659 (December 31, 2022: $17,644) or $0.47/share (December 31, 2022: $0.18/share). MAG recorded its 44% income from equity accounted investment in Juanicipio of $65,099 (December 31, 2022: $40,767) which included MAG’s 44% share of net income from operations as well as loan interest earned on loans advanced to Juanicipio (see above for MAG’s share of income from its equity accounted investment in Juanicipio).
December 31, | December 31, | |||
2023 | 2022 | |||
$ | $ | |||
Income from equity accounted investment in Juanicipio | 65,099 | 40,767 | ||
General and administrative expenses | (13,594 | ) | (12,352 | ) |
General exploration and business development | (736 | ) | (193 | ) |
Exploration and evaluation assets written down | – | (10,471 | ) | |
Operating Income | 50,769 | 17,751 | ||
Interest income | 2,594 | 630 | ||
Other income | 1,017 | – | ||
Foreign exchange loss | (144 | ) | (366 | ) |
Income before income tax | 54,236 | 18,015 | ||
Deferred income tax expense | (5,577 | ) | (371 | ) |
Net income | 48,659 | 17,644 | ||
NON-IFRS MEASURES
The following table provides a reconciliation of operating cash cost and cash cost per silver ounce of Juanicipio to production cost of Juanicipio on a 100% basis (the nearest IFRS measure) as presented in the notes to the 2023 Financial Statements.
Year ended December 31, | ||||
(in thousands of US$, except per ounce amounts) | 2023 | 2022 | ||
Production cost as reported | 171,830 | 61,985 | ||
Depreciation on inventory movements | (3,919 | ) | 5,551 | |
Adjusted production cost | 167,911 | 67,536 | ||
Treatment, refining, and other processing costs | 50,185 | 42,722 | ||
By-product revenues (2) | (130,016 | ) | (69,736 | ) |
Total operating cash costs (1) | 88,080 | 40,522 | ||
Extraordinary mining and other duties | 4,945 | 349 | ||
Total cash costs (1) | 93,025 | 40,871 | ||
Silver ounces sold | 15,317,765 | 8,697,372 | ||
Operating cash cost per silver ounce sold ($/ounce) | 5.75 | 4.66 | ||
Cash cost per silver ounce sold ($/ounce) | 6.07 | 4.70 |
(1) As Q3 2023 represented the first full quarter of commercial production, information presented for total operating cash costs and total cash costs together with their associated per unit values are not directly comparable.
(2) By-product revenues relates to the sale of other metals contained in the lead and zinc concentrates produced and delivered, namely gold, lead, and zinc.
The following table provides a reconciliation of AISC of Juanicipio to production cost and various operating expenses of Juanicipio on a 100% basis (the nearest IFRS measure), as presented in the notes to the 2023 Financial Statements.
Year ended December 31, | ||||
(in thousands of US$, except per ounce amounts) | 2023 | 2022 | ||
Total cash costs | 93,025 | 40,871 | ||
General and administrative expenses | 18,768 | 8,436 | ||
Exploration | 7,575 | 7,824 | ||
Sustaining capital expenditures | 37,728 | 25,268 | ||
Sustaining lease payments | 856 | 854 | ||
Interest on lease liabilities | (48 | ) | (23 | ) |
Accretion on closure and reclamation costs | 247 | 232 | ||
All-in sustaining costs (1) | 158,151 | 83,463 | ||
Silver ounces sold | 15,317,765 | 8,697,372 | ||
All-in sustaining cost per silver ounce sold ($/ounce) | 10.32 | 9.60 | ||
Average realized price per silver ounce sold ($/ounce) | 23.66 | 21.70 | ||
All-in sustaining margin ($/ounce) | 13.34 | 12.10 | ||
All-in sustaining margin | 204,306 | 105,259 |
For the year ended December 31, 2023 the Company incurred corporate general and administrative expenses of $13,242 (year ended December 31, 2022: $12,216), which exclude depreciation expense.
The Company’s attributable silver ounces sold for the year ended December 31, 2023 were 6,739,817 (year ended December 31, 2022: 3,826,844), resulting in additional AISC for the Company of $1.96/oz (year ended December 31, 2022: $3.19/oz), in addition to Juanicipio’s AISC presented in the above table.
The following table provides a reconciliation of Earnings before interest, tax, depreciation and amortization and Adjusted EBITDA attributable to the Company based on its economic interest in Juanicipio to net income (the nearest IFRS measure) of the Company per the 2023 Financial Statements. All adjustments are shown net of estimated income tax.
Year ended December 31, | ||||
(in thousands of US$) | 2023 | 2022 | ||
Net income after tax | 48,659 | 17,644 | ||
Add back (deduct): | ||||
Taxes | 5,577 | 371 | ||
Depreciation and depletion | 352 | 136 | ||
Finance costs (income and expenses) | (3,467 | ) | (264 | ) |
EBITDA (1) | 51,121 | 17,887 | ||
Add back (deduct): | ||||
Adjustment for non-cash share-based compensation | 2,894 | 3,250 | ||
Exploration property write-down | – | 10,471 | ||
Share of net earnings related to Juanicipio | (65,099 | ) | (40,767 | ) |
MAG attributable interest in Junicipio Adjusted EBITDA | 108,564 | 65,403 | ||
Adjusted EBITDA (1) | 97,480 | 56,244 |
(1) As Q3 2023 represents the first full quarter of commercial production, information presented for EBITDA and Adjusted EBITDA is not directly comparable.
The following table provides a reconciliation of free cash flow of Juanicipio to its cash flow from operating activities on a 100% basis (the nearest IFRS measure), as presented in the notes to the 2023 Financial Statements.
Year ended December 31, | ||||
(in thousands of US$) | 2023 | 2022 | ||
Cash flow from operating activities | 145,064 | 129,261 | ||
Less: | ||||
Cash flow used in investing activities | (83,393 | ) | (155,758 | ) |
Sustaining lease payments | (856 | ) | (854 | ) |
Juanicipio free cash flow (1) | 60,814 | (27,351 | ) |
(1) As Q3 2023 represents the first full quarter of commercial production, comparative information presented for free cash flow of Juanicipio is not directly comparable.
Qualified Persons: All scientific or technical information in this press release including assay results referred to, and mineral resource estimates, if applicable, is based upon information prepared by or under the supervision of, or has been approved by Dr. Peter Megaw, Ph.D., CPG, MAG’s Chief Exploration Officer and Gary Methven, P.Eng., Vice President, Technical Services; both are “Qualified Persons” for purposes of National Instrument 43-101, Standards of Disclosure for Mineral Projects.
About MAG Silver Corp.
MAG Silver Corp. is a growth-oriented Canadian exploration company focused on advancing high-grade, district scale precious metals projects in the Americas. MAG is emerging as a top-tier primary silver mining company through its (44%) joint venture interest in the 4,000 tonnes per day Juanicipio Mine, operated by Fresnillo plc (56%). The mine is located in the Fresnillo Silver Trend in Mexico, the world’s premier silver mining camp, where in addition to underground mine production and processing of high-grade mineralised material, an expanded exploration program is in place targeting multiple highly prospective targets. MAG is also executing multi-phase exploration programs at the 100% earn-in Deer Trail Project in Utah and the 100% owned Larder Project, located in the historically prolific Abitibi region of Canada.
WOW ZONE – GS2440 2.07 g/t Au over 54.9m 128.3 g/t Au over 3.1m... READ MORE
Silvercorp Metals Inc. (TSX: SVM) (NYSE: SVM) is pleased to annou... READ MORE
MAG Silver Corp. (TSX:MAG) (NYSE: MAG) reports production from Ju... READ MORE
Nevada King Gold Corp. (TSX-V: NKG) announces the closing of its... READ MORE
Mines Abcourt Inc. (TSX-V : ABI) (OTCQB : ABMBF) is pleased to a... READ MORE