UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE

SECURITIES EXCHANGE ACT OF 1934

For the month of February 2025.

Commission File Number 001-39038

EQUINOX GOLD CORP.
(Translation of registrant's name into English)

700 West Pender Street, Suite 1501, Vancouver, British Columbia, V6C 1G8

(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☐ Form 40-F ☒


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Equinox Gold Corp.

 

 

 

Date: February 19, 2025

By

/s/ Rhylin Bailie

 

 

Name: Rhylin Bailie

 

 

Title: VP Investor Relations

Index to Exhibits

Exhibit Description
  
99.1   News Release dated February 19, 2025



TSX: EQX
NYSE-A: EQX

NEWS RELEASE

Equinox Gold Reports Record Results for 2024 with 623,579 Ounces of Gold Sold,
Revenue of $1.5 Billion and Operating Cash Flow of $430 Million

all financial figures are in US dollars, unless otherwise indicated

February 19, 2025 - Vancouver, BC - Equinox Gold Corp. (TSX: EQX, NYSE American: EQX) ("Equinox Gold" or the "Company") is pleased to announce its unaudited financial and operating results for the fourth quarter and fiscal year ended December 31, 2024. These results are preliminary and could change based on final audited results. Equinox Gold's 2024 audited consolidated financial statements and accompanying management's discussion and analysis for the three months and year ended December 31, 2024 are expected to be released around mid-March.

Greg Smith, President & CEO of Equinox Gold, commented: "Equinox Gold finished 2024 with its strongest quarter of production, bringing full-year production to an annual record of 621,893 ounces of gold with 623,579 ounces of gold sold, and driving record financial results including revenue and cash flow from operations. These results reflect commencement of production from our new Greenstone Mine where we consolidated 100% ownership of the mine, achieved commercial production, and produced more than 111,700 ounces of gold at Greenstone in its first, partial year of operations.

"Looking forward, we expect to produce between 635,000 to 750,000 ounces of gold in 2025 with cash costs of $1,075 to $1,175 per ounce and all-in sustaining costs of $1,455 to $1,550 per ounce. This guidance does not include any production from our Los Filos Mine in Mexico. We have reached consensus on new agreements with the three local communities and two communities have ratified and signed new long-term agreements; however, one community remains outstanding. Continuing operations at Los Filos in 2025 is subject to the successful completion of new long-term agreements with all three communities in the very near term.

"We continue to advance permitting for our Castle Mountain expansion, are consolidating our Fazenda and Santa Luz mines into a combined operating unit to be called the Bahia Complex, and will commence development of the underground portal and decline at our Aurizona mine later this year. Another focus for 2025 is using increasing cash flow from operations in this strong gold price environment to reduce our corporate debt."

HIGHLIGHTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2024

Operational

 Produced 213,964 ounces of gold

 Sold 217,678 ounces of gold at an average realized gold price of $2,636 per oz

 Total cash costs of $1,458 per oz and all-in sustaining cost ("AISC") of $1,652 per oz(1)

 Four lost-time injuries and a total recordable injury frequency rate(2) of 2.48 for the Quarter

 No significant environmental incidents during the Quarter

Earnings

 Income from mine operations of $170.1 million

 Net income of $28.3 million or $0.06 per share (basic)

 Adjusted net income of $77.5 million or $0.17 per share(1)

Financial

 Cash flow from operations before changes in non-cash working capital of $212.7 million ($247.8 million after changes in non-cash working capital)

 Adjusted EBITDA of $218.2 million(1)

 Sustaining expenditures of $39.9 million and non-sustaining expenditures of $49.1 million

____________________________________

(1) Cash costs per oz sold, AISC per oz sold, adjusted net income (loss), adjusted EBITDA (earnings before interest, taxes, depreciation and amortization), adjusted EPS (earnings per share), and net debt are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Total recordable injury frequency rate ("TRIFR") and significant environmental incident frequency rate ("SEIFR") are both reported per million hours worked. TRIFR is the total number of injuries excluding those requiring simple first aid treatment.

 
Suite 1501 - 700 West Pender St., Vancouver, BC   Canada   V6C 1G8
ir@equinoxgold.com    +1 604.558.0560    www.equinoxgold.com

RECENT DEVELOPMENTS

 Provided 2025 production and cost guidance of 635,000 to 750,000 ounces of gold at cash costs of $1,075 to $1,175 per oz and AISC of $1,455 to $1,550 per oz(1)

 Provided 2025 sustaining and non-sustaining expenditure guidance of $411 million

- $310 million of sustaining expenditures

- $102 million of non-sustaining expenditures

 Issued an updated technical report for Fazenda that includes an updated Mineral Reserve and Mineral Resource estimate, demonstrating mine life extension to 2033

 At Los Filos, the Company reached consensus on terms for new agreements with the three local communities. Two communities have ratified and signed new long-term agreements; however, one community remains outstanding. If the Company is unable to satisfactorily complete these agreements with all three communities in the very near term, the Company will suspend operations at Los Filos indefinitely

2024 HIGHLIGHTS

Operational

 Produced 621,893 ounces of gold

 Sold 623,579 ounces of gold at an average realized gold price of $2,423 per oz

 Total cash costs of $1,598 per oz(1) and AISC of $1,870 per oz(1)

 Ten lost-time injuries, one fatality; four sites had no lost-time injuries

 Achieved a total recordable injury frequency rate of 2.21, 26% better than the Company's target for the year

 Achieved a significant environmental incident frequency rate(2) of 0.20, a 31% improvement compared to 2023

 Poured first gold at Greenstone on May 22, 2024 and declared commercial production on November 6, 2024

 Suspended mining in the Piaba open pit at Aurizona in April following a geotechnical event; continued processing stockpiled ore through April and accelerated mining in the new Tatajuba open pit; commenced processing Tatajuba ore in July and re-commenced mining in the Piaba open pit in November

Earnings

 Income from mine operations of $304.0 million

 Net income of $339.3 million or $0.85 per share

 Adjusted net income of $96.7 million(1) or $0.24 per share(1)

Financial

 Cash flow from operations before changes in non-cash working capital of $430.2 million ($372.2 million after changes in non-cash working capital)

 Adjusted EBITDA of $458.2 million(1)

 Sustaining expenditures of $151.1 million and non-sustaining expenditures of $283.1 million

 Cash and cash equivalents (unrestricted) of $239.3 million at December 31, 2024

 Net debt(1) of $1,108.5 million at December 31, 2024

Corporate

 On October 1, 2024, filed a short form base shelf prospectus, replacing the previous short form base shelf prospectus which was set to expire by year-end 2024

 On May 13, 2024, purchased the remaining 40% of Greenstone to consolidate 100% ownership to Equinox Gold for total consideration of $962.6 million, as follows:

- 42.0 million common shares of Equinox Gold valued at $217.6 million

- $705.0 million in cash payable on closing, funded in part with a new term loan and a bought deal financing

- $40.0 million in cash payable by December 31, 2024, which was paid in full on December 30, 2024


Corporate (cont.)

 Maintained liquidity

- On October 29, 2024, deferred the first five monthly deliveries associated with gold prepay transactions

- On April 26, 2024, completed $299.0 million bought deal financing to partially fund the Greenstone Acquisition; issued 56.4 million common shares at $5.30 per share

- On May 13, 2024, arranged new $500.0 million three-year term loan to partially fund the Greenstone Acquisition

- Extended the $139.3 million principal 4.75% convertible notes from March 10, 2025 to September 10, 2025 and amended the conversion price from $7.80 per common share to $6.50 per common share

- In October 2024, issued 26.6 million common shares upon conversion of $139.7 million of convertible notes with a $5.25 conversion price

- Sold the remainder of the Company's equity investment in i-80 Gold Corp. (TSX: IAU) ("i-80 Gold") for total proceeds of $48.2 million

 On October 9, 2024, Mr. Fraz Siddiqui resigned from the Company's Board of Directors ("Board"). Mr. Siddiqui was the Board appointee of Mubadala Investment Company under an investor rights agreement. With conversion of the $130 million convertible note and subsequent sale of the issued shares, as announced on October 3, 2024, the investor rights agreement is no longer in effect

 On May 10, 2024, Ms. Trudy Curran was appointed to the Board

Development and exploration

 Advanced permitting and front-end engineering for the Castle Mountain Phase 2 expansion

 Commenced mining of the new Tatajuba open-pit deposit at Aurizona; advanced technical studies for the Piaba underground portal and ramp

 Successfully replaced reserves through 75,175 metres of reserve replacement drilling and strategic mine planning updates

 Completed 8,748 metres of step-out drilling across the portfolio with a focus on mine life extension, and completed 25,215 metres of regional drilling to delineate new deposits

 Issued an updated technical report for Greenstone, which included updates to the Mineral Reserve and Mineral Resource estimates, annual production estimates, and life-of-mine capital and operating costs

 Updated the Mineral Resource estimate for the exploration-stage Hasaga Property and issued an updated technical report

Responsible mining

 Completed the Ride to Greenstone fundraiser: cycled 3,634 km from Vancouver, BC to Greenstone and raised C$1.24 million for the Geraldton District Hospital and more than C$200,000 for charities in Brazil and the USA

 Improved S&P Corporate Sustainability Assessment score by 13% compared to 2023

CONFERENCE CALL AND WEBCAST

Equinox Gold will host a conference call and webcast on Thursday, February 20, 2025 commencing at 7:30 am Vancouver time to discuss the financial and operating results for the fourth quarter and fiscal year ended December 31, 2024. The webcast will be archived on Equinox Gold's website until August 20, 2025.

Conference call
Toll-free in U.S. and Canada: 1-844-763-8274
International callers: +1 647-484-8814

Webcast
www.equinoxgold.com


BUSINESS OVERVIEW

At the date of this news release, the Company's operating gold mines are the Greenstone Mine ("Greenstone") in Canada, the Mesquite Mine ("Mesquite") in the United States, the Los Filos Mine Complex ("Los Filos") in Mexico, and the Aurizona Mine ("Aurizona"), Bahia Complex (comprising the Fazenda and Santa Luz mines) and RDM Mine ("RDM") in Brazil. In August 2024, the Company announced its decision to suspend Phase 1 operations at its Castle Mountain Mine ("Castle Mountain") for the duration of Phase 2 permitting. While residual leaching and gold production will continue into 2025, commencing September 1, 2024 Castle Mountain is being reported as a development project. The Company poured first gold at Greenstone on May 22, 2024 and declared commercial production on November 6, 2024.

On May 13, 2024, the Company acquired the remaining 40% interest in Greenstone resulting in the Company owning 100% of Greenstone (the "Greenstone Acquisition"). The operational and financial results of the assets acquired in the Greenstone Acquisition are included from May 13, 2024 onward.

CONSOLIDATED OPERATIONAL AND FINANCIAL HIGHLIGHTS

    December 31, 2024     December 31, 2023  
Basic weighted average shares during period   400,109,698     312,765,516  
Shares outstanding end of period   455,232,521     318,013,861  

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Gold produced oz   213,964     173,983     154,960     621,893     564,458  
Gold sold oz   217,678     173,973     149,861     623,579     559,481  
Average realized gold price $/oz   2,636     2,461     1,983     2,423     1,941  
Cash costs per oz sold(1)(2) $/oz   1,458     1,720     1,330     1,598     1,350  
AISC per oz sold(1)(2) $/oz   1,652     1,994     1,657     1,870     1,612  
Financial data                                
Revenue M$   575.0     428.4     297.8     1,514.1     1,088.2  
Income from mine operations M$   170.1     101.4     38.6     304.0     109.0  
Net income (loss) M$   28.3     0.3     3.9     339.3     28.9  
Earnings (loss) per share (basic) $/share   0.06     -     0.01     0.85     0.09  
Adjusted EBITDA(1) M$   218.2     141.9     95.3     458.2     304.4  
Adjusted net income (loss)(1) M$   77.5     37.4     2.4     96.7     21.7  
Adjusted EPS(1) $/share   0.17     0.09     0.01     0.24     0.07  
Balance sheet and cash flow data                              
Cash and cash equivalents (unrestricted) M$   239.3     167.8     192.0     239.3     192.0  
Net debt(1) M$   1,108.5     1,314.7     733.0     1,108.5     733.0  
Operating cash flow before changes in non-cash working capital(3) M$   212.7     130.1     168.2     430.2     527.5  

(1) Cash costs per oz sold, AISC per oz sold, adjusted EBITDA, adjusted net loss, adjusted EPS and net debt are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Consolidated cash cost per oz sold and AISC per oz sold for the three months and year ended December 31, 2024 excludes Greenstone's results before the mine reached commercial production on November 6, 2024 and excludes Castle Mountain results after August 31, 2024 when residual leaching commenced (see Development Projects in the MD&A). Consolidated AISC per oz sold excludes corporate general and administration expenses. 

(3) Includes proceeds from gold prepay arrangements of $75.6 million and $225.0 million for the three months and year ended December 31, 2023, respectively.

(4) Numbers in tables throughout this news release may not sum due to rounding.


CONSOLIDATED 2024 RESULTS COMPARED TO 2024 GUIDANCE

In February 2024, the Company published its 2024 production and cost guidance, which was subsequently updated to reflect the consolidation of its ownership of Greenstone and progress with the Greenstone ramp-up, the suspension of Phase 1 mining at Castle Mountain until Phase 2 permitting is complete, slower-than-expected recoveries at Mesquite, and the geotechnical event at Aurizona ("2024 Guidance"). 

  2024 Actuals 2024 Guidance Range
Gold production (oz)(1) 621,893 590,000 - 675,000
Cash costs ($/oz)(1)(2) $1,598 $1,450 - $1,550
AISC ($/oz)(1)(2) $1,870 $1,820 - $1,920
Sustaining capital (M$)(1)(3) $152 $187
Non-sustaining capital ($M)(1)(3) $284 $295

(1) Gold production actuals and guidance includes ounces produced and expected to be produced from Greenstone, respectively, during the pre-commercial production and commercial production periods. Gold production guidance reflects anticipated production from Castle Mountain prior to the suspension of mining in Q3 2024, while gold production actuals reflect Castle Mountain production for full-year 2024.

(2) Consolidated cash cost per oz and AISC per oz actuals and guidance exclude the results of Greenstone gold production before the mine reached commercial production on November 6, 2024, and exclude the results of gold production at Castle Mountain after August 31, 2024, when residual leaching commenced. Cash costs per oz and AISC per oz are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(3) Sustaining and non-sustaining expenditures include exploration expense and capital expenditures. Sustaining and non-sustaining expenditures exclude non-cash additions including right-of-use asset additions, capitalized interest expense and capitalized depreciation expense. Total sustaining capital expenditures for the year ended December 31, 2024 were $130.8 million. Total non-sustaining capital expenditures for the year ended December 31, 2024 were $247.7 million.  For the year ended December 31, 2024, non-sustaining expenditures at Greenstone exclude capitalized interest of $84.1 million. Sustaining capital expenditure is a non-IFRS measure. See Non-IFRS Measures and Cautionary Notes.

2025 GUIDANCE AND OUTLOOK

For 2025, the Company expects to produce 635,000 to 750,000 ounces of gold. Cash costs for 2025 are estimated at $1,075 to $1,175 per oz, with AISC of $1,455 to $1,550 per oz. Production and cash flow are expected to grow each quarter through 2025.

The Company is not issuing 2025 cost and production guidance for Los Filos. Continuing operations at Los Filos in 2025 is subject to the successful completion of new long-term agreements with three local communities. These new agreements are necessary to help ensure the long-term economic and investment viability of the mine, including the addition of a new 10,000 tpd carbon-in-leach ("CIL") processing plant to increase recoveries from higher-grade ore. The Company and the three communities have held collaborative and open dialogue and reached consensus on terms for new agreements. Two communities have ratified and signed new long-term agreements; however, one community remains outstanding. If the Company is unable to satisfactorily complete these agreements with all three communities in the very near term, the Company will suspend operations at Los Filos indefinitely.

  Production (oz) Cash Costs ($/oz)(1)(2) AISC ($/oz)(1)(2) Sustaining
expenditures (M$)(3)
Non-sustaining
expenditures (M$)(4)
Canada          
Greenstone 300,000 - 350,000 $790 - $890 $1,045-$1,145 $116 $35
USA          
Mesquite 90,000 - 105,000 $1,235 - $1,335 $1,725 - $1,825 $51 $16
Brazil          
Aurizona 70,000 - 90,000 $1,205 - $1,305 $1,855 - $1,955 $57 $29
Bahia Complex(5) 125,000 - 145,000 $1,360 - $1,460 $1,845 - $1,945 $70 $12
RDM 50,000 - 60,000 $1,615 - $1,715 $1,880 - $1,980 $15 $10
Total(6) 635,000 - 750,000 $1,075 - $1,175 $1,455 - $1,550 $310 $102

(1) Cash costs per oz sold and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Exchange rates used to forecast 2025 cash cost and AISC per oz include a rate of BRL 5.25 to USD 1, CAD 1.34 to USD 1 and MXN 18.50 to USD 1.

(3) Sustaining expenditures include asset retirement obligation accretion and amortization, exploration expense and capital expenditures. Of the $310 million sustaining expenditures, $296 million is expected to be capital expenditures. Sustaining capital expenditure is a non-IFRS measure. See Non-IFRS Measures and Cautionary Notes

(4) Non-sustaining expenditures include exploration expense and capital expenditures. Of the $102 million non-sustaining expenditures, $90 million is expected to be capital expenditures.

(5) The Bahia Complex reflects the anticipated merger of Santa Luz and Fazenda in 2025. See below for additional detail.

(6) Total is the sum of the individual mine-level amounts. Numbers may not sum due to rounding.


The Company's primary operating focus for 2025 continues to be ramping up Greenstone to full capacity. For development activities, the Company is advancing engineering and permitting for the Castle Mountain Phase 2 expansion and plans to start underground portal development for the Aurizona underground expansion in late 2025.

Cash costs for 2025 reflect the life cycle stages of the assets in the Company's portfolio and that consumables, labour and equipment costs are expected to face continued upward pressure throughout 2025. In addition, due to the recent strength of the United States Dollar ("USD"), the Brazilian Real ("BRL"), Canadian Dollar ("CAD") and Mexican Peso ("MXN") have underperformed compared to USD in 2023 and 2024, and management expects additional weakening in the BRL, CAD and MXN compared to USD throughout 2025.

Sustaining expenditures in 2025 of $310 million includes investing: (i) $101 million in capitalized stripping programs, with the largest investments at Aurizona and Mesquite, (ii) $72 million in equipment costs, of which $52 million relates to fleet support  processing improvements and production loaders at Greenstone, $12 million relates to equipment and components acquisition at Bahia Complex, and (iii) $66 million relates to tailings storage facility ("TSF") lifts and maintenance at Greenstone, Aurizona, Bahia Complex and RDM. Non-sustaining expenditures in 2025 of $102 million includes investing: (i) $32 million for post-construction costs at Greenstone including a new hydro substation, fleet equipment, a seventh genset in the power plant, and a new Ontario Provincial Police detachment building, and (ii) $23 million related to capitalized stripping programs at Mesquite and RDM.

Sustaining expenditures for 2025 include $14 million for exploration with a focus on reserve replacement across the portfolio. Non-sustaining expenditures include $14 million for step-out and regional exploration, primarily at Aurizona and in the Bahia Complex.

The Company plans to use increased cash flow from operations, coupled with high gold prices, to continue deleveraging its balance sheet, targeting approximately $200 million in debt repayment, including repayment of the 2020 Convertible Notes. Given normal seasonality of the Company's operations and Greenstone ramp-up, this is expected to occur in the second half of the year. Should the 2020 Convertible Notes be converted to shares, total deleveraging will increase by approximately $140 million, as repayment funds will be redirected to other debt reduction. This proactive debt reduction strategy is expected to enhance financial flexibility and strengthen the Company's capital structure, positioning it for long-term financial stability.

The Company is combining Fazenda and Santa Luz into a single reporting unit called the "Bahia Complex" effective in the first half of 2025. These two mines are in close geographic proximity and share management oversight, making this consolidation a strategic step to maximize synergies and cost efficiencies. Upon implementation, the Company expects to report production, cash costs, and AISC for the Bahia Complex on a combined basis.

On February 1, 2025, an executive order was signed by the President of the United States, which introduced tariffs on imports from countries including Canada and Mexico. In response, the Canadian government announced retaliatory tariffs on imports from the United States. Subsequently, all three countries postponed their previously announced tariffs. The Company believes its revenue structure will be largely unaffected by the tariffs. The Company is reviewing its exposure to the potential tariffs and alternatives to inputs sourced from suppliers that may be subject to the tariffs, if implemented. However, the majority of the Company's cost structure relates to labour, contractors, energy and royalties in the countries in which it operates, and these items are not expected to be directly affected by any of the tariffs. While there is uncertainty as to whether the tariffs or retaliatory tariffs will be implemented, the quantum of such tariffs, the goods on which they may be applied and the ultimate effect on the Company's supply chains, the Company will continue to monitor developments and may take steps to limit the impact of any tariffs as may be appropriate in the circumstances. The costs guidance set out above does not factor any potential impact from such tariffs.

The Company may revise guidance during the year to reflect changes to expected results.


OPERATING & FINANCIAL RESULTS BY MINE

Greenstone, Ontario, Canada

      Three months ended           Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    June 30,
2024
    December 31,
2024
 
Ore mined kt   3,145     2,038     1,276     7,108  
Waste mined kt   9,225     6,579     5,811     26,453  
Open pit strip ratio w:o   2.93     3.23     4.56     3.72  
Tonnes processed kt   1,643     1,319     725     3,687  
Average gold grade processed g/t   1.26     1.15     1.28     1.22  
Recovery %   82.0     78.6     88.0     82.1  
Gold produced oz   53,022     42,448     16,247     111,717  
Gold sold oz   56,413     43,747     10,358     110,518  
                           
Financial data                          
Revenue(3) M$   148.3     106.1     23.9     278.3  
Cash costs(1)(2) M$   58.7     40.7     7.8     107.2  
Sustaining capital(1) M$   5.3     -     -     5.3  
Reclamation expenses M$   0.3     0.4     0.1     0.8  
Total AISC(1)(2) M$   64.3     41.1     7.9     113.3  
AISC contribution margin(1) M$   83.9     65.0     16.1     165.0  
Non-sustaining expenditures M$   21.1     65.0     74.0     212.9  
                           
Unit analysis                          
Realized gold price per oz sold $/oz   2,629     2,425     2,312     2,518  
Cash costs per oz sold(1)(2) $/oz   1,041     930     750     970  
AISC per oz sold(1)(2) $/oz   1,141     938     762     1,025  
Mining cost per tonne mined $/t   2.66     3.09     0.91     1.97  
Processing cost per tonne processed $/t   15.68     12.03     3.84     12.05  
G&A cost per tonne processed $/t   7.04     8.80     4.88     7.24  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue

Outlook

Greenstone production guidance for 2025 is 300,000 to 350,000 ounces of gold, with cash costs of $790 to $890 per oz and AISC of $1,045 to $1,145 per oz.

Sustaining expenditures at Greenstone of $116 million in 2025 include $35 million for a TSF raise, $52 million for fleet support, processing improvements and production loaders, and $20 million for a dewatering well, water management pond, waste rock storage areas, and back-up power. Non-sustaining expenditures of $35 million in 2025 relate primarily to purchasing an additional shovel and trucks, completing the relocated community electrical substation, installation of a seventh genset in the power plant, and completing the Ontario Provincial Police detachment construction.


Mesquite Gold Mine, California, USA

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined and stacked on leach pad kt   -     1,535     3,844     6,681     16,988  
Waste mined kt   13,348     12,198     8,067     49,076     34,119  
Open pit strip ratio w:o   -     7.95     2.10     7.35     2.01  
Average gold grade stacked to leach pad g/t   -     0.33     0.52     0.33     0.45  
Gold produced oz   17,129     15,223     25,923     71,984     87,753  
Gold sold oz   17,273     15,018     24,190     73,664     85,987  
                                 
Financial data                                
Revenue(2) M$   45.5     37.6     48.6     173.1     167.9  
Cash costs(1) M$   23.1     20.3     25.9     92.7     95.1  
Sustaining capital(1) M$   0.2     0.4     0.1     0.6     10.7  
Reclamation expenses M$   0.7     0.6     (0.1 )   2.8     1.8  
Total AISC(1) M$   24.0     21.3     25.9     96.1     107.6  
AISC contribution margin(1) M$   21.4     16.3     22.7     76.9     60.4  
Non-sustaining expenditures M$   22.7     11.2     5.9     41.1     17.2  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,634     2,504     2,009     2,350     1,953  
Cash costs per oz sold(1) $/oz   1,337     1,354     1,070     1,259     1,105  
AISC per oz sold(1) $/oz   1,392     1,421     1,068     1,306     1,251  
Mining cost per tonne mined $/t   1.71     1.49     1.91     1.47     1.66  
Processing cost per tonne processed $/t   -     7.16     3.85     6.82     3.01  
G&A cost per tonne processed $/t   -     2.96     1.39     2.91     0.96  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

Mesquite production guidance for 2025 is 90,000 to 105,000 ounces of gold, with approximately 70% of production expected in the second half of the year. Cost guidance for 2025 is cash cost of $1,235 to $1,335 per oz and AISC of $1,725 to $1,825 per oz. Sustaining expenditures of $51 million primarily relate to capitalized stripping of the Brownie phase 4 and Big Chief 8 pits. Non-sustaining expenditures of $16 million primarily relate to capitalized waste stripping of the Ginger pit.

Mesquite's 2025 production is predominantly from accessing the Ginger pit which is expected to yield ore in H1 2025. Brownie phase 4, Rainbow North and Big Chief 8 pits waste stripping campaigns will be performed throughout 2025 to provide ore for 2026.


Los Filos Gold Mine, Guerrero, Mexico

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined - open pit kt   3,395     3,054     1,307     9,633     9,092  
Waste mined - open pit kt   7,948     8,243     7,411     35,081     39,789  
Open pit strip ratio w:o   2.34     2.70     5.67     3.64     4.38  
Average open pit gold grade g/t   0.60     0.64     1.21     0.63     0.86  
Ore mined - underground kt   238     222     125     809     461  
Average underground gold grade g/t   2.57     3.14     3.26     2.81     3.22  
Tonnes processed kt   3,812     3,253     1,488     10,566     9,702  
Gold produced oz   60,521     48,462     42,210     170,369     159,071  
Gold sold oz   58,321     49,880     39,474     169,556     157,586  
                                 
Financial data                                
Revenue(2) M$   153.4     122.6     78.2     410.8     305.0  
Cash costs(1) M$   112.1     98.3     65.2     325.5     260.8  
Sustaining capital(1) M$   6.4     8.0     16.1     40.9     33.8  
Sustaining lease payments M$   0.2     0.2     -     0.7     0.2  
Sustaining exploration expenditures M$   0.1     0.1     -     0.5     -  
Reclamation expenses M$   0.8     0.7     0.7     2.9     3.0  
Total AISC(1) M$   119.6     107.4     82.0     370.5     297.9  
AISC contribution margin(1) M$   33.8     15.2     (3.8 )   40.4     7.1  
Care and maintenance M$   -     -     -     -     0.3  
Non-sustaining expenditures M$   -     -     0.2     -     0.7  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,630     2,458     1,982     2,423     1,935  
Cash costs per oz sold(1) $/oz   1,922     1,972     1,651     1,920     1,655  
AISC per oz sold(1) $/oz   2,051     2,153     2,078     2,185     1,890  
Mining cost per tonne mined - open pit $/t   1.94     1.93     2.65     1.93     2.08  
Mining cost per tonne mined - underground $/t   110.99     105.73     110.34     103.51     117.81  
Processing cost per tonne processed $/t   7.55     7.42     17.80     7.54     10.14  
G&A cost per tonne processed $/t   2.73     2.59     7.54     2.84     4.02  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold, and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

The Company is not issuing 2025 cost and production guidance for Los Filos. Continuing operations at Los Filos in 2025 is subject to the successful completion of new long-term agreements with three local communities. These new agreements are necessary to help ensure the long-term economic and investment viability of the mine, including the addition of a new 10,000 tpd carbon-in-leach ("CIL") processing plant to increase recoveries from higher-grade ore. The Company and the three communities have held collaborative and open dialogue and reached consensus on terms for new agreements. Two communities have ratified and signed new long-term agreements; however, one community remains outstanding. If the Company is unable to satisfactorily complete these agreements with all three communities in the very near term, the Company will suspend operations at Los Filos indefinitely.


Aurizona Gold Mine, Maranhão, Brazil

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined kt   1,029     798     1,453     2,039     3,750  
Waste mined kt   11,485     7,568     5,347     25,073     20,805  
Open pit strip ratio w:o   11.16     9.48     3.68     12.30     5.55  
Tonnes processed kt   938     690     812     2,562     3,390  
Average gold grade processed g/t   0.90     0.97     1.44     0.96     1.22  
Recovery %   89.2     90.8     90.1     90.0     90.3  
Gold produced oz   24,277     17,181     34,104     71,624     120,626  
Gold sold oz   24,520     16,334     33,638     72,895     120,164  
                                 
Financial data                                
Revenue(2) M$   64.8     40.7     65.9     173.8     233.3  
Cash costs(1) M$   37.4     24.6     30.7     114.2     128.3  
Sustaining capital(1) M$   16.4     9.6     11.6     45.2     41.6  
Sustaining lease payments M$   0.3     0.4     0.5     1.6     1.9  
Reclamation expenses M$   0.5     0.4     0.4     1.7     1.3  
Total AISC(1) M$   54.6     35.0     43.2     162.7     173.1  
AISC contribution margin(1) M$   10.1     5.6     22.8     11.0     60.2  
Non-sustaining expenditures M$   0.9     0.9     3.5     4.6     8.3  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,641     2,489     1,960     2,384     1,941  
Cash costs per oz sold(1) $/oz   1,525     1,503     913     1,567     1,068  
AISC per oz sold(1) $/oz   2,229     2,145     1,283     2,233     1,440  
Mining cost per tonne mined $/t   2.14     2.48     3.32     2.58     3.17  
Processing cost per tonne processed $/t   9.71     12.30     12.68     12.79     12.24  
G&A cost per tonne processed $/t   4.16     5.59     5.30     6.15     5.16  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

The Aurizona mine plan was modified as a result of the geotechnical event, with continued access restrictions to certain areas of the Piaba open pit, during the rainy season. Production guidance for 2025 is 70,000 to 90,000 ounces of gold, with cash costs of $1,205 to $1,305 per oz and AISC of $1,855 to $1,955 per oz.

Sustaining expenditures at Aurizona of $57 million in 2025 include $33 million in capitalized stripping and $16 million for Vene 2 TSF expansion. Non-sustaining expenditures at Aurizona of $29 million in 2025 primarily relate to underground development.

The Company is advancing plans for the development of the Piaba underground portal and ramp in late 2025, as discussed in the Development Projects section of the MD&A.


Fazenda Gold Mine, Bahia, Brazil

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined - open pit kt   132     141     118     538     554  
Waste mined - open pit kt   1,960     1,701     989     6,661     5,168  
Open pit strip ratio w:o   14.87     12.08     8.36     12.38     9.34  
Average open pit gold grade g/t   1.30     1.14     1.18     1.20     1.37  
Ore mined - underground kt   257     219     262     780     854  
Average underground gold grade g/t   2.06     1.55     1.88     1.81     1.78  
Ore mined - total kt   389     360     380     1,318     1,407  
Tonnes processed kt   374     377     369     1,477     1,429  
Average gold grade processed g/t   1.80     1.37     1.68     1.47     1.61  
Recovery %   91.1     90.3     89.7     90.6     90.2  
Gold produced oz   18,522     15,280     17,708     62,382     66,375  
Gold sold oz   19,055     15,464     17,273     63,221     66,120  
                                 
Financial data                                
Revenue(2) M$   50.5     38.2     34.1     152.1     127.8  
Cash costs(1) M$   19.4     23.4     21.3     86.4     81.3  
Sustaining capital(1) M$   3.7     4.2     5.5     15.0     12.2  
Sustaining lease payments M$   0.6     0.6     0.4     2.1     1.5  
Reclamation expenses M$   0.1     0.1     0.2     0.6     0.7  
Total AISC(1) M$   23.8     28.3     27.4     104.1     95.7  
AISC contribution margin(1) M$   26.6     9.9     6.7     48.0     32.0  
Non-sustaining expenditures M$   3.1     2.7     2.8     10.6     10.9  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,648     2,472     1,977     2,406     1,932  
Cash costs per oz sold(1) $/oz   1,019     1,512     1,234     1,366     1,230  
AISC per oz sold(1) $/oz   1,251     1,831     1,588     1,647     1,448  
Mining cost per tonne mined - open pit $/t   2.11     2.22     2.39     2.26     2.45  
Mining cost per tonne mined - underground $/t   28.06     31.79     33.58     33.81     33.41  
Processing cost per tonne processed $/t   11.62     13.63     14.06     12.76     14.49  
G&A cost per tonne processed $/t   7.99     7.96     7.69     7.55     6.75  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold, and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

In 2025, the focus at Fazenda is on development of the larger, CLX open pit.

Fazenda is part of the Bahia Complex. Bahia Complex production guidance for 2025 is 125,000 to 145,000 ounces of gold, with cash costs of $1,360 to $1,460 per oz and AISC of $1,845 to $1,945 per oz.

Sustaining expenditures at Bahia Complex of $70 million in 2025 primarily relate to $22 million for capitalized stripping, $12 million for the acquisition of equipment and components, $8 million for exploration, $4 million for infrastructure and vegetation clearing, $9 million for a TSF raise, and $4 million for underground development. Non-sustaining expenditures of $12 million in 2025 relate primarily to underground development and exploration.

Sustaining expenditures for 2025 include $8 million for exploration with a focus on reserve replacement. Non-sustaining expenditures include $9 million for step-out and regional exploration.


Santa Luz Gold Mine, Bahia, Brazil

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined kt   877     361     678     2,091     2,326  
Waste mined kt   2,608     3,410     1,323     11,522     8,303  
Open pit strip ratio w:o   2.97     9.44     1.95     5.51     3.57  
Tonnes processed kt   604     653     536     2,301     2,200  
Average gold grade processed g/t   1.27     1.29     1.17     1.27     1.25  
Recovery %   63.5     58.3     61.7     59.2     64.7  
Gold produced oz   14,793     16,650     12,044     56,906     57,182  
Gold sold oz   15,478     16,266     12,132     56,984     56,696  
                                 
Financial data                                
Revenue(2) M$   41.0     40.3     24.2     137.5     110.0  
Cash costs(1) M$   28.2     31.7     25.4     111.2     95.3  
Sustaining capital(1) M$   0.3     3.7     3.3     13.8     7.2  
Sustaining lease payments M$   0.2     0.1     0.1     0.5     0.4  
Reclamation expenses M$   0.3     0.3     0.2     1.3     1.0  
Total AISC(1) M$   29.0     35.8     29.0     126.8     103.9  
AISC contribution margin(1) M$   12.1     4.4     (4.8 )   10.8     6.0  
Non-sustaining expenditures M$   0.4     0.3     0.6     3.1     3.0  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,652     2,476     1,993     2,412     1,940  
Cash costs per oz sold(1) $/oz   1,820     1,949     2,092     1,951     1,681  
AISC per oz sold(1) $/oz   1,868     2,203     2,392     2,224     1,834  
Mining cost per tonne mined $/t   2.99     3.00     3.45     3.03     3.25  
Processing cost per tonne processed $/t   21.35     22.03     25.84     23.86     23.79  
G&A cost per tonne processed $/t   5.08     5.26     5.66     4.82     5.02  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

In 2025, the focus at Santa Luz is on improving the steady-state throughput of the plant to achieve and maintain a design capacity of 2.7 million tonnes per annum. This improvement follows the installation of a trunnion on the SAG mill in mid-2024. The trunnion increased SAG mill throughput by up to 10%. The planned 2025 refurbishment of leach tanks and agitators, the addition of the sixth leach tank and better availability of electrowinning equipment are expected to provide a consistent recovery of approximately 64% for 2025. The desliming project is currently suspended until operational complexities are resolved and anticipated benefits are confirmed. The potential benefits associated with desliming are not included in 2025 guidance.

Santa Luz is part of the Bahia Complex. Bahia Complex production guidance for 2025 is 125,000 to 145,000 ounces of gold, with cash costs of $1,360 to $1,460 per oz and AISC of $1,845 to $1,945 per oz.

Sustaining expenditures at Bahia Complex of $70 million in 2025 primarily relate to $22 million for capitalized stripping, $12 million for the acquisition of equipment and components, $8 million for exploration, $4 million for infrastructure and vegetation clearing, $9 million for a TSF raise and $4 million for underground development. Non-sustaining expenditures of $12 million in 2025 relate primarily to underground development and exploration.

Sustaining expenditures for 2025 include $8 million for exploration with a focus on reserve replacement. Non-sustaining expenditures include $9 million for step-out and regional exploration.


RDM Gold Mine, Minas Gerais, Brazil

      Three months ended     Year ended  
Operating data Unit   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Ore mined kt   1,022     738     849     2,291     2,003  
Waste mined kt   2,662     4,295     1,891     12,052     9,197  
Open pit strip ratio w:o   2.60     5.82     2.23     5.26     4.59  
Ore rehandled kt   0     16     57     380     715  
Tonnes processed kt   728     683     684     2,621     2,400  
Average gold grade processed g/t   0.99     0.82     0.90     0.79     0.78  
Recovery %   87.9     84.4     88.1     86.7     87.2  
Gold produced oz   21,320     13,472     16,994     56,400     52,614  
Gold sold oz   22,240     11,998     17,177     56,232     52,092  
                                 
Financial data                                
Revenue(2) M$   58.8     29.5     34.0     136.6     101.4  
Cash costs(1) M$   27.1     16.4     18.8     79.6     62.4  
Sustaining capital(1) M$   1.6     4.9     3.3     8.7     11.2  
Sustaining lease payments M$   0.3     0.2     2.5     1.1     9.5  
Reclamation expenses M$   0.3     0.3     0.3     1.1     0.9  
Total AISC(1) M$   29.3     21.8     24.9     90.5     84.0  
AISC contribution margin(1) M$   29.5     7.7     9.1     46.2     17.4  
Care and maintenance M$   -     -     -     -     1.0  
Non-sustaining expenditures M$   -     0.7     -     6.9     -  
                                 
Unit analysis                                
Realized gold price per oz sold $/oz   2,644     2,455     1,980     2,429     1,946  
Cash costs per oz sold(1) $/oz   1,220     1,367     1,097     1,415     1,199  
AISC per oz sold(1) $/oz   1,318     1,817     1,453     1,608     1,612  
Mining cost per tonne mined $/t   3.09     2.44     2.88     2.87     2.28  
Processing cost per tonne processed $/t   14.07     11.96     12.18     12.48     12.18  
G&A cost per tonne processed $/t   3.88     3.53     3.62     3.66     3.35  

(1) Cash costs, sustaining capital, AISC, AISC contribution margin, mine-site free cash flow, cash costs per oz sold, and AISC per oz sold are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.

(2) Revenue is reported net of silver revenue.

Outlook

RDM production guidance for 2025 is 50,000 to 60,000 ounces of gold, with cash costs of $1,615 to $1,715 per oz and AISC of $1,880 to $1,980 per oz.

Sustaining expenditures at RDM of $15 million in 2025 include $6 million for the dry tails storage facility costs and $5 million for equipment to haul tails to the storage facility. Non-sustaining expenditures of $10 million in 2025 relate primarily to capitalized stripping.


CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Unaudited, expressed in thousands of US dollars)

    2024     2023  
Assets            
Current assets            
Cash and cash equivalents $ 239,329   $ 191,995  
Marketable securities   6,142     92,666  
Trade and other receivables   70,035     82,307  
Inventories   417,541     412,005  
Derivative assets   -     17,700  
Prepaid expenses   44,529     35,144  
Other current assets   6,529     2,141  
    784,105     833,958  
Non-current assets            
Restricted cash   12,201     15,322  
Inventories   277,102     200,368  
Mineral properties, plant and equipment   5,564,713     3,225,213  
Investments in associates   -     29,263  
Deferred income tax assets   2,339     -  
Other non-current assets   73,135     46,253  
Total assets $ 6,713,595   $ 4,350,377  
             
Liabilities and Equity            
Current liabilities            
Accounts payable and accrued liabilities $ 268,444   $ 246,522  
Current portion of loans and borrowings   135,592     138,604  
Current portion of deferred revenue   116,334     39,598  
Current portion of derivative liabilities   116,563     8,829  
Other current liabilities   52,158     46,048  
    689,091     479,601  
Non-current liabilities            
Loans and borrowings   1,212,239     786,376  
Deferred revenue   266,718     194,535  
Reclamation and closure cost provisions   130,174     120,083  
Derivative liabilities   46,372     11,082  
Deferred income tax liabilities   799,972     244,704  
Other non-current liabilities   171,477     71,535  
Total liabilities   3,316,043     1,907,916  
Shareholders' equity            
Common shares   2,798,820     2,085,565  
Reserves   74,100     79,077  
Accumulated other comprehensive loss   (89,027 )   (70,730 )
Retained earnings   613,659     348,549  
Total equity   3,397,552     2,442,461  
Total liabilities and equity $ 6,713,595   $ 4,350,377  


CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, expressed in thousands of US dollars, except share and per share amounts)

    2024     2023  
Revenue $ 1,514,120   $ 1,088,191  
Cost of sales            
Operating expense   (989,586 )   (764,232 )
Depreciation and depletion   (220,487 )   (214,975 )
    (1,210,073 )   (979,207 )
Income from mine operations   304,047     108,984  
             
Care and maintenance expense   (580 )   (1,431 )
Exploration and evaluation expense   (12,493 )   (11,690 )
General and administration expense   (53,010 )   (46,243 )
Income from operations   237,964     49,620  
             
Finance expense   (95,381 )   (60,201 )
Finance income   8,062     11,689  
Share of net income (loss) of associates   702     (17,465 )
Other income   478,734     31,125  
Income before income taxes   630,081     14,768  
             
Income tax (expense) recovery   (290,794 )   14,116  
Net income $ 339,287   $ 28,884  
             
Net income per share            
Basic $ 0.85   $ 0.09  
Diluted $ 0.75   $ 0.09  
Weighted average shares outstanding            
Basic   400,109,698     312,765,516  
Diluted   473,546,710     316,302,864  

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited, expressed in thousands of US dollars)

    2024     2023  
Net income $ 339,287   $ 28,884  
Other comprehensive loss            
Items that may be reclassified subsequently to net income or loss:            
Foreign currency translation (loss) gain   (84,417 )   21,200  
Reclassification of cumulative foreign currency translation loss relating to previously held 60% interest in the Greenstone Mine   31,904     -  
Items that will not be reclassified subsequently to net income or loss:            
Net decrease in fair value of marketable securities and other investments in equity instruments   (39,961 )   (46,359 )
Income tax expense relating to change in fair value of marketable securities and other investments in equity instruments   -     (92 )
    (92,474 )   (25,251 )
Total comprehensive income $ 246,813   $ 3,633  


CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, expressed in thousands of US dollars)

    2024     2023  
Cash provided by (used in):            
Operating activities            
Net income for the year $ 339,287   $ 28,884  
Adjustments for:            
Depreciation and depletion   222,616     216,121  
Finance expense   95,381     60,201  
Share of net (income) loss of associates   (702 )   17,465  
Change in fair value of derivatives   123,289     (31,563 )
Settlements of derivatives   (13,857 )   33,651  
Gain on remeasurement of previously held interest in the Greenstone Mine   (579,816 )   -  
Expected credit losses and write-offs   (31 )   13,802  
Unrealized foreign exchange (gain) loss   (21,418 )   9,439  
Gain on sale of partial interest and reclassification of investment in i-80 Gold Corp. ("i-80 Gold")   -     (34,467 )
Income tax expense (recovery)   290,794     (14,116 )
Income taxes paid   (19,602 )   (13,567 )
Gold sale prepayments   -     225,000  
Other   (5,743 )   16,600  
Operating cash flow before changes in non-cash working capital   430,198     527,450  
Changes in non-cash working capital   (58,014 )   (168,987 )
    372,184     358,463  
Investing activities            
Expenditures on mineral properties, plant and equipment   (412,073 )   (523,298 )
Acquisition of Greenstone Mine ("Greenstone Acquisition")   (744,110 )   -  
Purchases of marketable securities   -     (8,927 )
Proceeds from dispositions of marketable securities   48,191     53,359  
Net proceeds from sale of partial interest in i-80 Gold   -     22,846  
Other   (3,727 )   (6,654 )
    (1,111,719 )   (462,674 )
Financing activities            
Draw down on credit facility   560,000     253,667  
Proceeds from issuance of convertible notes   -     172,500  
Repayment of portion of credit facility   -     (293,000 )
Proceeds from other financing arrangements   57,346     23,131  
Repayments of other financing arrangements   (7,296 )   (1,739 )
Interest paid   (112,647 )   (65,857 )
Lease payments   (29,494 )   (34,720 )
Net proceeds from issuance of shares   335,562     40,769  
Proceeds from exercise of warrants and stock options   2,456     3,465  
Transaction costs and other   (13,452 )   (5,718 )
    792,475     92,498  
Effect of foreign exchange on cash and cash equivalents   (5,606 )   2,939  
Increase (decrease) in cash and cash equivalents   47,334     (8,774 )
Cash and cash equivalents - beginning of year   191,995     200,769  
Cash and cash equivalents - end of year $ 239,329   $ 191,995  


NON-IFRS MEASURES

This news release refers to cash costs, cash costs per oz sold, AISC, AISC per oz sold, AISC contribution margin, adjusted net income, adjusted EPS, mine-site free cash flow, adjusted EBITDA, net debt, and sustaining capital expenditures that are measures with no standardized meaning under IFRS, i.e. they are non-IFRS measures, and may not be comparable to similar measures presented by other companies. Their measurement and presentation is consistently prepared and is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Numbers presented in the tables below may not sum due to rounding.

Cash costs and cash costs per oz sold

Cash costs is a common financial performance measure in the gold mining industry; however, it has no standard meaning under IFRS. The Company reports total cash costs on a per oz sold basis. The Company believes that, in addition to conventional measures prepared in accordance with IFRS, certain investors use this information to evaluate the Company's performance and ability to generate operating income and cash flow from mining operations. Cash costs are calculated as mine site operating costs and are net of silver revenue. Cash costs are divided by ounces sold to arrive at cash costs per oz sold. In calculating cash costs, the Company deducts silver revenue as it considers the cost to produce the gold is reduced as a result of the by-product sales incidental to the gold production process, thereby allowing management and other stakeholders to assess the net costs of gold production. The measure is not necessarily indicative of cash flow from operations under IFRS or operating costs presented under IFRS.

AISC per oz sold

The Company uses AISC per oz of gold sold to measure performance. The methodology for calculating AISC was developed internally and is outlined below. Current IFRS measures used in the gold industry, such as operating expenses, do not capture all of the expenditures incurred to discover, develop and sustain gold production. The Company believes the AISC measure provides further transparency into costs associated with producing gold and will assist analysts, investors and other stakeholders of the Company in assessing its operating performance, its ability to generate free cash flow from current operations and its overall value. AISC includes cash costs (described above) and also includes sustaining capital expenditures, sustaining lease payments, reclamation cost accretion and amortization and exploration and evaluation costs.

This measure seeks to reflect the full cost of gold production from current operations; therefore, expansionary capital and non-sustaining expenditures are excluded.

The following table provides a reconciliation of cash costs per oz of gold sold and AISC per oz of gold sold to the most directly comparable IFRS measure on an aggregate basis:

$'s in millions, except ounce and per oz figures   Three months ended     Year ended  
  December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Operating expenses   333.4     268.3     198.2     989.6     764.2  
Silver revenue   (1.3 )   (0.4 )   (0.6 )   (3.1 )   (2.1 )
Fair value adjustment on acquired inventories   (4.9 )   (3.1 )   1.6     (20.6 )   (6.9 )
Pre-commercial production and development stage operating expenses (1)   (37.8 )   (43.0 )   -     (88.5 )   -  
Total cash costs $ 289.4   $ 221.8   $ 199.3   $ 877.4   $ 755.2  
Sustaining capital   34.9     30.9     42.7     130.8     119.9  
Sustaining lease payments   1.6     1.6     4.6     7.8     17.6  
Reclamation expense   3.2     3.0     1.7     11.6     9.1  
Sustaining exploration expense   0.2     0.2     -     0.9     -  
Pre-commercial production and development stage sustaining expenditures(1)   (1.4 )   (0.4 )   -     (1.9 )   -  
Total AISC $ 327.9   $ 257.2   $ 248.3   $ 1,026.6   $ 901.9  
Gold oz sold   217,678     173,973     149,861     623,579     559,481  
Gold oz sold from entities during pre-commercial production or development stages(1)   (19,161 )   (45,028 )   -     (74,547 )   -  
Adjusted gold oz sold   198,517     128,945     149,861     549,032     559,481  
Cash costs per gold oz sold   1,458   $ 1,720   $ 1,330     1,598   $ 1,350  
AISC per oz sold $ 1,652   $ 1,994   $ 1,657   $ 1,870   $ 1,612  

(1) Consolidated cash cost per oz sold and AISC per oz sold for the three months and year ended December 31, 2024 excludes Greenstone results while the mine was in pre-commercial production up until the achievement of commercial production November 6, 2024 and exclude Castle Mountain results after August 31, 2024 when residual leaching commenced.


Sustaining capital expenditures

Sustaining capital expenditures are defined as those expenditures which do not increase annual gold ounce production at a mine site and excludes all expenditures at the Company's projects and certain expenditures at the Company's operating sites which are deemed expansionary. Sustaining capital expenditures can include, but are not limited to, capitalized stripping costs at open pit mines, underground mine development, mining and milling equipment and TSF raises.

The following table provides a reconciliation of sustaining capital expenditures to the Company's total capital expenditures for continuing operations:

    Three months ended     Year ended  
$'s in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Capital additions to mineral properties, plant and equipment(1) $ 103.3   $ 146.9   $ 157.0   $ 523.7   $ 596.4  
Less: Non-sustaining capital at operating sites   (34.6 )   (14.8 )   (8.1 )   (64.1 )   (25.3 )
Less: Non-sustaining capital for projects and pre-commercial production and development stages   (11.6 )   (92.1 )   (94.6 )   (260.5 )   (390.4 )
Less: Capital expenditures - corporate   -     -     0.1     -     (0.3 )
Less: Other non-cash additions(2)   (22.2 )   (9.1 )   (11.7 )   (68.3 )   (60.4 )
Sustaining capital $ 34.9   $ 30.9   $ 42.7   $ 130.8   $ 119.9  
Add: sustaining lease payments   1.6     1.6     4.6     7.8     17.6  
Add: reclamation expense   3.2     3.0     1.7     11.6     9.1  
Add: sustaining exploration expense   0.2     0.2     -     0.9     -  
Sustaining expenditures   39.9     35.7     49.1     151.1     146.7  

(1) Per note 9 of the consolidated financial statements. Capital additions exclude non-cash changes to reclamation assets arising from changes in discount rate and inflation rate assumptions in the reclamation provision.

(2) Non-cash additions include right-of-use assets associated with leases recognized in the period, capitalized depreciation for deferred stripping activities, and capitalized non-cash share-based compensation.

Total mine-site free cash flow

Mine-site free cash flow is a non-IFRS financial performance measure. The Company believes this measure is a useful indicator of its ability to operate without reliance on additional borrowing or usage of existing cash. In calculating total mine-site free cash flow, the Company excludes the impact of fair value adjustments on acquired inventories as these adjustments do not impact cash flow from operating mine sites. Mine-site free cash flow is intended to provide additional information only and does not have any standardized meaning under IFRS and may not be comparable to similar measures of performance presented by other mining companies. Mine-site free cash flow should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.

In Q4 2023, the Company revised the calculation to include changes in non-cash working capital and present mine-site free cash flow after changes in non-cash working capital. The Company believes it is useful to provide mine-site free cash flow before and after changes in non-cash working capital as working capital can fluctuate significantly between periods due to numerous factors. 

The following table provides a reconciliation of mine-site free cash flow to the most directly comparable IFRS measure on an aggregate basis:



    Three months ended     Year ended  
$'s in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Operating cash flow before non-cash changes in working capital $ 212.7   $ 130.1   $ 168.2   $ 430.2   $ 527.5  
Less: Fair value adjustments on acquired inventories   4.9     3.1     (1.6 )   20.6     6.9  
Less: Operating cash flow (generated) used by non-mine site activity(1)   12.6     (38.5 )   (71.1 )   (10.0 )   (223.2 )
Cash flow from operating mine sites $ 230.1   $ 94.7   $ 95.6   $ 440.8   $ 311.2  
                               
Mineral property, plant and equipment additions $ 103.3     146.9     157.0   $ 523.7     596.4  
Less: Capital expenditures relating to development projects and corporate and other non-cash additions   (34.9 )   (101.2 )   (106.2 )   (329.9 )   (451.2 )
Capital expenditure from operating mine sites   68.4     45.7     50.8     193.8     145.2  
Lease payments related to non-sustaining capital items   11.6     3.0     7.0     27.9     20.5  
Non-sustaining exploration expense   1.7     2.1     3.1     7.1     11.5  
Total mine-site free cash flow before changes in non-cash working capital $ 148.4   $ 43.9   $ 34.7   $ 212.0   $ 134.0  
(Increase) decrease in non-cash working capital $ 35.2   $ 9.4   $ (42.3 ) $ (49.7 ) $ (169.0 )
Total mine site free cash flow after changes in non-cash working capital $ 183.6   $ 53.3   $ (7.6 ) $ 162.3   $ (35.0 )

(1) Includes taxes paid and proceeds from gold prepayments that are not factored into mine-site free cash flow and are included in operating cash flow before non-cash changes in working capital in the statement of cash flows.

AISC Contribution Margin, EBITDA and Adjusted EBITDA

The Company believes that, in addition to conventional measures prepared in accordance with IFRS, certain investors and other stakeholders use AISC contribution margin, AISC contribution margin per gold ounce sold and adjusted EBITDA to evaluate the Company's performance and ability to generate cash flows and service debt. AISC contribution margin is defined as revenue less AISC. EBITDA is defined as earnings before interest, tax, depreciation and amortization.

Adjusted EBITDA is defined as earnings before interest, tax, depreciation, and amortization, adjusted to exclude specific items that are significant but not reflective of the underlying operating performance of the Company, such as the impact of fair value changes of warrants, foreign exchange contracts and gold contracts; unrealized foreign exchange gains and losses, transaction costs, and non-cash share-based compensation expense. It is also adjusted to exclude items whose timing or amount cannot be reasonably estimated in advance or that are not considered representative of core operating performance, such as impairments and gains and losses on disposals of assets.

The following tables provide the calculation of AISC contribution margin, EBITDA and adjusted EBITDA, as calculated by the Company:

AISC Contribution Margin

    Three months ended     Year ended  
$'s in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Revenue $ 575.0   $ 428.4   $ 297.8   $ 1,514.1   $ 1,088.2  
Less: silver revenue   (1.3 )   (0.4 )   (0.6 )   (3.1 )   (2.1 )
Less: AISC   (327.9 )   (257.2 )   (248.3 )   (1,026.6 )   (901.9 )
Less: revenue from entities during pre-commercial production or development stages(1) $ (50.1 ) $ (109.5 ) $ -   $ (183.7 ) $ -  
AISC contribution margin $ 195.7   $ 61.3   $ 48.9   $ 300.7   $ 184.2  
Gold ounces sold   217,678     173,973     149,861     623,579     559,481  
Less: Gold oz sold from entities during pre-commercial production or development stages(1)   (19,161 )   (45,028 )   -     (74,547 )   -  
Adjusted gold ounces sold   198,517     128,945     149,861     549,032     559,481  
AISC contribution margin per oz sold $ 986   $ 475   $ 326   $ 548   $ 329  

(1) AISC contribution margin for the three months and year ended December 31, 2024 excludes Greenstone results while the mine was in pre-commercial production up until the achievement of commercial production on November 6, 2024 and excludes Castle Mountain results after August 31, 2024 when residual leaching commenced.


EBITDA and Adjusted EBITDA

    Three months ended     Year ended  
$'s in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Net income (loss) $ 28.3     0.3     3.9   $ 339.3     28.9  
Income tax (recovery) expense   47.9     36.5     4.5     290.8     (14.1 )
Depreciation and depletion   72.6     59.3     61.3     222.6     216.1  
Finance expense   37.6     19.7     17.9     95.4     60.2  
Finance income   (1.8 )   (2.0 )   (2.4 )   (8.1 )   (11.7 )
EBITDA $ 184.5   $ 113.8   $ 85.2   $ 940.0   $ 279.4  
Non-cash share-based compensation expense   2.0     2.4     2.6     9.6     8.5  
Unrealized (gain) loss on gold contracts   (11.9 )   18.0     12.7     16.5     4.0  
Unrealized (gain) loss on foreign exchange contracts   39.1     (4.4 )   (4.3 )   72.4     (13.4 )
Unrealized foreign exchange (gain) loss   (6.0 )   4.9     1.5     (14.0 )   5.3  
Change in fair value of Greenstone Contingent Consideration   0.6     9.9     1.7     23.2     3.0  
Gain on remeasurement of previously held interest in Greenstone   -     -     -     (579.8 )   -  
Share of net (income) loss of investment in associate   -     -     0.4     (0.7 )   17.5  
Other (income) expense   9.9     (2.8 )   (4.5 )   (9.8 )   0.1  
Transaction costs   -     -     -     0.8     -  
Adjusted EBITDA $ 218.2   $ 141.9   $ 95.3   $ 458.2   $ 304.4  

Adjusted Net Income and Adjusted EPS

Adjusted net income and adjusted EPS are used by management and investors to measure the underlying operating performance of the Company. Adjusted net income is defined as net income adjusted to exclude specific items that are significant but not reflective of the underlying operating performance of the Company, such as the impact of fair value changes in the value of warrants, foreign exchange contracts and gold contracts, unrealized foreign exchange gains and losses, and non-cash share-based compensation expense. It is also adjusted to exclude items whose timing or amount cannot be reasonably estimated in advance or that are not considered representative of core operating performance, such as impairments and gains and losses on disposals of assets. Adjusted net income per share amounts are calculated using the weighted average number of shares outstanding on a basic and diluted basis as determined by IFRS.


The following table provides the calculation of adjusted net income and adjusted EPS, as adjusted and calculated by the Company:

    Three months ended     Year ended  
$'s and shares in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
    December 31,
2024
    December 31,
2023
 
Net income (loss) attributable to Equinox Gold shareholders $ 28.3   $ 0.3   $ 3.9   $ 339.3   $ 28.9  
Add (deduct):                              
Non-cash share-based compensation expense   2.0     2.4     2.6     9.6     8.5  
Unrealized (gain) loss on gold contracts   (11.9 )   18.0     12.7     16.5     4.0  
Unrealized (gain) loss on foreign exchange contracts   39.1     (4.4 )   (4.3 )   72.4     (13.4 )
Unrealized foreign exchange (gain) loss   (6.0 )   4.9     1.5     (14.0 )   5.3  
Change in fair value of Greenstone Contingent Consideration   0.6     9.9     1.7     23.2     3.0  
Gain on remeasurement of previously held interest in Greenstone   -     -     -     (579.8 )   -  
Share of net (income) loss of investment in associate   -     -     0.4     (0.7 )   17.5  
Other (income) expense   9.9     (2.8 )   (4.5 )   (9.8 )   0.1  
Transaction costs   -     -     -     0.8     -  
Income tax impact related to above adjustments   3.0     (0.6 )   0.6     191.9     (0.8 )
Unrealized foreign exchange (gain) loss recognized in deferred tax expense   12.5     9.6     (12.2 )   47.3     (31.3 )
Adjusted net income (loss) $ 77.5   $ 37.4   $ 2.4   $ 96.7   $ 21.7  
                               
Basic weighted average shares outstanding   454.4     428.5     313.7     400.1     312.8  
Diluted weighted average shares outstanding   459.8     434.5     317.3     473.5     316.3  
Adjusted income (loss) per share - basic ($/share) $ 0.17   $ 0.09   $ 0.01   $ 0.24   $ 0.07  
Adjusted income (loss) per share - diluted ($/share) $ 0.17   $ 0.09   $ 0.01   $ 0.20   $ 0.07  

Net debt

The Company believes that in addition to conventional measures prepared in accordance with IFRS, the Company and certain investors and analysts use net debt to evaluate the Company's performance. Net debt does not have any standardized meaning prescribed under IFRS, and therefore it may not be comparable to similar measures employed by other companies. This measure is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performances prepared in accordance with IFRS. Net debt is calculated as the sum of the current and non-current portions of long-term debt, net of the cash and cash equivalent balance as at the balance sheet date. A reconciliation of net debt is provided below.

$'s in millions   December 31,
2024
    September 30,
2024
    December 31,
2023
 
Current portion of loans and borrowings $ 135.6   $ 273.8   $ 138.6  
Non-current portion of loans and borrowings   1,212.2     1,208.7     786.4  
Total debt   1,347.8     1,482.5     925.0  
Less: Cash and cash equivalents (unrestricted)   (239.3 )   (167.8 )   (192.0 )
Net debt $ 1,108.5   $ 1,314.7   $ 733.0  


ABOUT EQUINOX GOLD

Equinox Gold is a Canadian mining company operating entirely in the Americas, with six operating gold mines and a plan to achieve more than one million ounces of annual gold production from a pipeline of development and expansion projects. Equinox Gold's common shares are listed on the TSX and the NYSE American under the trading symbol EQX. Further information about Equinox Gold's portfolio of assets and long-term growth strategy is available at www.equinoxgold.com or by email at ir@equinoxgold.com.

EQUINOX GOLD CONTACTS

Greg Smith, President & Chief Executive Officer
Rhylin Bailie, Vice President, Investor Relations
Tel: +1 604-558-0560
Email: ir@equinoxgold.com

CAUTIONARY NOTES

Cautionary Notes and Forward-looking Statements

This news release contains certain forward-looking information and forward-looking statements within the meaning of applicable securities legislation and may include future-oriented financial information or financial outlook information (collectively "Forward-looking Information"). Actual results of operations and the ensuing financial results may vary materially from the amounts set out in any Forward-looking Information. Forward-looking Information in this news release relates to, among other things: the strategic vision for the Company and expectations regarding exploration potential, production capabilities, growth potential and future financial or operating performance; the Company's expectations for the operation of Greenstone, including future financial or operating performance and anticipated improvements in recovery rates, mining rates and throughput to achieve design capacity; the Company's production and cost guidance; the timing for and Company's ability to successfully advance its growth and development projects, including the expansions at Castle Mountain and Aurizona; the anticipated timeframe for residual leaching at Castle Mountain; the Company's ability to successfully renegotiate new long-term agreements at Los Filos and the need to suspend operations indefinitely if those negotiations are unsuccessful; the strength of the Company's balance sheet, and the Company's liquidity and future cash requirements; the expectations for the Company's investments in Versamet and Bear Creek; and the conversion of Mineral Resources to Mineral Reserves.

Forward-looking Information generally identified by the use of words like "believe", "will", "achieve", "strategy", "increase", "plan", "vision", "improve", "potential", "intend", "anticipate", "expect", "estimate", "on track", "target", "objective", and similar expressions and phrases or statements that certain actions, events or results "may", "could", or "should", or the negative connotation of such terms, are intended to identify Forward-looking Information. Although the Company believes that the expectations reflected in such Forward-looking Information are reasonable, undue reliance should not be placed on Forward-looking Information since the Company can give no assurance that such expectations will prove to be correct.

The Company has based Forward-looking Information on the Company's current expectations and projections about future events and these assumptions include: Equinox Gold's ability to achieve the exploration, production, cost and development expectations for its respective operations and projects; the Company's ability to achieve its production, cost and development expectations for Greenstone; no unplanned delays or interruptions in scheduled production; ore grades and recoveries remain consistent with expectations; tonnage of ore to be mined and processed remains consistent with expectations; no labour-related disruptions; existing assets are retained and continue to produce at current rates; expectations regarding the impact of macroeconomic factors on the Company's operations, share price performance and gold price; prices for gold remaining as estimated; currency exchange rates remaining as estimated; availability of funds for the Company's projects and future cash requirements; prices for energy inputs, labour, materials, supplies and services remaining as estimated; that the effect of any tariffs will not materially affect the price or availability of goods used by the Company at its operations; achieving design capacity at Greenstone in accordance with expectations; the expansion projects at Castle Mountain and Aurizona being completed and performed in accordance with current expectations; the Company's ability to identify and implement opportunities to mitigate the impact of the geotechnical event at Aurizona; mine plans and estimated development schedules remaining consistent with the plans outlined in the technical reports for each project; tonnage of ore to be mined and processed and ore grades and recoveries are consistent with mine plans; capital, decommissioning and reclamation estimates remaining as estimated; Mineral Reserve and Mineral Resource estimates and the assumptions on which they are based; no labour-related disruptions and no unplanned delays or interruptions in scheduled construction, development and production, including by blockade or industrial action; the Company's working history with the workers, unions and communities at Los Filos; the Company's ability to achieve anticipated social and economic benefits for its host communities; all necessary permits, licenses and regulatory approvals are received in a timely manner; the Company's ability to comply with environmental, health and safety laws and other regulatory requirements; the Company's ability to achieve its objectives related to environmental performance; the strategic visions for Versamet and Bear Creek and their respective abilities to successfully advance their businesses; the ability of Bear Creek to meet its payment commitments to the Company; and the ability of Equinox Gold to work productively with its Indigenous partners at Greenstone and its community partners at Los Filos. While the Company considers these assumptions to be reasonable based on information currently available, they may prove to be incorrect. Accordingly, readers are cautioned not to put undue reliance on Forward-looking Information contained in this news release.

The Company cautions that Forward-looking Information involves known and unknown risks, uncertainties and other factors that may cause actual results and developments to differ materially from those expressed or implied by such Forward-looking Information contained in this news release and the Company has made assumptions and estimates based on or related to many of these factors. Such factors include, without limitation: fluctuations in gold prices; fluctuations in prices for energy inputs, labour, materials, supplies and services; fluctuations in currency markets; recent market events and conditions; tariffs; operational risks and hazards inherent with the business of mining (including environmental accidents and hazards, geotechnical failures, industrial accidents, equipment breakdown, unusual or unexpected geological or structural formations, cave-ins, flooding and severe weather); inadequate insurance, or inability to obtain insurance to cover these risks and hazards; employee relations; relationships with, and claims by, local communities and Indigenous populations; the effect of blockades and community issues on the Company's production and cost estimates; the Company's ability to obtain all necessary permits, licenses and regulatory approvals in a timely manner or at all; changes in laws, regulations and government practices, including mining, environmental and export and import laws and regulations; legal restrictions relating to mining; risks relating to expropriation; increased competition in the mining industry; the failure by Bear Creek to meet its commitments to the Company; and those factors identified in the section "Risks and Uncertainties" in this news release and in the section titled "Risks Related to the Business" in the Company's most recently filed Annual Information Form which is available on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov/edgar.


Forward-looking Information is designed to help readers understand management's views as of that time with respect to future events and speak only as of the date they are made. Except as required by applicable law, the Company assumes no obligation to update or to publicly announce the results of any change to any Forward-looking Information contained or incorporated by reference to reflect actual results, future events or developments, changes in assumptions or changes in other factors affecting the forward-looking statements and information. If the Company updates any Forward-looking Information, no inference should be drawn that the Company will make additional updates with respect to those or other Forward-looking Information. All Forward-looking Information contained in this news release is expressly qualified by this cautionary statement.

Cautionary Note to U.S. Readers Concerning Estimates of Mineral Reserves and Mineral Resources

Disclosure regarding the Company's mineral properties included in this news release, was prepared in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects ("NI 43-101"). NI 43-101 is a rule developed by the Canadian Securities Administrators that establishes standards for all public disclosure an issuer makes of scientific and technical information concerning mineral projects. NI 43-101 differs significantly from the disclosure requirements of the Securities and Exchange Commission (the "SEC") generally applicable to U.S. companies. Accordingly, information contained in this news release is not comparable to similar information made public by U.S. companies reporting pursuant to SEC disclosure requirements.

Technical Information

Doug Reddy, MSc, P.Geo, Chief Operating Officer, and Scott Heffernan, MSc, P.Geo., EVP Exploration, are the Qualified Persons under NI 43-101 for Equinox Gold and have reviewed and approved the technical content of this document.



Equinox Gold (AMEX:EQX)
Historical Stock Chart
From Jan 2025 to Feb 2025 Click Here for more Equinox Gold Charts.
Equinox Gold (AMEX:EQX)
Historical Stock Chart
From Feb 2024 to Feb 2025 Click Here for more Equinox Gold Charts.