【Ferro-alloys.com】
Except as otherwise set out herein, all amounts expressed are in thousands of U.S.dollars, denominated by "$"
Financial
|
|
|
Three months ended |
|
Nine months ended |
|
|||||||||||||||||
|
|
|
September 30, 2020 |
|
September 30, |
|
September 30, |
|
September 30, |
|
|
|
|||||||||||
Revenues |
|
$ |
27,474 |
$ |
24,131 |
$ |
77,733 |
$ |
79,299 |
|
|||||||||||||
Operating costs |
|
|
(20,977) |
|
(23,673) |
|
(56,786) |
|
(70,271) |
|
|||||||||||||
Direct mine and production costs |
|
|
(11,354) |
|
(16,691) |
|
(31,028) |
|
(48,058) |
|
|||||||||||||
Net income (loss) before tax |
|
|
3,352 |
|
(6,852) |
|
1,700 |
|
(20,968) |
|
|||||||||||||
Income tax (expense) recovery |
|
|
(421) |
|
724 |
|
(421) |
|
(8) |
|
|||||||||||||
Deferred income expense |
|
|
(382) |
|
179 |
|
(1,399) |
|
(1,690) |
|
|||||||||||||
Net income (loss) |
|
|
2,549 |
|
(5,949) |
|
(120) |
|
(22,666) |
|
|||||||||||||
Basic earnings (loss) per share |
|
|
0.00 |
|
(0.01) |
|
(0.00) |
|
(0.04) |
|
|||||||||||||
Diluted earnings (loss) per share |
|
|
0.00 |
|
(0.01) |
|
(0.00) |
|
(0.04) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash provided (used) before non-cash working capital items |
|
$ |
4,820 |
$ |
(3,809) |
$ |
4,526 |
$ |
7,888 |
|
|||||||||||||
Net cash (used in) provided by operating activities |
|
|
382 |
|
6,376 |
|
(64,249) |
|
95,247 |
|
|||||||||||||
Net cash provided by (used in) financing activities |
|
|
126 |
|
(21,510) |
|
27,643 |
|
(94,560) |
|
|||||||||||||
Net cash (used in) investing activities |
|
|
(4,435) |
|
(11,896) |
|
(13,036) |
|
(32,251) |
|
|||||||||||||
Net change in cash |
|
|
(3,320) |
|
(28,749) |
|
(52,604) |
|
(34,614) |
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
As at |
|
|
|||||||||||||||||||
|
|
September 30, 2020 |
December 31, |
|
|
||||||||||||||||||
Cash |
|
$ |
74,895 |
|
127,499 |
|
|
|
|||||||||||||||
Debt |
|
|
24,788 |
|
- |
|
|
|
|||||||||||||||
Working capital4 |
|
|
84,671 |
|
78,380 |
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operational
Maracás Menchen Mine Production |
|
Q3 2020 |
Q3 2019 |
|
|
|
|
Total Ore Mined (tonnes) |
|
287,969 |
267,257 |
Ore Grade Mined - Effective Grade5 (%) |
|
1.28 |
1.52 |
|
|
|
|
Effective Grade of Ore Milled5 (%) |
|
1.26 |
1.44 |
Concentrate Produced (tonnes) |
|
104,921 |
92,629 |
Grade of Concentrate (%) |
|
3.32 |
3.26 |
Contained V2O5 (tonnes) |
|
3,487 |
3,016 |
|
|
|
|
Crushing Recovery (%) |
|
98.1 |
96.5 |
Milling Recovery (%) |
|
96.5 |
97.0 |
Kiln Recovery (%) |
|
92.5 |
88.8 |
Leaching Recovery (%) |
|
99.7 |
97.2 |
Chemical Plant Recovery (%) |
|
96.4 |
96.7 |
Global Recovery (%)2 |
|
84.2 |
78.1 |
|
|
|
|
V2O5 produced (Flake + Powder) (tonnes) |
|
3,092 |
2,952 |
V2O5 produced (equivalent pounds)1 |
|
6,816,685 |
6,508,038 |
Cash operating costs per pound3 |
$ |
$3.50 |
$3.256 |
Cash operating costs excluding royalties3 per pound |
$ |
$3.14 |
$3.026 |
Total cash costs3 |
$ |
$3.69 |
|
Revenues per pound sold 7 |
$ |
$5.37 |
$4.02 |
Conference Call Details:
Date: |
Friday, November 13, 2020 |
Time: |
10:00 a.m. ET |
|
|
Dial-in Number: |
Local / International: +1 (416) 764-8688 |
|
North American Toll Free: (888) 390-0546 |
|
Brazil Toll Free: 08007621359 |
Conference ID: |
63665793 |
Replay Number: |
Local / International: + 1 (416) 764-8677 |
|
North American Toll Free: (888) 390-0541 |
|
Replay Passcode: 537676 # |
|
|
Website: |
To view press releases or any additional financial information, please visit the Investor Relations section of the Largo Resources website at: www.largoresources.com/investors |
The following table provides a reconciliation of this measure per pound sold to revenues as per the Q3 2020 unaudited condensed interim consolidated financial statements.
|
|
Three months ended |
Nine months ended |
|
|||||||||
|
|
September 30, |
September 30, |
September 30, |
September 30, |
|
|||||||
Revenuesi |
|
$ |
27,474 |
$ |
24,131 |
$ |
77,733 |
$ |
79,299 |
|
|||
V2O5 equivalent sold (000s lb) |
|
|
5,115 |
|
5,997 |
|
14,348 |
|
16,094 |
|
|||
Revenues per pound sold ($/lb) |
|
$ |
5.37 |
$ |
4.02 |
$ |
5.42 |
$ |
4.93 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i. |
As per note 21 in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
Cash Operating Costs Per Pound
The Company's press release refers to cash operating costs per pound, a non-GAAP performance measure, in order to provide investors with information about a key measure used by management to monitor performance. This information is used to assess how well the Maracás Menchen Mine is performing compared to plan and prior periods, and also to assess its overall effectiveness and efficiency.
Cash operating costs includes mine site operating costs such as mining costs, plant and maintenance costs, sustainability costs, mine and plant administration costs, royalties, distribution costs and sales, general and administrative costs (all for the mine properties segment), but excludes depreciation and amortization, share-based payments, foreign exchange gains or losses, commissions, reclamation, capital expenditures and exploration and evaluation costs. Operating costs not attributable to the mine properties segment are also excluded, including product acquisition costs and inventory write-downs. These costs are then divided by the pounds of vanadium sold that were produced by the Maracás Menchen Mine to arrive at the cash operating costs per pound. Prior to 2020, these costs were divided by the pounds of production from the Maracás Menchen Mine, rather than pounds sold. These periods have been recalculated using produced pounds sold in the following table. This measure differs to the new total cash costs non-GAAP measure the Company will use to measure its overall performance starting in 2020 (see later in this section).
These measures, along with revenues, are considered to be one of the key indicators of the Company's ability to generate operating earnings and cash flow from its Maracás Menchen Mine. These cash operating costs measures do not have any standardized meaning prescribed by IFRS and differ from measures determined in accordance with IFRS. These measures are 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. These measures are not necessarily indicative of net earnings or cash flow from operating activities as determined under IFRS.
In addition, the Company's press release refers to cash operating costs excluding royalties. This is a non-GAAP performance measure and is calculated as cash operating costs less royalties, as disclosed in the following table.
The following table provides a reconciliation of cash operating costs per pound for the Maracás Menchen Mine to operating costs as per the Q3 2020 unaudited condensed interim consolidated financial statements.
|
Three months ended |
Nine months ended |
|
|||||||
|
September 30, |
September 30, |
September 30, |
September 30, |
|
|||||
Operating costsi |
$ |
20,977 |
$ |
23,673 |
$ |
56,786 |
$ |
70,271 |
|
|
Professional, consulting and management feesii |
|
853 |
|
1,321 |
|
2,123 |
|
3,468 |
|
|
Other general and administrative expensesii |
|
390 |
|
111 |
|
1,155 |
|
602 |
|
|
Less: product acquisition costsi |
|
(3,877) |
|
- |
|
(7,180) |
|
- |
|
|
Less: inventory write-downiii |
|
- |
|
- |
|
(317) |
|
- |
|
|
Less: depreciation and amortization expensei |
|
(3,264) |
|
(5,601) |
|
(11,745) |
|
(17,762) |
|
|
Cash operating costs |
|
15,079 |
|
19,504 |
|
40,822 |
|
56,579 |
|
|
Less: royaltiesi |
|
(1,552) |
|
(1,381) |
|
(5,149) |
|
(4,451) |
|
|
Cash operating costs excluding royalties |
|
13,527 |
|
18,123 |
|
35,673 |
|
52,128 |
|
|
Produced V2O5 sold (000s lb) iv |
|
4,310 |
|
5,997 |
|
13,195 |
|
16,094 |
|
|
Cash operating costs per pound ($/lb)iv |
$ |
3.50 |
$ |
3.25 |
$ |
3.09 |
$ |
3.52 |
|
|
Cash operating costs excluding royalties per pound ($/lb) iv |
$ |
3.14 |
$ |
3.02 |
$ |
2.70 |
$ |
3.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
i. |
As per note 22 in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
ii. |
As per the Mine properties segment in note 18 in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
iii. |
As per note 7 in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
iv. |
Cash operating costs per pound and cash operating costs excluding royalties per pound for Q3 2019 were previously calculated and presented on a pounds produced basis (V2O5 produced (000s lb) = 6,508; V2O5 sold (000s lb) = 5,997). These measures have been calculated and presented on a pounds sold basis in this MD&A. |
Total Cash Costs
The Company's press release refers to total cash costs, a non-GAAP performance measure, in order to provide investors with information about a key measure used by management to monitor performance. This information is used to assess how well the Company is performing at producing and selling vanadium products compared to plan and prior periods, and also to assess its overall effectiveness and efficiency.
Total cash costs are a non-GAAP performance measure that includes all operating costs, sales and distribution costs and the Company's total professional, consulting and management fees and other general and administrative expenses. Total cash costs exclude royalties, depreciation and amortization, share-based payments, foreign exchange gains or losses, commissions, reclamation costs, exploration and evaluation costs and capital expenditures. These costs are then divided by the total pounds of vanadium sold by the Company to arrive at total cash costs.
This measure differs from cash operating costs per pound in that it includes all operating costs, sales and distribution costs, professional, consulting and management fees and other general and administrative expenses, rather than just those from the Mine properties segment, and is calculated on total V2O5 equivalent pounds sold rather than pounds sold that were produced by the Maracás Menchen Mine. The Company believes this will be a more accurate reflection of its all-in unit costs.
This total cash costs measure does not have any standardized meaning prescribed by IFRS and differs from measures determined in accordance with IFRS. This measure 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. This measure is not necessarily indicative of net earnings or cash flow from operating activities as determined under IFRS.
The following table provides a reconciliation of total cash costs to operating costs as per the Q3 2020 unaudited condensed interim consolidated financial statements.
|
Three months ended |
Nine months ended |
||
|
|
September 30, |
|
September 30, |
Operating costsi |
$ |
20,977 |
$ |
56,786 |
Professional, consulting and management feesii |
|
2,094 |
|
5,026 |
Other general and administrative expensesii |
|
643 |
|
2,302 |
Less: depreciation and amortization expensei |
|
(3,264) |
|
(11,745) |
Less: royalties1 |
|
(1,552) |
|
(5,149) |
|
$ |
18,898 |
$ |
47,220 |
V2O5 equivalent sold (000s lb) |
|
5,115 |
|
14,348 |
Total cash costs ($/lb) |
$ |
3.69 |
$ |
3.29 |
i. |
As per note 22 in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
ii. |
As per the condensed interim consolidated statement of income (loss) and comprehensive income (loss) in in the Company's unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2020 and 2019. |
_______________________________
1 |
Conversion of tonnes to pounds, 1 tonne = 2,204.62 pounds or lbs. |
2 |
Global recovery is the product of crushing recovery, milling recovery, kiln recovery, leaching recovery and chemical plant recovery. |
3 |
The cash operating costs per pound sold, cash operating costs excluding royalties per pound sold and total cash costs reported are on a non-GAAP basis. Refer to the "Non-GAAP Measures" section of this press release. |
4 |
Defined as current assets less current liabilities per the consolidated statements of financial position. |
5 |
Effective grade represents the percentage of magnetic material mined multiplied by the percentage of V2O5 in the magnetic concentrate. |
6 |
The cash operating costs per pound and cash operating costs per pound excluding royalties in Q3 2019 are per pounds produced and are on a non-GAAP basis. Refer to the "Non-GAAP Measures" section of the Company's management discussion and analysis for the three and nine months ended September 30, 2019. |
7 |
Revenues per pound sold is calculated based on the quantity of V2O5 sold during the stated period. Refer to the "Non-GAAP Measures" section of this press release. |
8 |
GAAP – Generally Accepted Accounting Principles. |
SOURCE : Largo Resources Ltd.
© Canada Newswire, source Canada Newswire English
- [Editor:wenxin]
Tell Us What You Think