SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 4/17/24 Metals Acquisition Ltd. 424B3 1:6M Toppan Merrill/FA |
Document/Exhibit Description Pages Size 1: 424B3 Prospectus - New Facts or Events HTML 5.69M
tm249790-3_424b3 - none - 61.4478676s |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 64 | | | |
| | | | | 79 | | | |
| | | | | 87 | | | |
| | | | | 103 | | | |
| | | | | 105 | | | |
| | | | | 113 | | | |
| | | | | 118 | | | |
| | | | | 130 | | | |
| | | | | 132 | | | |
| | | | | 142 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | 147 | | | |
| | | | | 148 | | | |
| | | | | 149 | | | |
| | | | | F-1 | | |
|
Ordinary Shares to be issued upon exercise of all Public Warrants
|
| | 8,838,260 Ordinary Shares. | |
| Resale of Ordinary Shares and Private Warrants | | |||
|
Ordinary Shares offered by the Selling Securityholders
|
| |
Up to 55,640,065 Ordinary Shares, comprising:
•
up to 22,128,695 Ordinary Shares issued to certain Selling Securityholders in connection with the Business Combination,
•
up to 22,951,747 Ordinary Shares issued to certain Selling Securityholders under the Initial PIPE Financing consummated in connection with the Business Combination,
•
up to 6,535,304 Ordinary Shares issuable to certain Selling Securityholders following exercise of Private Warrants held by them,
•
up to 3,187,500 Ordinary Shares issuable upon exercise of Financing Warrants, and
•
up to 836,819 Ordinary Shares issued to certain Selling Securityholders under the October PIPE Financing.
|
|
|
Private Warrants offered by the Selling Securityholders
|
| | Up to 6,535,304 Private Warrants that were issued in connection with the Business Combination. | |
| Offering prices | | | The exercise price of the Public Warrants and the Private Warrants is $11.50 per Ordinary Share, subject to adjustment as described herein. The exercise price of the Financing Warrants is $12.50 per Ordinary Share. The Ordinary Shares offered by the Selling Securityholders under this prospectus may be offered and sold at prevailing market prices, privately negotiated prices or such other prices as the Selling Securityholders may determine. See “Plan of Distribution.” | |
|
Ordinary Shares issued and outstanding prior to any exercise of the Warrants
|
| | 69,354,192 Ordinary Shares. | |
|
Ordinary Shares issued and outstanding assuming the exercise of all of the Warrants
|
| | 87,915,256 Ordinary Shares. | |
| Warrants issued and outstanding | | | 18,561,064 Warrants, consisting of (i) 6,535,304 Private Warrants, (ii) 8,838,260 Public Warrants and (iii) 3,187,500 Financing Warrants, the exercise of which will result in the issuance of 18,561,064 Ordinary Shares. | |
| Use of proceeds | | | All of the Ordinary Shares and Private Warrants offered by the Selling Securityholders pursuant to this prospectus will be sold | |
| | | |
by the Selling Securityholders for their respective accounts. We will not receive any of the proceeds from such sales.
However, we could receive up to an aggregate of $216,639,736 from the exercise of all Warrants, assuming the exercise in full of such Warrants for cash. We expect to use the net proceeds from the exercise of the Warrants for general corporate purposes. We believe the likelihood that warrant holders will exercise their Warrants, and therefore the amount of cash proceeds that we would receive, is dependent upon the trading price of our Ordinary Shares. If the market price for our Ordinary Shares is less than $11.50 per share, we believe the holders of Public Warrants and Private Warrants will be less likely to exercise their Public Warrants and Private Warrants. If the market price for our Ordinary Shares is less than $12.50 per share, we believe the holders of Financing Warrants will be less likely to exercise their Financing Warrants. On April 15, 2024, the closing price of our Ordinary Shares on the
NYSE was $13.55 per share. See “Use of Proceeds.”
|
|
| Dividend policy | | | We have never declared or paid any cash dividend on our Ordinary Shares. The payment of cash dividends in the future will depend upon our revenues and earnings, if any, capital requirements and general financial condition. Any further determination to pay dividends on our Ordinary Shares would be at the discretion of our Board. | |
|
Market for our Ordinary Shares and Warrants
|
| | Our Ordinary Shares and Public Warrants are listed on the NYSE under the trading symbol “MTAL” and “MTAL.WS.” | |
| Risk Factors | | | Prospective investors should carefully consider the “Risk Factors” for a discussion of certain factors that should be considered before buying the securities offered hereby. | |
(in US$ thousands)
|
| |
As of
December 31 2023 |
| |||
Cash and cash equivalents
|
| | | $ | 32,372 | | |
Equity: | | | | | | | |
Share capital
|
| | | | 5 | | |
Share premium
|
| | | | 432,295 | | |
Other capital reserves
|
| | | | 1,212 | | |
Accumulated loss
|
| | | | (165,485) | | |
Total equity
|
| | | $ | 268,027 | | |
Debt: | | | | | | | |
Loans and borrowings
|
| | | | 448,875 | | |
Total debt
|
| | | $ | 448,875 | | |
Total capitalization
|
| | | $ | 716,902 | | |
| | |
Historical
|
| | | | | | | | | | | | | | | | | |||||||||
| | |
Metals
Acquisition Limited |
| |
Cobar
Management Pty Limited |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||
Revenues
|
| | | $ | 158,999 | | | | | $ | 102,294 | | | | | $ | 28,505 | | | |
(a)
|
| | | $ | 289,798 | | | |
Cost of goods sold
|
| | | | (141,166) | | | | | | (92,840) | | | | | | (4,489) | | | |
(b)
|
| | | | (242,701 | ) | | |
| | | | | | | | | | | | | | | | | (2,404) | | | |
(c)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (1,802) | | | |
(d)
|
| | | | | | | |
Administrative expenses
|
| | | | (79,607) | | | | | | (378) | | | | | | — | | | | | | | | | (79,985 | ) | | |
Selling and distributive expenses
|
| | | | (11,421) | | | | | | (6,410) | | | | | | — | | | |
(a)
|
| | | | (17,831 | ) | | |
Impairment of property, plant and equipment
|
| | | | — | | | | | | (2,800) | | | | | | — | | | | | | | | | (2,800 | ) | | |
Other income (expenses), net
|
| | | | (1,753) | | | | | | — | | | | | | 2,066 | | | |
(i)
|
| | | | 313 | | | |
Loss from operations
|
| | | | (74,948) | | | | | | (134) | | | | | | 21,876 | | | | | | | | | (53,206 | ) | | |
Finance income
|
| | | | 5,448 | | | | | | 12 | | | | | | (5,330) | | | |
(e)
|
| | | | 130 | | | |
Finance costs
|
| | | | (42,803) | | | | | | (362) | | | | | | (17,606) | | | |
(c), (f)
|
| | | | (60,771 | ) | | |
Net change in fair value of financial instruments
|
| | | | (47,257) | | | | | | — | | | | | | — | | | |
(g)
|
| | | | (47,257 | ) | | |
Net finance costs
|
| | | | (84,612) | | | | | | (350) | | | | | | (22,936) | | | | | | | | | (107,898 | ) | | |
Net foreign exchange (losses)/gains
|
| | | | — | | | | | | 2,066 | | | | | | (2,066) | | | |
(i)
|
| | | | — | | | |
Loss before income taxes
|
| | | | (159,560) | | | | | | 1,582 | | | | | | (3,126) | | | | | | | | | (161,104 | ) | | |
Income tax benefit/(expense)
|
| | | | 15,006 | | | | | | (3,382) | | | | | | 3,967 | | | |
(h)
|
| | | | 15,591 | | | |
Net loss for the year
|
| | | $ | (144,554) | | | | | $ | (1,800) | | | | | $ | 841 | | | | | | | | $ | (145,513 | ) | | |
Loss per share – basic
|
| | | $ | (2.96) | | | | | | | | | | | | | | | | | | | | $ | (2.98 | ) | | |
Weighted average shares outstanding – basic
|
| | | | 48,804,902 | | | | | | | | | | | | | | | | | | | | | 48,804,902 | | | |
Loss per share – diluted
|
| | | $ | (2.96) | | | | | | | | | | | | | | | | | | | | $ | (2.98 | ) | | |
Weighted average shares outstanding – diluted
|
| | | | 48,804,902 | | | | | | | | | | | | | | | | | | | | | 48,804,902 | | | |
| | |
Final Redemptions
|
| |||||||||||
| | |
Shares
|
| |
%
|
| ||||||||
MAL public shareholders(1)
|
| | | | 3,329,006 | | | | | | | 7% | | | |
Shares held by Members of the Sponsor (including the Anchor Investors and Cornerstone Investors)(2)
|
| | | | 6,628,695 | | | | | | | 14% | | | |
PIPE Investors(3)
|
| | | | 22,951,747 | | | | | | | 47% | | | |
Redemptions Backstop Facility(4)
|
| | | | 2,500,000 | | | | | | | 5% | | | |
Former CMPL shareholders
|
| | | | 10,000,000 | | | | | | | 21% | | | |
Other Equity(5)
|
| | | | 3,000,000 | | | | | | | 6% | | | |
| | | | | 48,409,448 | | | | | | | 100% | | | |
Shares
|
| |
Final
Redemptions |
| |||
PIPE Investors
|
| | | | 22,951,747 | | |
Redemptions Backstop Facility
|
| | | | 2,500,000 | | |
Other Equity
|
| | | | 3,000,000 | | |
Total Shares issued
|
| | | | 28,451,747 | | |
| (in thousands of US dollars) | | | | | | | |
|
Gross proceeds
|
| | | $ | 284,517 | | |
| | |
Year ended December 31, 2023
|
| |||||||||||||||
(in thousands of USD dollars)
|
| |
CMPL
Depreciation 1 January 2023 – 15 June 2023 |
| |
Revised MAL
Depreciation 1 January 2023 – 15 June 2023 |
| |
Transaction
Accounting Adjustment |
| |||||||||
Freehold land and buildings
|
| | | $ | (119) | | | | | $ | (284) | | | | | | | | |
Plant and equipment
|
| | | | (13,365) | | | | | | (10,776) | | | | | | | | |
Right-of-use assets
|
| | | | (501) | | | | | | (36) | | | | | | | | |
Exploration and evaluation
|
| | | | — | | | | | | — | | | | | | | | |
Mine development
|
| | | | (7,530) | | | | | | (14,908) | | | | | | | | |
Included in cost of goods sold
|
| | | $ | (21,515) | | | | | $ | (26,004) | | | | | $ | (4,489) | | |
Asset Category
|
| |
Carrying
Value at 15 June 2023 |
| |
Allocation
of FV Adjustment to Asset Categories |
| |
Revised Asset
Base |
| |
Revised
Useful Life |
| |
Depreciation
Method |
| |
Revised
Annual Depreciation using MAL Useful Lives |
| |
Revised
Depreciation using MAL Useful Lives 1 January 2023 – 15 June 2023 |
| |||||||||||||||
Freehold land and buildings
|
| | | $ | 1,128 | | | | | $ | 7,431 | | | | | $ | 8,559 | | | |
10 – 45 years
|
| |
Straight Line
|
| | | $ | 619 | | | | | $ | 284 | | |
Plant and equipment
|
| | | | 125,199 | | | | | | 168,149 | | | | | | 293,348 | | | |
3 – 30 years
|
| |
Straight Line
|
| | | | 23,511 | | | | | | 10,776 | | |
Right-of-use assets
|
| | | | 398 | | | | | | (3) | | | | | | 395 | | | |
2 – 30 years
|
| |
Straight Line
|
| | | | 80 | | | | | | 36 | | |
Exploration and evaluation
|
| | | | — | | | | | | 17,918 | | | | | | 17,918 | | | |
0%
|
| |
Not
Depreciated |
| | | | — | | | | | | — | | |
Mine development
|
| | | | 278,282 | | | | | | 651,181 | | | | | | 929,463 | | | |
3%
|
| |
UOP
|
| | | | 32,526 | | | | | | 14,908 | | |
Total | | | | $ | 405,007 | | | | | $ | 844,676 | | | | | $ | 1,249,683 | | | | | | | | | | | $ | 56,736 | | | | | $ | 26,004 | | |
Time Period
|
| |
Copper Stream Percentage
|
|
16 June 2023 to 16 June 2024 | | |
0%
|
|
17 June 2024 to 16 June 2028 | | |
3% (the “First Stream Percentage”)
|
|
17 June 2028 until 33,000 metric tons of refined copper delivered to Osisko (the “Threshold Quantity”) | | |
4.875% (the “Second-Threshold Stream
Percentage”) |
|
Thereafter from the date that the Threshold Quantity has been met | | |
2.25% (the “Tail Stream Percentage”)
|
|
(in thousands of USD dollars)
|
| |
Year ended
December 31, 2023 |
| |||
Interest expense | | | | | | | |
Mezz Facility
|
| | | $ | 7,195 | | |
SFA – Term Loan (Facility A)
|
| | | | 9,141 | | |
SFA – Revolving Credit Facility (Facility B)
|
| | | | — | | |
Long-term silver sale-and-purchase agreement – Debt (Silver Stream)
|
| | | | 2,723 | | |
Redemption Backstop Facility – Debt (Copper Stream)
|
| | | | 4,525 | | |
Working Capital Loans – Convertible Promissory Note from related party
|
| | | | (69) | | |
Lease liabilities (See Note 4(c))
|
| | | | 460 | | |
Other financial liabilities – Redeemable MAC Class A Ordinary Shares
|
| | | | (7,762) | | |
Glencore Deferred Payment
|
| | | | 1,391 | | |
Transaction Accounting Adjustment
|
| | | $ | 17,606 | | |
(in thousands of USD dollars)
|
| |
Decrease
0.125% |
| |
Increase
0.125% |
| ||||||
Interest expense
|
| | | | | | | | | | | | |
Subordinated debt – Mezz Term Loan
|
| | | $ | 7,148 | | | | | $ | 7,242 | | |
Senior Debt – Term Loan (Banks)
|
| | | | 9,022 | | | | | | 9,261 | | |
Senior Debt – Revolving Credit Facility (Banks)
|
| | | | | | | | | | | | |
Long-term silver sale-and-purchase agreement – Debt (Silver Stream)
|
| | | | 2,677 | | | | | | 2,769 | | |
Redemption Backstop Facility – Debt (Copper Stream)
|
| | | | 4,476 | | | | | | 4,575 | | |
Related Party Promissory Note
|
| | | | (68) | | | | | | (69) | | |
Lease liabilities (See Note 4(c))
|
| | | | 451 | | | | | | 469 | | |
Other financial liabilities – Redeemable Class A ordinary shares
|
| | | | (7,596) | | | | | | (7,930) | | |
Glencore Deferred Payment
|
| | | | 1,380 | | | | | | 1,403 | | |
Transaction Accounting Adjustment
|
| | | $ | 17,490 | | | | | $ | 17,721 | | |
Net movement
|
| | | $ | (115) | | | | | $ | 115 | | |
| | |
Year ended
December 31, 2023 |
| |||
Tax effect of all transaction adjustments
|
| | | | 938 | | |
Deferred tax release due to temporary differences associated with revised
|
| | | | 201 | | |
depreciation
|
| | | | | | |
Reversal of CMPL uncertain tax positions(1)
|
| | | | 2,828 | | |
Transaction Accounting Adjustment
|
| | | $ | 3,967 | | |
MAL income tax benefit/(expense)
|
| | | | 15,006 | | |
CMPL income tax benefit/(expense)
|
| | | | (3,382) | | |
Income tax benefit/(expense)
|
| | | $ | 15,591 | | |
(in thousands of US dollars)
|
| |
Final
Redemptions |
| |||
MAL Ordinary Shares outstanding after Business Combination
|
| | | | 48,409,448 | | |
PIPE – October 2023 | | | |
|
1,827,096
|
| |
MAL Warrants | | | | | | | |
Public warrants
|
| | | | 8,838,260 | | |
Private warrants
|
| | | | 6,535,304 | | |
Mezz Facility warrants
|
| | | | 3,187,500 | | |
Total MAL Ordinary Shares outstanding after Warrant exercise
|
| | | | 68,797,608 | | |
Profit/(loss) per share denominator | | | | | | | |
Weighted average shares outstanding – basic
|
| | | | 48,804,902 | | |
Weighted average shares outstanding – diluted
|
| | | | 48,804,902 | | |
(in thousands of US dollars)
|
| | | | | | | | | |
Cobar Management Pty. Limited
|
| |
Pro Formas
|
| |
Year ended
December 31, 2023 |
| |||
Net foreign exchange (losses)/gains
|
| |
Other income (expenses), net
|
| | | $ | (2,066) | | |
System
|
| |
Resource Category
|
| |
Tons Mt
|
| |
Cu %
|
| |
Cu Metal Kt
|
| |
Ag g/t
|
| |
Ag Metal Moz
|
| |||||||||||||||
All Systems
|
| |
Measured Mineral Resources
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | Indicated Mineral Resources | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | |
Meas + Ind Mineral Resources
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | Inferred Mineral Resources | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
| | | Total Mineral Resources | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
System
|
| |
Reserve Category
|
| |
Tons Mt
|
| |
Cu %
|
| |
Cu Metal Kt
|
| |
Ag g/t
|
| |
Ag Metal Moz
|
| |||||||||||||||
All Systems
|
| | Proven Mineral Reserve | | | | | 4.8 | | | | | | 4.3 | | | | | | 208.8 | | | | | | 17.8 | | | | | | 2.8 | | |
| | |
Probable Mineral Reserve
|
| | | | 3.1 | | | | | | 3.5 | | | | | | 105.3 | | | | | | 13.5 | | | | | | 1.3 | | |
| | | Total Mineral Reserve | | | | | 7.9 | | | | | | 4.0 | | | | | | 314.1 | | | | | | 16.1 | | | | | | 4.1 | | |
| | | | | |
Total/Avg
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |||||||||||||||||||||
Ore Mined
|
| | kt | | | |
|
7,859
|
| | | | | 1,236 | | | | | | 1,207 | | | | | | 1,232 | | | | | | 1,243 | | | | | | 1,249 | | | | | | 486 | | |
Waste mined
|
| | kt | | | |
|
1,712
|
| | | | | 301 | | | | | | 264 | | | | | | 220 | | | | | | 274 | | | | | | 276 | | | | | | 111 | | |
Total material mined
|
| | kt | | | |
|
9,571
|
| | | | | 1,537 | | | | | | 1,471 | | | | | | 1,452 | | | | | | 1,517 | | | | | | 1,525 | | | | | | 597 | | |
Cu Grade
|
| | % | | | |
|
3.68%
|
| | | | | 3.3% | | | | | | 3.9% | | | | | | 3.9% | | | | | | 3.8% | | | | | | 3.7% | | | | | | 3.5% | | |
Ag Grade
|
| | g/t | | | |
|
16.0
|
| | | | | 17.5 | | | | | | 18.2 | | | | | | 16.4 | | | | | | 13.5 | | | | | | 13.4 | | | | | | 12.1 | | |
Cu Recovery
|
| | % | | | |
|
97.5%
|
| | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | |
Ag Recovery
|
| | % | | | |
|
80.0%
|
| | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | |
Recovered Cu
|
| | kt | | | |
|
282.3
|
| | | | | 39.7 | | | | | | 45.4 | | | | | | 46.7 | | | | | | 45.9 | | | | | | 45.3 | | | | | | 16.4 | | |
Recovered Ag
|
| | koz | | | |
|
3,233
|
| | | | | 556 | | | | | | 564 | | | | | | 521 | | | | | | 431 | | | | | | 431 | | | | | | 151 | | |
Tenement
|
| |
Area
|
| |
Granted
|
| |
Expiry
|
| |
Status
|
| |
Details
|
| |
Holder
|
|
CML5 | | | 2,474ha | | | 02/12/1993 | | | 24/06/2028 | | | Current | | | CSA Copper Mine | | | CMPL | |
MPL1093 | | | 16ha | | | 05/02/1947 | | | 05/02/2029 | | | Current | | | MPL permitting dam development | | | CMPL | |
MPL1094 | | | 14ha | | | 05/02/1947 | | | 05/02/2029 | | | Current | | | MPL permitting dam development | | | CMPL | |
EL5693 | | | 111 units | | | 08/02/2000 | | | 07/02/2027 | | | Current | | | EL (CSA Copper Mine adjacent) | | | CMPL | |
EL5983 | | | 11 units | | | 30/08/2002 | | | 30/08/2027 | | | Current | | | EL wholly within EL5693 (CSA Copper Mine adjacent) | | | CMPL | |
EL6223 | | | 13 units | | | 05/04/2004 | | | 05/04/2029 | | | Current | | | EL (Shuttleton), JV with AuriCula | | | AuriCula Mines Pty Limited (CMPL 90% beneficial interest) | |
EL6907 | | | 11 units | | | 11/10/2007 | | | 11/10/2027 | | | Current | | | EL (Mt Hope), JV with AuriCula | | | CMPL (CMPL 90% beneficial interest) | |
EL 9587 | | |
46 units
|
| | 20/07/2023 | | | 20/07/2029 | | | Current | | | EL adjacent to EL 5693 | | | CMPL | |
EL 9595 | | |
25 units
|
| | 18/08/2023 | | | 18/08/2029 | | | Current | | | EL adjacent to EL 6907 (Mt Hope) | | | CMPL | |
EL 9596 | | |
35 units
|
| | 18/08/2023 | | | 18/08/2029 | | | Current | | |
EL within vicinity of EL 9595 and EL 6907
(Mt Hope) |
| | CMPL | |
(i) Mineral
|
| |
(ii) Prescribed Royalty Rate
(as a percentage of the value of the mineral recovered) |
|
(iii) Antimony
|
| | (iv) 4% | |
(v) Arsenic
|
| | (vi) 4% | |
(vii) Bismuth
|
| | (viii) 4% | |
(ix) Cadmium
|
| | (x) 4% | |
(xi) Cobalt
|
| | (xii) 4% | |
(xiii) Copper
|
| | (xiv) 4% | |
(xv) Germanium
|
| | (xvi) 4% | |
(xvii) Gold
|
| | (xviii) 4% | |
(xix) Indium
|
| | (xx) 4% | |
(xxi) Iron Minerals
|
| | (xxii) 4% | |
(xxiii) Lead
|
| | (xxiv) 4% | |
(xxv) Nickel
|
| | (xxvi) 4% | |
(xxvii) Selenium
|
| | (xxviii) 4% | |
(xxix) Silver
|
| | (xxx) 4% | |
(xxxi) Sulphur
|
| | (xxxii) 4% | |
(xxxiii) Zinc
|
| | (xxxiv) 4% | |
| | |
Year ended December 31
|
| |||||||||||||||||||||
| | | | | | | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Copper | | | | | | | | | | | | | | | | | | | | | | | | | |
– LME Final Cash Buyer
|
| | | $ | /lb | | | | | $ | 3.85 | | | | | $ | 4.00 | | | | | $ | 4.23 | | |
– Realized Price
|
| | | $ | /lb | | | | | $ | 3.21 | | | | | $ | 2.51 | | | | | $ | 3.15 | | |
| | |
MAL
|
| |
CMPL
|
| |
Combined
MAL and CMPL |
| |
CMPL
|
| ||||||||||||||||||
| | |
Year ended
December 31 |
| |
From
January 1 to June 15 |
| |
Year ended
December 31 |
| |
Year ended
December 31 |
| ||||||||||||||||||
US$ thousand
|
| |
2023
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Cost of goods sold (COGS)
|
| | | $ | 141,166 | | | | | $ | 92,840 | | | | | | 234,006 | | | | | $ | 189,496 | | | | | $ | 190,150 | | |
Depreciation and amortization
|
| | | | (46,659) | | | | | | (21,557) | | | | | | (68,216) | | | | | | (51,529) | | | | | | (52,321) | | |
Cost of goods sold, net depreciation and amortization
|
| | | | 94,507 | | | | | | 71,283 | | | | | | 165,790 | | | | | | 137,967 | | | | | | 137,829 | | |
Treatment and refining costs
|
| | | | 14,019 | | | | | | 31,262 | | | | | | 45,281 | | | | | | 68,112 | | | | | | 82,939 | | |
Freight costs
|
| | | | 3,342 | | | | | | 3,252 | | | | | | 6,594 | | | | | | 15,721 | | | | | | 10,002 | | |
Distribution and selling expenses
|
| | | | 11,421 | | | | | | 6,410 | | | | | | 17,831 | | | | | | 17,246 | | | | | | 15,195 | | |
Exclude: | | | | | | | |||||||||||||||||||||||||
Royalties (govt) incl in COGS
|
| | | | (4,970) | | | | | | (3,371) | | | | | | (8,341) | | | | | | (6,477) | | | | | | (11,006) | | |
Finished goods mvt incl in COGS
|
| | | | (12,099) | | | | | | (1,564) | | | | | | (13,663) | | | | | | (4,475) | | | | | | (12,524) | | |
Gain (loss) on PP&E in COGS
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,237) | | |
C1 Cash Cost, Before By-product
Credits |
| | | $ | 106,220 | | | | | $ | 107,272 | | | | | | 213,492 | | | | | $ | 228,094 | | | | | $ | 199,198 | | |
Sustaining capital
|
| | | | 25,153 | | | | | | 31,462 | | | | | | 56,615 | | | | | | 66,273 | | | | | | 32,068 | | |
Royalties (govt)
|
| | | | 4,970 | | | | | | 3,371 | | | | | | 8,341 | | | | | | 6,477 | | | | | | 11,006 | | |
Stock mvt incl in COGS
|
| | | | (51) | | | | | | (137) | | | | | | (188) | | | | | | 1,237 | | | | | | 18,916 | | |
General and administrative
|
| | | | 81,360 | | | | | | 378 | | | | | | 81,738 | | | | | | 1,230 | | | | | | 1,473 | | |
AISC, Before By-product Credits
|
| | | $ | 217,652 | | | | | $ | 142,346 | | | | | | 359,998 | | | | | $ | 303,311 | | | | | $ | 262,661 | | |
Less By-product Credits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Silver
|
| | | | (5,469) | | | | | | (4,442) | | | | | | (9,911) | | | | | | (8,553) | | | | | | (12,707) | | |
AISC, After By-product Credits
|
| | | $ | 212,183 | | | | | $ | 137,904 | | | | | | 350,087 | | | | | $ | 294,758 | | | | | $ | 249,954 | | |
C1 Cash Cost, After By-product Credits
|
| | | $ | 100,751 | | | | | $ | 102,830 | | | | | | 203,581 | | | | | $ | 219,541 | | | | | $ | 186,491 | | |
| | |
Year ended December 31
|
| |||||||||||||||||||||
| | | | | | | | |
2023(1)
|
| |
2022
|
| |
2021
|
| |||||||||
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Copper Tons Produced
|
| | | | kt | | | | | | 36.15 | | | | | | 37.28 | | | | | | 40.53 | | |
C1 Cash Cost, Before By-product Credits
|
| | | $ | /lb | | | | | $ | 2.68 | | | | | $ | 2.78 | | | | | $ | 2.23 | | |
AISC, Before By-product Credits
|
| | | $ | /lb | | | | | $ | 4.52 | | | | | $ | 3.69 | | | | | $ | 2.94 | | |
C1 Cash Cost, After By-product Credits
|
| | | $ | /lb | | | | | $ | 2.55 | | | | | $ | 2.67 | | | | | $ | 2.09 | | |
AISC, After By-product Credits
|
| | | $ | /lb | | | | | $ | 4.39 | | | | | $ | 3.59 | | | | | $ | 2.80 | | |
| | |
MAL
|
| |
CMPL
|
| |
Combined
MAL and CMPL |
| |
CMPL
|
| ||||||||||||||||||
| | |
Year
ended December 31 2023 |
| |
From
January 1 to June 15 2023 |
| |
Year
ended December 31 2023 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Net cash (used)/generated by operating activities
|
| | | $ | (11,707) | | | | | $ | 38,690 | | | | | $ | 26,983 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
Less Purchase of property, plant and equipment
and intangibles |
| | | | (25,153) | | | | | | (31,462) | | | | | | (56,615) | | | | | | (66,273) | | | | | | (32,068) | | |
Free cash flow
|
| | | $ | 36,860 | | | | | $ | 7,228 | | | | | $ | (29,632) | | | | | $ | (11,726) | | | | | $ | 55,751 | | |
| | |
MAL
|
| |
CMPL
|
| |
Combined
MAL and CMPL |
| |
CMPL
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
Year
ended December 31 |
| |
From
January 1 to June 15 |
| |
Year ended
December 31 |
| |
Year ended
December 31 |
| |
% Change
|
| |||||||||||||||||||||||||||
| | |
2023
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2022 to
2023 |
| |
2021 to
2022 |
| |||||||||||||||||||||
Revenues | | | | $ | 158,999 | | | | | $ | 102,294 | | | | | $ | 261,293 | | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | | 19% | | | | |
|
(20)%
|
| |
Cost of goods sold
|
| | | | (141,166) | | | | | | (92,840) | | | | | | (234,006) | | | | | | (189,496) | | | | | | (190,150) | | | | | | 23% | | | | | | 0% | | |
Gross Profit
|
| | | $ | 17,833 | | | | | $ | 9,454 | | | | | $ | 27,287 | | | | | $ | 30,209 | | | | | $ | 83,230 | | | | | | (10)% | | | | | | (64)% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution and selling expenses
|
| | | | (11,421) | | | | | | (6,410) | | | | | | (17,831) | | | | | | (17,246) | | | | | | (15,195) | | | | | | 3% | | | | | | 13% | | |
Administrative expenses
|
| | | | (81,360) | | | | | | (378) | | | | | | (81,738) | | | | | | (1,230) | | | | | | (1,473) | | | | | | 6,545% | | | | | | (16)% | | |
Operating (loss)/income
|
| | | $ | (74,948) | | | | | $ | (134) | | | | | $ | (75,082) | | | | | $ | 11,733 | | | | | $ | 66,562 | | | | | | (740)% | | | | | | (82)% | | |
Net foreign exchange (losses)/gain
|
| | | | (1,617) | | | | | | 2,066 | | | | | | 449 | | | | | | (453) | | | | | | 401 | | | | | | (199)% | | | | | | (213)% | | |
Finance income
|
| | | | 5,448 | | | | | | 12 | | | | | | 5,460 | | | | | | 6 | | | | | | 3 | | | | | | 90,900% | | | | | | 100% | | |
Finance costs
|
| | | | (41,186) | | | | | | (362) | | | | | | (41,548) | | | | | | (930) | | | | | | (530) | | | | | | 4,368% | | | | | | 75% | | |
(Loss)/Profit before income taxes
|
| | | $ | (159,560) | | | | | $ | 1,582 | | | | | $ | (157,978) | | | | | $ | 10,356 | | | | | $ | 66,436 | | | | | | (1,625)% | | | | | | (84)% | | |
Income tax benefit/(expense)
|
| | | | 15,006 | | | | | | (3,382) | | | | | | 11,624 | | | | | | (15,715) | | | | | | 100,059 | | | | | | (174)% | | | | | | (116)% | | |
(Loss)/Profit for the year
|
| | | $ | (144,554) | | | | | $ | (1,800) | | | | | $ | (146,354) | | | | | $ | (5,359) | | | | | $ | 166,495 | | | | | | 2,631% | | | | | | (103)% | | |
| | |
Year ended December 31
|
| |
%
|
| |
Price
|
| |
Volume
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023(1)
|
| |
2022
|
| |
2021
|
| |
2022 to
2023 |
| |
2021 to
2022 |
| |
2022 to
2023 |
| |
2021 to
2022 |
| |
2022 to
2023 |
| |
2021 to
2022 |
| |||||||||||||||||||||||||||
Copper
|
| | | $ | 251,382 | | | | | $ | 211,152 | | | | | $ | 260,673 | | | | | | 19% | | | | | | (19)% | | | | | | 20% | | | | | | (20)% | | | | | | (1)% | | | | | | 2% | | |
Silver
|
| | | | 9,911 | | | | | | 8,553 | | | | | $ | 12,707 | | | | | | 16% | | | | | | (33)% | | | | | | 5% | | | | | | (37)% | | | | | | 10% | | | | | | 8% | | |
Total
|
| | |
$
|
261,293
|
| | | |
$
|
219,705
|
| | | |
$
|
273,380
|
| | | | | 19% | | | | |
|
(20)%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Year ended December 31
|
| |||||||||||||||
| | | | | | | | |
2023(1)
|
| |
2022
|
| |
2021
|
| |||||||||
Copper | | | | | | | | | | | | | | | | | | | | | | | | | |
Tons produced
|
| | | | kt | | | | | | 36.15 | | | | | | 37.28 | | | | | | 40.53 | | |
Payable Tons sold
|
| | | | kt | | | | | | 36.92 | | | | | | 38.13 | | | | | | 37.57 | | |
Silver | | | | | | | | | | | | | | | | | | | | | | | | | |
Ounces produced
|
| | | | koz | | | | | | 429.26 | | | | | | 445.81 | | | | | | 459.28 | | |
Payable Ounces sold
|
| | | | koz | | | | | | 418.80 | | | | | | 423.72 | | | | | | 393.67 | | |
| | |
MAL
|
| |
CMPL
|
| |
Combined
MAL and CMPL |
| |
CMPL
|
| ||||||||||||||||||
| | |
Year
ended December 31 2023 |
| |
From
January 1 to June 15 2023 |
| |
Year
ended December 31 2023 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Net cash generated by operating activities
|
| | | $ | (11,707) | | | | | $ | 38,690 | | | | | $ | 26,983 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
Net cash used in investing activities
|
| | | | (779,105) | | | | | | (31,296) | | | | | | (810,401) | | | | | | (66,273) | | | | | | (32,068) | | |
Net cash generated used in financing activities
|
| | | | 823,142 | | | | | | (8,599) | | | | | | 814,543 | | | | | | 13,000 | | | | | | (55,939) | | |
Increase/(decrease) in cash and cash equivalents
|
| | | $ | 32,330 | | | | | $ | (1,205) | | | | | $ | 31,125 | | | | | $ | 1,274 | | | | | $ | (188) | | |
LME Copper Price
|
| |
Margin
|
| |
Payment
|
| |||
<$3.40/lb
|
| | | | 12.00% | | | |
100% capitalised / 0% cash
|
|
>$3.40/lb to $3.85/lb
|
| | | | 10.00% | | | |
60% capitalised / 40% cash
|
|
>$3.85/lb
|
| | | | 8.00% | | | |
0% capitalised / 100% cash
|
|
Time Period
|
| |
Copper Stream Percentage
|
|
Closing to 1st Anniversary of the Closing Date | | |
0%
|
|
1st Anniversary of the Closing Date to 5th Anniversary | | |
3% (the “First Stream Percentage”)
|
|
5th Anniversary until 33,000 metric tons of refined copper delivered to Osisko (the “Threshold Quantity”) | | |
4.875% (the “Second-Threshold
Stream Percentage”) |
|
Thereafter from the date that the Threshold Quantity has been met
|
| |
2.25% (the “Tail Stream Percentage”)
|
|
Name
|
| |
Age
|
| |
Position
|
|
Michael (Mick) James McMullen | | |
53
|
| |
Chief Executive Officer and Director
|
|
Morné Engelbrecht | | |
47
|
| | Chief Financial Officer | |
Slobodan (Dan) Vujcic | | |
45
|
| | Chief Development Officer | |
Christopher (Chris) Rosario | | |
38
|
| | General Counsel | |
Patrice E. Merrin | | |
75
|
| | Chair | |
John Burton | | |
59
|
| | Director | |
Rasmus Kristoffer Gerdeman | | |
48
|
| | Director | |
Charles D. McConnell | | |
68
|
| | Director | |
Matthew Rowlinson | | |
41
|
| | Director | |
Graham van’t Hoff | | |
63
|
| | Director | |
Position
|
| |
Fee ($USD)
per annum |
| |||
Chair
|
| | | $ | 120,000 | | |
Non-Executive Director (excluding Chair)
|
| | | $ | 70,000 | | |
Lead Independent Director (if applicable)
|
| | | $ | 25,000 | | |
Audit Committee Chair
|
| | | $ | 20,000, | | |
Audit Committee Member
|
| | | $ | 9,000 | | |
Compensation Committee Chair
|
| | | $ | 12,000 | | |
Compensation Committee Member
|
| | | $ | 7,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 12,000 | | |
Nominating and Corporate Governance Committee Member
|
| | | $ | 7,000 | | |
HSECS Committee Chair
|
| | | $ | 15,000 | | |
HSECS Committee Member
|
| | | $ | 8,000 | | |
Integration Committee Chair
|
| | | $ | 12,000 | | |
Name(1)
|
| |
Position
|
| |
Commenced
|
| |
Retired
|
| |
Director
Fees ($USD)(3) |
| |
DSUs
Earned ($USD)(4) |
| |
Value of
DSUs Earned ($USD)(5) |
| |
Cash in
Lieu of DSUs ($USD)(6) |
| ||||||||||||
Patrice E. Merrin
|
| |
Chair
|
| |
12 July 2021
|
| |
N/A
|
| | | | 69,008 | | | | | | 12,725 | | | | | | 157,281 | | | | | | N/A | | |
John Burton(2)
|
| |
Non-Executive Director
|
| |
3 July 2023
|
| |
N/A
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | N/A | | |
Rasmus K. Gerdeman
|
| |
Non-Executive Director
|
| |
12 July 2021
|
| |
N/A
|
| | | | 67,167 | | | | | | 12,725 | | | | | | 157,281 | | | | | | N/A | | |
Charles D. McConnell
|
| |
Non-Executive Director
|
| |
12 July 2021
|
| |
N/A
|
| | | | 53,542 | | | | | | 12,725 | | | | | | 157,281 | | | | | | N/A | | |
Matthew Rowlinson(2)
|
| |
Non-Executive
|
| |
3 July 2023
|
| |
N/A
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | N/A | | |
Graham van’t Hoff
|
| |
Non-Executive Director
|
| |
15 November 2023
|
| |
N/A
|
| | | | 8,750 | | | | | | 0 | | | | | | 0 | | | | | | N/A | | |
Neville Power
|
| |
Chair
|
| |
12 July 2021
|
| |
5 September 2023
|
| | | | 36,370 | | | | | | N/A | | | | | | N/A | | | | | | 153,422 | | |
Name
|
| |
Position
|
| |
Salary &
fees |
| |
Cash
Bonus(6) |
| |
Superannuation
|
| |
RSUs(7)
|
| |
Fair Value
of RSUs(8) |
| |
PSUs(7)
|
| |
Fair
Value of PSUs(8) |
| |
Total
|
| ||||||||||||||||||||||||
Michael McMullen
|
| |
Chief Executive Officer
and Director(1) |
| | | | 428,548 | | | | | | 0 | | | | | | 9,103 | | | | | | 283,480 | | | | | | 1,229,577 | | | | | | 135,720 | | | | | | 440,281 | | | | | | 2,107,510 | | |
Slobodan Vujcic
|
| |
Chief Development
Officer(2)(3) |
| | | | 208,308 | | | | | $ | 125,000 | | | | | | 9,103 | | | | | | 88,100 | | | | | | 386,547 | | | | | | 34,650 | | | | | | 112,406 | | | | | | 841,365 | | |
Chris Rosario
|
| |
General Counsel(4)
|
| | | | 127,603 | | | | | | 0 | | | | | | 9,103 | | | | | | 54,400 | | | | | | 178,315 | | | | | | 30,600 | | | | | | 78,703 | | | | | | 393,724 | | |
Trevor Hart
|
| |
Company Secretary(5)
|
| | | $ | 21,929 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 21,929 | | |
Beneficial Owners
|
| |
Ordinary Shares
|
| |
% of Total
Ordinary Shares |
| ||||||
Directors and Executive Officers(1) | | | | | | | | | | | | | |
Michael (Mick) James McMullen(2)
|
| | | | 2,754,716 | | | | | | 3.9% | | |
Morné Engelbrecht
|
| | | | — | | | | | | — | | |
Chris Rosario
|
| | | | — | | | | | | — | | |
Patrice E. Merrin(3)
|
| | | | 179,032 | | | | | | * | | |
Rasmus Kristoffer Gerdeman(4)
|
| | | | 85,169 | | | | | | * | | |
John Burton
|
| | | | — | | | | | | — | | |
Charles D. McConnell(5)
|
| | | | 55,169 | | | | | | * | | |
Matthew Rowlinson
|
| | | | — | | | | | | — | | |
Graham van’t Hoff(6)
|
| | | | 1,222 | | | | | | * | | |
Slobodan Vujcic(7)
|
| | | | 341,959 | | | | | | * | | |
All Directors and Executive Officers as a Group (10 individuals)
|
| | | | 3,417,267 | | | | | | 4.8% | | |
5% Beneficial Owners | | | | | | | | | | | | | |
McMullen Geological Services Pty Ltd(8)
|
| | | | 2,604,716 | | | | | | 3.7% | | |
Glencore Operations Australia Pty Limited(9)
|
| | | | 10,000,000 | | | | | | 14.4% | | |
Fourth Sail Long Short LLC/Fourth Sail Discovery(10)
|
| | | | 6,454,545 | | | | | | 9.2% | | |
BlackRock Entities(11)
|
| | | | 6,334,642 | | | | | | 9.1% | | |
United Super Pty Ltd(12)
|
| | | | 5,337,434 | | | | | | 7.7% | | |
Sprott Private Resource Lending LP(13)
|
| | | | 4,687,500 | | | | | | 6.5% | | |
Osisko Bermuda Limited(14)
|
| | | | 4,000,000 | | | | | | 5.8% | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Mr. Clive Bruce Jones ATF Alyse Investment Trust(3)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anson Investments Master Fund LP(4)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anson North Star Tactical Equity Fund LP(5)
|
| | | | 75,000 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Argonaut Funds Management Pty Ltd ATF Argonaut Natural Resources Fund A/C(6)
|
| | | | 130,000 | | | | | | — | | | | | | * | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEP Special Situations VI LLC(7)
|
| | | | 2,083,333 | | | | | | — | | | | | | 4.1% | | | | | | 2,083,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Global Funds – World Mining
Fund(8) |
| | | | 3,847,636 | | | | | | — | | | | | | 7.7% | | | | | | 3,713,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock World Mining Trust plc(9)
|
| | | | 999,305 | | | | | | — | | | | | | 2.0% | | | | | | 964,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund, a Series of BlackRock Funds(10)
|
| | | | 137,700 | | | | | | — | | | | | | * | | | | | | 137,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CI Investments Inc.(11)
|
| | | | 335,000 | | | | | | — | | | | | | * | | | | | | 335,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Extract Capital Master Fund Ltd.(12)
|
| | | | 1,054,326 | | | | | | 704,326 | | | | | | 2.1% | | | | | | 350,000 | | | | | | — | | | | | | 704,326 | | | | | | 704,326 | | | | | | 1.4% | | |
Fourth Sail Discovery LLC(13)
|
| | | | 762,600 | | | | | | 63,550 | | | | | | 1.5% | | | | | | 762,600 | | | | | | 63,550 | | | | | | — | | | | | | — | | | | | | — | | |
Fourth Sail Long Short LLC(14)
|
| | | | 5,691,945 | | | | | | 436,450 | | | | | | 11.2% | | | | | | 5,691,945 | | | | | | 436,450 | | | | | | — | | | | | | — | | | | | | — | | |
Gannet Capital Pty Ltd ATF Victor Smorgon Partners Global Multi-Strategy Fund(15)
|
| | | | 568,546 | | | | | | — | | | | | | 1.1% | | | | | | 541,546 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glencore Operations Australia Pty Limited(16)
|
| | | | 10,000,000 | | | | | | — | | | | | | 19.9% | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Janajena Pty Ltd ATF Lenga Family Trust(17)
|
| | | | 30,000 | | | | | | — | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(18)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Joseph Hall as trustee for Hall Park Trust <Hall Park A/C>(19)
|
| | | | 668,800 | | | | | | — | | | | | | 1.3% | | | | | | 668,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lilaid Pty Ltd <McMullen Family Trust No 2 A/C>(20)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LIM Asia Multi-Strategy Fund Inc.(21)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loquela Pty Ltd(22)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(23)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mulcaster Super Fund Pty Ltd ATF Mulcaster Super Fund(24)
|
| | | | 12,000 | | | | | | — | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Muntz Pty Ltd(25)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Osisko Bermuda Limited(26)
|
| | | | 4,000,000 | | | | | | — | | | | | | 8.0% | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrice Ellen Merrin(27)
|
| | | | 176,588 | | | | | | — | | | | | | * | | | | | | 163,863 | | | | | | 70,171 | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Perennial Investment Management
Limited(28) |
| | | | 35,000 | | | | | | — | | | | | | * | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Platinum Investment Management Limited
as agent for Platinum Capital Limited(29) |
| | | | 86,373 | | | | | | — | | | | | | * | | | | | | 73,897 | | | | | | — | | | | | | 12,476 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Platinum Global Transition Fund (Quoted Managed Hedge Fund)(29) |
| | | | 25,902 | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | 5,902 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Platinum International Fund(29) |
| | | | 1,248,540 | | | | | | — | | | | | | 2.5% | | | | | | 1,135,036 | | | | | | — | | | | | | 113,504 | | | | | | — | | | | | | * | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Platinum Investment Management Limited
as agent for Platinum World Portfolios Plc – Platinum World Portfolios – International Fund(29) |
| | | | 12,542 | | | | | | — | | | | | | * | | | | | | 10,571 | | | | | | — | | | | | | 1,971 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for The Platinum Master Portfolio Limited(29) |
| | | | 38,574 | | | | | | — | | | | | | * | | | | | | 35,067 | | | | | | — | | | | | | 3,507 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Colonial First State Investments Limited as responsibility entity for the Commonwealth Specialist Fund 4(29) |
| | | | 262,711 | | | | | | — | | | | | | * | | | | | | 238,828 | | | | | | — | | | | | | 23,883 | | | | | | — | | | | | | * | | |
Polymer Asia Fund LP(30)
|
| | | | 200,000 | | | | | | — | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Precision Opportunities Fund Ltd <Investment
A/C>(31) |
| | | | 134,100 | | | | | | — | | | | | | * | | | | | | 134,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Quotidian No 2 Pty Ltd(32)
|
| | | | 93,181 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | 18,181 | | | | | | — | | | | | | * | | |
BofA Securities Inc. – Regal Funds Management Pty Limited as trustee for one or more funds(33)
|
| | | | 300,000 | | | | | | — | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roxbury 1 Pty Ltd ATF Lewis
Family Trust(34) |
| | | | 20,000 | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sailing Stone Partners LLC, as investment
manager on behalf of Victory Global Energy Transition Fund, a series of Victory Global energy Transition Fund, a series of Victory Portfolios(35) |
| | | | 1,567,697 | | | | | | — | | | | | | 3.1% | | | | | | 1,567,697 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series A/PIV A)(36)
|
| | | | 119,171 | | | | | | — | | | | | | * | | | | | | 119,171 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series B/PIV B)(37)
|
| | | | 46,435 | | | | | | — | | | | | | * | | | | | | 46,435 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series SMA/PIV C)(38)
|
| | | | 404,570 | | | | | | — | | | | | | * | | | | | | 404,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scotch Investments Pty Ltd ATF Scotch Investment Trust(39)
|
| | | | 12,500 | | | | | | — | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sprott Private Resource Lending II (Collector),
LP and Sprott Private Resource Lending II (Collecter-2), LP, together(40) |
| | | | 4,687,500 | | | | | | — | | | | | | 8.8% | | | | | | 4,687,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital Green Metals Fund(41)
|
| | | | 16,668 | | | | | | — | | | | | | * | | | | | | 16,668 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital Natural Resources Fund(42)
|
| | | | 329,399 | | | | | | — | | | | | | * | | | | | | 329,399 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Trustees of the University of Pennsylvania Retiree Medical and Death Benefits
Trust(43) |
| | | | 55,241 | | | | | | — | | | | | | * | | | | | | 55,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury Services Group Pty Ltd ATF Nero Resource Fund(44)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
United Super Pty Ltd ABN 46 006 261 623 as trustee for the Construction and Building Unions Superannuation Fund
ABN 75 493 363 262(45) |
| | | | 3,300,000 | | | | | | — | | | | | | 6.6% | | | | | | 3,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Verdure Property Management
Limited(46) |
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Botanical Nominees Pty Limited, as trustee of the Wilson Asset Management Equity Fund(47)
|
| | | | 4,660 | | | | | | — | | | | | | * | | | | | | 4,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Capital Limited(48)
|
| | | | 134,605 | | | | | | — | | | | | | * | | | | | | 134,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Research Limited(49)
|
| | | | 30,735 | | | | | | — | | | | | | * | | | | | | 30,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Insync Investments Pty Ltd ATF Weekley Super
Fund(50) |
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Platinum Investment Management Limited
as agent for ARIA Co. Pty Ltd as trustee for PSCC/CSS Investments Trust – Combined Investments Fund(29) |
| | | | 567,903 | | | | | | — | | | | | | 1.1% | | | | | | 516,275 | | | | | | — | | | | | | 51,628 | | | | | | — | | | | | | * | | |
Australian Underground Drilling Pty Ltd(51)
|
| | | | 70,000 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
McMullen Geological Services Pty Ltd(52)
|
| | | | 2,604,716 | | | | | | 1,414,669 | | | | | | 5.0% | | | | | | 2,604,716 | | | | | | 1,414,669 | | | | | | — | | | | | | — | | | | | | — | | |
Lynncrest Holdings LLC(53)
|
| | | | 1,252,656 | | | | | | 807,437 | | | | | | 2.5% | | | | | | 1,252,656 | | | | | | 807,437 | | | | | | — | | | | | | — | | | | | | — | | |
MAC 32 Partners, L.P.(54)
|
| | | | 1,064,268 | | | | | | 718,234 | | | | | | 2.1% | | | | | | 1,064,268 | | | | | | 718,234 | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(55)
|
| | | | 1,174,138 | | | | | | 724,596 | | | | | | 2.3% | | | | | | 1,174,138 | | | | | | 724,596 | | | | | | — | | | | | | — | | | | | | — | | |
DRS SPAC LLC(56)
|
| | | | 764,015 | | | | | | 508,583 | | | | | | 1.5% | | | | | | 764,015 | | | | | | 508,583 | | | | | | — | | | | | | — | | | | | | — | | |
Australian Underground Drilling Pty Ltd(57)
|
| | | | 838,122 | | | | | | 540,236 | | | | | | 1.7% | | | | | | 838,112 | | | | | | 540,236 | | | | | | — | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(58)
|
| | | | 655,134 | | | | | | 422,286 | | | | | | 1.3% | | | | | | 655,134 | | | | | | 422,286 | | | | | | — | | | | | | — | | | | | | — | | |
Nine Yards Capital Pty Ltd(59)
|
| | | | 462,761 | | | | | | 298,286 | | | | | | * | | | | | | 462,761 | | | | | | 298,286 | | | | | | — | | | | | | — | | | | | | — | | |
Tilt Natural Resource Capital Limited(60)
|
| | | | 341,959 | | | | | | 155,962 | | | | | | * | | | | | | 341,959 | | | | | | 155,962 | | | | | | — | | | | | | — | | | | | | — | | |
Black Mountain Storage, LLC(61)
|
| | | | 731,533 | | | | | | 374,844 | | | | | | 1.4% | | | | | | 731,533 | | | | | | 374,844 | | | | | | — | | | | | | — | | | | | | — | | |
Meteora Capital Partners LP(62)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund LP(63)
|
| | | | 119,700 | | | | | | — | | | | | | * | | | | | | 119,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Polar Multi-Strategy Master Fund(64)
|
| | | | 175,000 | | | | | | — | | | | | | * | | | | | | 175,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Apollo Credit Strategies Master Fund Ltd.(65)
|
| | | | 935,426 | | | | | | 770,104 | | | | | | 1.8% | | | | | | 60,323 | | | | | | — | | | | | | 875,103 | | | | | | 770,104 | | | | | | 1.7% | | |
Apollo Atlas Master Fund, LLC(66)
|
| | | | 15,446 | | | | | | 12,716 | | | | | | * | | | | | | 2,730 | | | | | | — | | | | | | 12,716 | | | | | | 12,716 | | | | | | * | | |
Apollo PPF Credit Strategies, LLC(67)
|
| | | | 39,310 | | | | | | 32,362 | | | | | | * | | | | | | 6,948 | | | | | | — | | | | | | 32,362 | | | | | | 32,362 | | | | | | * | | |
Adage Capital Partners, L.P.(68)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Breena Investors, LLC(69)
|
| | | | 157,500 | | | | | | — | | | | | | * | | | | | | 157,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Atlas Private Holdings (Cayman) Ltd.(70)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACM Alamosa (Cayman) Holdco LP(71)
|
| | | | 329,621 | | | | | | 276,781 | | | | | | * | | | | | | 52,840 | | | | | | — | | | | | | 276,781 | | | | | | 276,781 | | | | | | * | | |
ACM ASOF VII (Cayman) Holdco LP(72)
|
| | | | 164,866 | | | | | | 138,437 | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | 138,437 | | | | | | 138,437 | | | | | | * | | |
Atalaya Special Purpose Investment Fund II LP(73)
|
| | | | 117,076 | | | | | | 98,308 | | | | | | * | | | | | | 18,768 | | | | | | — | | | | | | 98,308 | | | | | | 98,308 | | | | | | * | | |
ACM Alameda Special Purpose Investment Fund II LP(74)
|
| | | | 206,069 | | | | | | 173,035 | | | | | | * | | | | | | 33,034 | | | | | | — | | | | | | 173,035 | | | | | | 173,035 | | | | | | * | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Corbin ERISA Opportunity Fund, Ltd.(75)
|
| | | | 26,429 | | | | | | — | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rasmus K. Gerdeman(76)
|
| | | | 82,725 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Charles DeWitt McConnell(77)
|
| | | | 52,725 | | | | | | — | | | | | | * | | | | | | 40,000 | | | | | | — | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Marthinus Jacobus Crouse(78)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ashley Elizabeth Zumwalt-Forbes(79)
|
| | | | 95,000 | | | | | | — | | | | | | * | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Beament(80)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund – Metals and Mining Sleeve(81)
|
| | | | 5,001 | | | | | | — | | | | | | * | | | | | | 5,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Integrated Core Strategies (US) LLC(82)
|
| | | | 90,909 | | | | | | — | | | | | | * | | | | | | 90,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MMF LT, LLC(83)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund LP(84)
|
| | | | 33,250 | | | | | | — | | | | | | * | | | | | | 33,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.31 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.32 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.33 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.29 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.34 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.28 | | | | | | 0.301 | | | | | | 0.32 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.25 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.35 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.26 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.13 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.23 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.25 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.09 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.15 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
SEC registration fee
|
| | | $ | 74,021.66 | | |
|
FINRA filing fee
|
| |
*
|
| |||
|
Legal fees and expenses
|
| |
*
|
| |||
|
Accountants’ fees and expenses
|
| |
*
|
| |||
|
Printing expenses
|
| |
*
|
| |||
|
Transfer agent fees and expenses
|
| |
*
|
| |||
|
Miscellaneous costs
|
| |
*
|
| |||
|
Total
|
| | | $ | 74,021.66 | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
Page
|
| |||
CMPL — Audited Financial Statements for the period from January 1 to June 15, 2023 and the years
ended December 31, 2022 and December 31, 2021 |
| | | | | | |
| | | | F-76 | | | |
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | | |
| | | | F-81 | | |
| | | | | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| ||||||
Revenue
|
| |
6
|
| | |
|
158,999
|
| | | | | — | | |
Cost of goods sold
|
| |
7
|
| | |
|
(141,166)
|
| | | | | — | | |
Administrative expenses
|
| |
7
|
| | |
|
(79,607)
|
| | | | | (9,973) | | |
Selling and distribution expenses
|
| |
7
|
| | |
|
(11,421)
|
| | | | | — | | |
Other expenses, net
|
| | | | | |
|
(1,753)
|
| | | | | — | | |
Loss from operations
|
| | | | | |
|
(74,948)
|
| | | | | (9,973) | | |
| | | | | | | | | | | | | | | | |
Finance income
|
| |
8
|
| | |
|
5,448
|
| | | | | 3,753 | | |
Finance costs
|
| |
8
|
| | |
|
(42,803)
|
| | | | | (20,234) | | |
Net change in fair value of financial instruments
|
| |
8
|
| | |
|
(47,257)
|
| | | | | 1,484 | | |
Net finance costs
|
| | | | | |
|
(84,612)
|
| | | | | (14,997) | | |
| | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | | |
|
(159,560)
|
| | | | | (24,970) | | |
Income tax benefit
|
| |
9
|
| | |
|
15,006
|
| | | | | — | | |
Net loss for the year
|
| | | | | |
|
(144,554)
|
| | | | | (24,970) | | |
| | | | | | | | | | | | | | | | |
Total comprehensive loss for the year attributable to owners of the company
|
| | | | | |
|
(144,554)
|
| | | | | (24,970) | | |
| | | | | | | | | | | | | | | | |
Basic and diluted loss per ordinary share
|
| |
10
|
| | |
|
(4.83)
|
| | | | | (3.77) | | |
US$ thousand
|
| |
Notes
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
11
|
| | |
|
32,372
|
| | | | | 42 | | | | | | 955 | | |
Trade and other receivables
|
| |
12
|
| | |
|
33,242
|
| | | | | 53 | | | | | | — | | |
Inventories
|
| |
13
|
| | |
|
21,528
|
| | | | | — | | | | | | — | | |
Derivative financial assets
|
| |
23
|
| | |
|
234
|
| | | | | — | | | | | | — | | |
Prepayments and other current assets
|
| | | | | |
|
1,560
|
| | | | | 201 | | | | | | 340 | | |
Total current assets
|
| | | | | |
|
88,936
|
| | | | | 296 | | | | | | 1,295 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
14
|
| | |
|
1,194,915
|
| | | | | — | | | | | | — | | |
Exploration and evaluation
|
| |
26
|
| | |
|
17,918
|
| | | | | — | | | | | | — | | |
Inventories
|
| |
13
|
| | |
|
300
|
| | | | | — | | | | | | — | | |
Investments
|
| |
15
|
| | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
Derivative financial assets
|
| |
23
|
| | |
|
3,767
|
| | | | | — | | | | | | — | | |
Prepayments and other non-current assets
|
| | | | | |
|
67
|
| | | | | 986 | | | | | | 187 | | |
Total non-current assets
|
| | | | | |
|
1,216,967
|
| | | | | 269,895 | | | | | | 265,343 | | |
Total assets
|
| | | | | |
|
1,305,903
|
| | | | | 270,191 | | | | | | 266,638 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| |
16
|
| | |
|
89,921
|
| | | | | 927 | | | | | | 604 | | |
Lease liability
|
| |
17
|
| | |
|
5,848
|
| | | | | — | | | | | | — | | |
Loans and borrowings
|
| |
18
|
| | |
|
68,909
|
| | | | | 786 | | | | | | — | | |
Derivative financial liability
|
| |
23
|
| | |
|
17,130
|
| | | | | — | | | | | | — | | |
Current tax liability
|
| | | | | |
|
1,137
|
| | | | | — | | | | | | — | | |
Provisions
|
| |
19
|
| | |
|
13,273
|
| | | | | — | | | | | | — | | |
Other financial liabilities
|
| |
21
|
| | |
|
94,689
|
| | | | | 16,519 | | | | | | — | | |
Total current liabilities
|
| | | | | |
|
290,907
|
| | | | | 18,232 | | | | | | 604 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liability
|
| |
17
|
| | |
|
9,958
|
| | | | | — | | | | | | — | | |
Loans and borrowings
|
| |
18
|
| | |
|
379,966
|
| | | | | — | | | | | | — | | |
Derivative financial liability
|
| |
23
|
| | |
|
81,397
|
| | | | | 7,443 | | | | | | 8,440 | | |
Deferred tax liability
|
| |
9
|
| | |
|
121,023
|
| | | | | — | | | | | | — | | |
Provisions
|
| |
19
|
| | |
|
28,505
|
| | | | | — | | | | | | — | | |
Liability for cash-settled share-based payments
|
| |
20
|
| | |
|
3,193
|
| | | | | — | | | | | | — | | |
Other financial liabilities
|
| |
21
|
| | |
|
122,927
|
| | | | | 264,477 | | | | | | 253,530 | | |
Total non-current liabilities
|
| | | | | |
|
746,969
|
| | | | | 271,920 | | | | | | 261,970 | | |
Total liabilities
|
| | | | | |
|
1,037,876
|
| | | | | 290,152 | | | | | | 262,574 | | |
Net assets
|
| | | | | |
|
268,027
|
| | | | | (19,961) | | | | | | 4,064 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
25
|
| | |
|
5
|
| | | | | 1 | | | | | | 1 | | |
Share premium
|
| |
25
|
| | |
|
432,295
|
| | | | | 24 | | | | | | 24 | | |
Other capital reserves
|
| |
25
|
| | |
|
1,212
|
| | | | | 945 | | | | | | — | | |
(Accumulated deficit) / retained earnings
|
| | | | | |
|
(165,485)
|
| | | | | (20,931) | | | | | | 4,039 | | |
Total equity
|
| | | | | |
|
268,027
|
| | | | | (19,961) | | | | | | 4,064 | | |
US$ thousand
|
| |
Notes
|
| |
Share
capital |
| |
Share
premium |
| |
Other
capital reserves |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||
Balance as of 1 January 2023
|
| | | | | | | 1 | | | | | | 24 | | | | | | 945 | | | | | | (20,931) | | | | | | (19,961) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contribution of conversion price in excess of fair value
of warrants |
| | | | | | | — | | | | | | — | | | | | | 198 | | | | | | — | | | | | | 198 | | |
Amount in excess of the face value over the present value on related promissory note
|
| | | | | | | — | | | | | | — | | | | | | 69 | | | | | | — | | | | | | 69 | | |
PIPE – Osisko
|
| |
25
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
Backstop facility – Osisko
|
| |
25
|
| | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
PIPE – Sprott
|
| |
25
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
PIPE A and PIPE B
|
| |
25
|
| | | | 2 | | | | | | 184,515 | | | | | | — | | | | | | — | | | | | | 184,517 | | |
PIPE – BlackRock
|
| |
25
|
| | | | 1 | | | | | | 44,999 | | | | | | — | | | | | | — | | | | | | 45,000 | | |
PIPE – October 2023
|
| |
25
|
| | | | — | | | | | | 20,098 | | | | | | — | | | | | | — | | | | | | 20,098 | | |
Public shareholders – non-redemption
|
| |
25
|
| | | | — | | | | | | 34,431 | | | | | | — | | | | | | — | | | | | | 34,431 | | |
Rollover shares – Glencore
|
| |
25
|
| | | | 1 | | | | | | 99,999 | | | | | | — | | | | | | — | | | | | | 100,000 | | |
Share issuance costs
|
| |
25
|
| | | | — | | | | | | (6,771) | | | | | | — | | | | | | — | | | | | | (6,771) | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,554) | | | | | | (144,554) | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of 31 December 2023
|
| | | | | | | 5 | | | | | | 432,295 | | | | | | 1,212 | | | | | | (165,485) | | | | | | 268,027 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of 1 January 2022
|
| | | | | | | 1 | | | | | | 24 | | | | | | — | | | | | | 4,039 | | | | | | 4,064 | | |
Contribution of conversion price in excess of fair value
of warrants |
| | | | | | | — | | | | | | — | | | | | | 945 | | | | | | — | | | | | | 945 | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,970) | | | | | | (24,970) | | |
Balance as of 31 December 2022
|
| | | | | | | 1 | | | | | | 24 | | | | | | 945 | | | | | | (20,931) | | | | | | (19,961) | | |
| | | | | |
Year ended 31 December
|
| | |||||||||||
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| | ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | ||
Net loss
|
| | | | | |
|
(159,560)
|
| | | | | (24,970) | | | | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | ||
Depreciation and amortization
|
| |
14
|
| | |
|
46,718
|
| | | | | — | | | | ||
Net foreign exchange losses/(gains)
|
| |
8
|
| | |
|
1,617
|
| | | | | — | | | | ||
Finance income
|
| | | | | |
|
(5,330)
|
| | | | | (3,753) | | | | ||
Finance costs
|
| |
8
|
| | |
|
41,186
|
| | | | | 20,234 | | | | ||
Net change in fair value measurements of financial assets and liabilities
|
| |
8
|
| | |
|
47,257
|
| | | | | (1,484) | | | | ||
Movement in provisions
|
| | | | | |
|
1,407
|
| | | | | — | | | | ||
Other non-cash transactions
|
| | | | | |
|
3,313
|
| | | | | 224 | | | | ||
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | ||
Decrease/(increase) in trade receivables due from related parties
|
| |
12
|
| | |
|
(31,456)
|
| | | | | — | | | | ||
Decrease/(increase) in other receivables
|
| | | | | |
|
(92)
|
| | | | | (53) | | | | ||
Decrease/(increase) in prepayments
|
| | | | | |
|
860
|
| | | | | (660) | | | | ||
(Increase)/decrease in inventories
|
| | | | | |
|
11,072
|
| | | | | — | | | | ||
(Decrease)/increase in trade payables
|
| | | | | |
|
(2,470)
|
| | | | | 324 | | | | ||
Increase/(decrease) in other payables
|
| | | | | |
|
49,764
|
| | | | | — | | | | ||
Increase/(decrease) in current tax liability
|
| | | | | |
|
1,137
|
| | | | | — | | | | ||
(Decrease)/increase in deferred liabilities
|
| |
21
|
| | |
|
(7,239)
|
| | | | | 7,239 | | | | ||
(Decrease)/increase in commodity swap liability
|
| | | | | |
|
(576)
|
| | | | | — | | | | ||
Cash used in operating activities
|
| | | | | |
|
(2,392)
|
| | | | | (2,899) | | | | ||
Interest paid
|
| | | | | |
|
(9,315)
|
| | | | | — | | | | ||
Net cash used in operating activities
|
| | | | | |
|
(11,707)
|
| | | | | (2,899) | | | | ||
| | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | ||
Purchase of property, plant, and equipment
|
| | | | | |
|
(25,153)
|
| | | | | — | | | | ||
Proceeds from disposal of property, plant, and equipment
|
| |
17
|
| | |
|
16,564
|
| | | | | — | | | | ||
Acquisition of subsidiary
|
| |
26
|
| | |
|
(770,516)
|
| | | | | — | | | | ||
Net cash used in investing activities
|
| | | | | | | (779,105) | | | | | | — | | | | ||
| | | | | | | | | | | | | | | | | | ||
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | ||
Proceeds from issue of share capital
|
| |
25
|
| | |
|
332,275
|
| | | | | — | | | | ||
Proceeds from convertible promissory note – related party
|
| | | | | |
|
300
|
| | | | | 1,200 | | | | ||
Proceeds from issue of promissory note
|
| | | | | |
|
1,082
|
| | | | | 786 | | | | ||
Proceeds from loans and borrowings (net of financing costs)
|
| | | | | |
|
501,657
|
| | | | | — | | | | ||
Proceeds from working capital loan – related party
|
| |
16
|
| | |
|
15,000
|
| | | | | — | | | | ||
Repayment of promissory note
|
| | | | | |
|
(1,869)
|
| | | | | — | | | | ||
Repayment of loans and borrowings
|
| |
18
|
| | |
|
(21,619)
|
| | | | | | | | | ||
Payment of lease liabilities
|
| |
17
|
| | |
|
(3,684)
|
| | | | | — | | | | ||
Net cash from financing activities
|
| | | | | |
|
823,142
|
| | | | | 1,986 | | | | ||
| | | | | | | | | | | | | | | | | | ||
Net change in cash and cash equivalents
|
| | | | | |
|
32,330
|
| | | | | (913) | | | | ||
Cash and cash equivalents, beginning of the year
|
| | | | | |
|
42
|
| | | | | 955 | | | | ||
Foreign exchange on cash and cash equivalents
|
| | | | | |
|
—
|
| | | | | — | | | | ||
Cash and cash equivalents, end of the year
|
| |
11
|
| | |
|
32,372
|
| | | | | 42 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| | | | | F-24 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-29 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-34 | | | |
| | | | | F-36 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-53 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | | |
| | | | | F-64 | | | |
| | | | | F-67 | | | |
| | | | | F-67 | | | |
| | | | | F-70 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | |
| Buildings | | | 10 – 45 years / Straight – line | |
| Freehold land | | | Not depreciated | |
| Plant and equipment | | | 3 – 30 years / UOP | |
| ROU asset | | | 2 – 30 years | |
| Mine development | | | UOP | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Sale of commodities – Copper
|
| | |
|
153,530
|
| | | | | — | | |
Sale of commodities – Silver
|
| | |
|
5,469
|
| | | | | — | | |
Total
|
| | |
|
158,999
|
| | | | | — | | |
| | | | | | | | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
Note
|
| |
2023
|
| |
2022
|
| |||||||||
Change in production stock
|
| | | | | | | | |
|
12,209
|
| | | | | — | | |
Consumables and other production purchases
|
| | | | | | | | |
|
12,877
|
| | | | | — | | |
Repairs and maintenance
|
| | | | | | | | |
|
7,864
|
| | | | | — | | |
Energy and utilities
|
| | | | | | | | |
|
7,849
|
| | | | | — | | |
Employee benefits
|
| | | | | | | | |
|
24,257
|
| | | | | — | | |
Contractors
|
| | | | | | | | |
|
12,838
|
| | | | | — | | |
Depreciation on property, plant and equipment
|
| | | | 14 | | | | |
|
46,659
|
| | | | | — | | |
Insurance
|
| | | | | | | | |
|
4,962
|
| | | | | — | | |
Others
|
| | | | | | | | |
|
11,651
|
| | | | | — | | |
Cost of goods sold
|
| | | | | | | | |
|
141,166
|
| | | | | — | | |
| | | | | | | | | | | | | | | |||||
Acquisition costs
|
| | | | 26 | | | | |
|
60,321
|
| | | | | 7,521 | | |
Employee benefits
|
| | | | | | | | |
|
5,866
|
| | | | | 224 | | |
Legal and professional fees
|
| | | | | | | | |
|
10,054
|
| | | | | 1,579 | | |
Initial public offering related costs
|
| | | | | | | | |
|
831
|
| | | | | — | | |
Insurance
|
| | | | | | | | |
|
1,928
|
| | | | | 325 | | |
Others
|
| | | | | | | | |
|
607
|
| | | | | 324 | | |
Administrative expenses
|
| | | | | | | | |
|
79,607
|
| | | | | 9,973 | | |
| | | | | | | | | | | | | | | |||||
Transportation
|
| | | | | | | | |
|
3,410
|
| | | | | — | | |
Others
|
| | | | | | | | |
|
8,011
|
| | | | | — | | |
Selling and distribution expenses
|
| | | | | | | | |
|
11,421
|
| | | | | — | | |
Total cost of goods sold, administrative and selling and distribution expenses
|
| | | | | | | | | | 232,194 | | | | | | 9,973 | | |
| | | | | | | | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
Note
|
| |
2023
|
| |
2022
|
| |||||||||
Finance income | | | | | | | | | | | | | | | | | | | |
Income from marketable securities
|
| | | | | | | | |
|
5,365
|
| | | | | 3,753 | | |
Realized gain on stream
|
| | | | | | | | |
|
83
|
| | | | | — | | |
Total finance income
|
| | | | | | | | |
|
5,448
|
| | | | | 3,753 | | |
| | | | | | | | | | | | | | | |||||
Finance costs | | | | | | | | | | | | | | | | | | | |
Interest expense under the effective interest rate method on: | | | | | | | | | | | | | | | | | | | |
– Loans and borrowings
|
| | | | | | | | |
|
(39,027)
|
| | | | | (20,234) | | |
– Other financial liabilities
|
| | | | | | | | |
|
—
|
| | | | | — | | |
– Lease liabilities
|
| | | | | | | | |
|
(555)
|
| | | | | — | | |
Unwinding of discount on rehabilitation provision
|
| | | | 19 | | | | |
|
(1,028)
|
| | | | | — | | |
Commodity swap loss
|
| | | | | | | | |
|
(576)
|
| | | | | — | | |
Foreign exchange loss
|
| | | | | | | | |
|
(1,617)
|
| | | | | — | | |
Total finance costs
|
| | | | | | | | |
|
(42,803)
|
| | | | | (20,234) | | |
| | | | | | | | | | | | | | | |||||
Net change in fair value measurements of financial instruments | | | | | | | | | | | | | | | | | | | |
Change in fair value of: | | | | | | | | | | | | | | | | | | | |
– Warrant liability
|
| | | | 23 | | | | |
|
(21,984)
|
| | | | | 1,477 | | |
– Embedded derivative – copper and silver stream agreements
|
| | | | 23 | | | | |
|
(195)
|
| | | | | — | | |
– Embedded derivative – mezzanine debt facility
|
| | | | 23 | | | | |
|
(8,464)
|
| | | | | — | | |
– Embedded derivative – conversion option
|
| | | | 23 | | | | |
|
—
|
| | | | | 7 | | |
– Contingent liability – royalty deed
|
| | | | 23 | | | | |
|
(855)
|
| | | | | — | | |
– Contingent liability – copper consideration
|
| | | | 23 | | | | |
|
(3,200)
|
| | | | | — | | |
– Commodity swaps
|
| | | | 23 | | | | |
|
(12,559)
|
| | | | | — | | |
Total net change in fair value of financial instruments
|
| | | | | | | | |
|
(47,257)
|
| | | | | 1,484 | | |
Net finance costs
|
| | | | | | | | |
|
(84,612)
|
| | | | | (14,997) | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Current income tax expense
|
| | |
|
—
|
| | | | | — | | |
| | | |
|
—
|
| | | | | — | | |
| | | | | | | | | | | | | |
Deferred tax benefit | | | | | | | | | | | | | |
Origination and reversal of temporary differences
|
| | |
|
(15,006)
|
| | | | | — | | |
| | | |
|
(15,006)
|
| | | | | — | | |
Total income tax benefit
|
| | |
|
(15,006)
|
| | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Loss before income tax for the year
|
| | |
|
(159,560)
|
| | | | | (24,970) | | |
Total tax benefit
|
| | |
|
(15,006)
|
| | | | | — | | |
Loss after income tax
|
| | |
|
(144,554)
|
| | | | | (24,970) | | |
| | | | | | | | | | | | | |
Tax using the statutory rate of 30% (2022 – nil%)
|
| | |
|
—
|
| | | | | — | | |
Tax effects of foreign jurisdiction (Australia): | | | | | | | | | | | | | |
Tax at the Australian tax rate of 30% (2022 – Cayman Island nil%)
|
| | |
|
(47,868)
|
| | | | | — | | |
Tax rate differential
|
| | |
|
16,792
|
| | | | | — | | |
Non-deductible expenses
|
| | |
|
16,070
|
| | | | | — | | |
Income tax benefit
|
| | |
|
(15,006)
|
| | | | | — | | |
US$ thousand
|
| |
Net balance at
1 January 2023 |
| |
Acquired
through business combination |
| |
Recognized
in profit or loss |
| |
Net balance at
31 December 2023 |
| |
Deferred
tax assets |
| |
Deferred tax
liabilities |
| ||||||||||||||||||
Inventories
|
| | | | — | | | | | | 491 | | | | | | (5,162) | | | | | | (4,671) | | | | | | — | | | | | | (4,671) | | |
Property, plant and equipment
|
| | | | — | | | | | | (148,782) | | | | | | 447 | | | | | | (148,335) | | | | | | — | | | | | | (148,335) | | |
Lease liability
|
| | | | — | | | | | | 151 | | | | | | 4,591 | | | | | | 4,742 | | | | | | 4,742 | | | | | | — | | |
Provisions
|
| | | | — | | | | | | 12,111 | | | | | | 49 | | | | | | 12,160 | | | | | | 12,160 | | | | | | — | | |
Tax losses
|
| | | | — | | | | | | — | | | | | | 7,618 | | | | | | 7,618 | | | | | | 7,618 | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | 7,463 | | | | | | 7,463 | | | | | | 7,463 | | | | | | — | | |
Net tax assets/(liabilities)
|
| | | | — | | | | | | (136,029) | | | | | | 15,006 | | | | | | (121,023) | | | | | | 31,983 | | | | | | (153,006) | | |
| | |
Year ended 31 December
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net loss (in US$)
|
| | |
|
(144,554,000)
|
| | | | | (24,970,000) | | |
Weighted average ordinary shares outstanding (in numbers)
|
| | |
|
29,912,257
|
| | | | | 6,628,695 | | |
| | | | | | | | | | | | | |
Net loss per ordinary share (in US$): | | | | | | | | | | | | | |
Basic
|
| | |
|
(4.83)
|
| | | | | (3.77) | | |
Diluted
|
| | |
|
(4.83)
|
| | | | | (3.77) | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Bank balances
|
| | |
|
32,372
|
| | | | | 42 | | | | | | 955 | | |
| | | |
|
32,372
|
| | | | | 42 | | | | | | 955 | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Indirect tax receivable
|
| | |
|
1,781
|
| | | | | — | | | | | | — | | |
Other receivables
|
| | |
|
5
|
| | | | | 53 | | | | | | — | | |
Trade receivable due from related parties
|
| | |
|
31,456
|
| | | | | — | | | | | | — | | |
| | | |
|
33,242
|
| | | | | 53 | | | | | | — | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables
|
| | |
|
15,570
|
| | | | | — | | | | | | — | | |
Work in progress
|
| | |
|
482
|
| | | | | — | | | | | | — | | |
Finished goods
|
| | |
|
5,476
|
| | | | | — | | | | | | — | | |
Total current
|
| | |
|
21,528
|
| | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables
|
| | |
|
300
|
| | | | | — | | | | | | — | | |
Total non-current
|
| | |
|
300
|
| | | | | — | | | | | | — | | |
Total inventories
|
| | |
|
21,828
|
| | | | | — | | | | | | — | | |
US$ thousand
|
| |
Freehold land
and buildings |
| |
Plant and
equipment |
| |
Right-of-use
assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of 1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquired through business combination
|
| | | | 8,559 | | | | | | 293,348 | | | | | | 395 | | | | | | 913,961 | | | | | | 1,216,263 | | |
Additions
|
| | | | — | | | | | | 7,725 | | | | | | 18,254 | | | | | | 17,100 | | | | | | 43,079 | | |
Disposals
|
| | | | — | | | | | | (16,564) | | | | | | — | | | | | | — | | | | | | (16,564) | | |
Other movements*
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,204) | | | | | | (1,204) | | |
Balance as of 31 December 2023
|
| | | | 8,559 | | | | | | 284,509 | | | | | | 18,649 | | | | | | 929,857 | | | | | | 1,241,574 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of 1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation for the period
|
| | | | 338 | | | | | | 11,290 | | | | | | 2,077 | | | | | | 32,954 | | | | | | 46,659 | | |
Balance as of 31 December 2023
|
| | | | 338 | | | | | | 11,290 | | | | | | 2,077 | | | | | | 32,954 | | | | | | 46,659 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Carrying amounts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of 1 January 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
As of 31 December 2022
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
As of 31 December 2023
|
| | | | 8,221 | | | | | | 273,219 | | | | | | 16,572 | | | | | | 896,903 | | | | | | 1,194,915 | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Marketable securities held in trust account
|
| | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
| | | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Trade payables due to third parties
|
| | |
|
14,447
|
| | | | | 927 | | | | | | 604 | | |
Trade payables due to related parties
|
| | |
|
15,000
|
| | | | | — | | | | | | — | | |
Advances received
|
| | |
|
20
|
| | | | | — | | | | | | — | | |
Accrued expenses
|
| | |
|
53,764
|
| | | | | — | | | | | | — | | |
Interest payable
|
| | |
|
3,136
|
| | | | | — | | | | | | — | | |
Mining royalty
|
| | |
|
3,554
|
| | | | | — | | | | | | — | | |
| | | |
|
89,921
|
| | | | | 927 | | | | | | 604 | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current lease liability
|
| | |
|
5,848
|
| | | | | — | | | | | | — | | |
Non-current lease liability
|
| | |
|
9,958
|
| | | | | — | | | | | | — | | |
| | | |
|
15,806
|
| | | | | — | | | | | | — | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| ||||||
Interest on lease liabilities
|
| | |
|
555
|
| | | | | — | | |
Depreciation on ROU assets
|
| | |
|
2,077
|
| | | | | — | | |
| | | |
|
2,632
|
| | | | | — | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| ||||||
Cash outflow from financing activities | | | | | | | | | | | | | |
Payment for lease liabilities
|
| | | | 3,684 | | | | | | — | | |
Total cash outflow for leases
|
| | |
|
3,684
|
| | | | | — | | |
US$ thousand
|
| | | | | | |
Balance as of 1 January 2023
|
| | | | — | | |
| | | | | | | |
Additions to ROU assets
|
| | | | 18,254 | | |
Additions from acquisition of subsidiary
|
| | | | 504 | | |
| | | | | | | |
Changes from financing activities: | | | | | | | |
Repayment of lease liabilities
|
| | | | (3,684) | | |
| | | | | | | |
Other changes: | | | | | | | |
Interest expense
|
| | | | 555 | | |
Foreign exchange movements
|
| | | | 177 | | |
| | | | | | | |
Balance as of 31 December 2023
|
| | | | 15,806 | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Within 1 year
|
| | | | 1,010 | | | | | | — | | |
1 – 2 years
|
| | | | 884 | | | | | | — | | |
2 – 3 years
|
| | | | 625 | | | | | | — | | |
More than 3 years
|
| | | | — | | | | | | — | | |
Total | | | | | 2,519 | | | | | | — | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Mezzanine debt facility
|
| | | | — | | | | | | — | | | | | | — | | |
Senior syndicated facility agreement
|
| | |
|
53,240
|
| | | | | — | | | | | | — | | |
Copper purchase agreement
|
| | |
|
6,414
|
| | | | | — | | | | | | — | | |
Silver purchase agreement
|
| | |
|
9,255
|
| | | | | — | | | | | | — | | |
Promissory note – related party
|
| | |
|
—
|
| | | | | 786 | | | | | | — | | |
| | | |
|
68,909
|
| | | | | 786 | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Mezzanine debt facility
|
| | |
|
85,567
|
| | | | | — | | | | | | — | | |
Senior syndicated facility agreement
|
| | |
|
154,676
|
| | | | | — | | | | | | — | | |
Copper purchase agreement
|
| | |
|
78,404
|
| | | | | — | | | | | | — | | |
Silver purchase agreement
|
| | |
|
61,319
|
| | | | | — | | | | | | — | | |
| | | |
|
379,966
|
| | | | | — | | | | | | — | | |
| | | | | 448,875 | | | | | | 786 | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of 1 January
|
| | | | 786 | | | | | | — | | |
Issue of promissory note
|
| | | | — | | | | | | 786 | | |
Amounts borrowed during the year classified as loans and borrowings
|
| | | | 458,637 | | | | | | — | | |
Interest capitalized to loans and borrowings
|
| | | | 10,339 | | | | | | — | | |
Finance costs and loan arrangement fees deducted from borrowings
|
| | | | (13,343) | | | | | | — | | |
Amortization expense
|
| | | | 10,431 | | | | | | — | | |
Adjustment for recognition of Copper Purchase agreement derivative liability
|
| | | | 4,430 | | | | | | — | | |
Repayment of loans and borrowings
|
| | | | (21,619) | | | | | | — | | |
Conversion of promissory note to Private Placement Warrants
|
| | | | (786) | | | | | | — | | |
Balance as of 31 December
|
| | | | 448,875 | | | | | | 786 | | |
LME Copper Price
|
| |
Margin
|
| |
Payment
|
|
<$3.40/LB | | |
12.00 %
|
| |
100% capitalized / 0% cash
|
|
>$3.40/lb to $3.85/lb | | |
10.00 %
|
| |
60% capitalized / 40% cash
|
|
>$3.85/lb | | |
8.00 %
|
| |
0% capitalized / 100% cash
|
|
Time Period
|
| |
Copper Stream Percentage
|
|
16 June 2023 to 16 June 2024 | | |
0 %
|
|
17 June 2024 to 16 June 2028 | | |
3% (the “First Stream Percentage”)
|
|
17 June 2028 until 33,000 metric tons of refined copper delivered to Osisko (the “Threshold Quantity”) | | |
4.875% (the “Second-Threshold Stream Percentage”)
|
|
Thereafter from the date that the Threshold Quantity has been met | | |
2.25% (the “Tail Stream Percentage”)
|
|
| | |
Buy-Down Option 1
|
| |
Buy-Down Option 2
|
|
Buy-Down Amount
|
| |
$40 million
|
| |
$20 million
|
|
Second-Threshold Stream Percentage
|
| |
3.25%
|
| |
4.0625%
|
|
Tail Stream Percentage
|
| |
1.50%
|
| |
1.875%
|
|
Threshold Quantity
|
| |
23,900 tons
|
| |
28,450 tons
|
|
US$ thousand
|
| |
Employee
entitlements |
| |
Rehabilitation
costs |
| |
Other
|
| |
Total
|
| ||||||||||||
1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquired through business combination
|
| | | | 12,244 | | | | | | 25,346 | | | | | | 2,781 | | | | | | 40,371 | | |
Additions
|
| | | | 1,943 | | | | | | — | | | | | | — | | | | | | 1,943 | | |
Released
|
| | | | — | | | | | | (1,499) | | | | | | — | | | | | | (1,499) | | |
Accretion
|
| | | | — | | | | | | 1,028 | | | | | | — | | | | | | 1,028 | | |
Movements from foreign exchange impact
|
| | | | (146) | | | | | | 81 | | | | | | — | | | | | | (65) | | |
Net book value 31 December 2023
|
| | | | 14,041 | | | | | | 24,956 | | | | | | 2,781 | | | | | | 41,778 | | |
Current
|
| | | | 13,220 | | | | | | — | | | | | | 53 | | | | | | 13,273 | | |
Non-current
|
| | | | 821 | | | | | | 24,956 | | | | | | 2,728 | | | | | | 28,505 | | |
Net book value 31 December 2023
|
| | | | 14,041 | | | | | | 24,956 | | | | | | 2,781 | | | | | | 41,778 | | |
| | |
Measurement date
31 December 2023 |
|
Deferred share unit liability | | | | |
Fair value
|
| |
US$12.36
|
|
Share price
|
| |
US$12.36
|
|
Exercise price
|
| |
Nil
|
|
Expected share price volatility(1)
|
| |
50%
|
|
Expected remaining life
|
| |
N/A
|
|
Expected dividends
|
| |
Nil
|
|
Risk-free interest rate (based on government bonds)
|
| |
3.88%
|
|
MAL’s performance relative to the peer group
|
| |
% of PSUs
eligible to vest |
| |||
< 25th percentile
|
| | | | Nil | | |
> 25th percentile
|
| | | | 50% | | |
> 50th percentile
|
| | | | 100% | | |
> 75th percentile
|
| | | | 175% | | |
> 90th percentile
|
| | | | 225% | | |
| | |
Measurement
date 31 December 2023 |
|
Performance share unit liability | | | | |
Fair value
|
| |
US$20.28
|
|
Share price
|
| |
US$12.36
|
|
Exercise price
|
| |
Nil
|
|
Expected share price volatility(1)
|
| |
50%
|
|
Expected remaining life(2)
|
| | 2.50 years | |
Expected dividends
|
| |
Nil
|
|
Risk-free interest rate (based on government bonds)
|
| |
3.88%
|
|
RSU length of service following grate date
|
| |
RSUs
eligible to vest |
| |||
12 months
|
| | | | 1/3 | | |
24 months
|
| | | | 1/3 | | |
36 months
|
| | | | 1/3 | | |
| | |
Measurement
date 31 December 2023 |
|
Restricted share unit liability | | | | |
Fair value
|
| |
US$12.36
|
|
Share price
|
| |
US$12.36
|
|
Exercise price
|
| |
Nil
|
|
Expected share price volatility(1)
|
| |
50%
|
|
Expected remaining life (tranche average)(2)
|
| |
1.46 years
|
|
Expected dividends
|
| |
Nil
|
|
Risk-free interest rate (based on government bonds)
|
| |
3.88%
|
|
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Total carrying amount of liabilities for DSU
|
| | |
|
629
|
| | | | | — | | | | | | — | | |
Total carrying amount of liabilities for PSU
|
| | |
|
664
|
| | | | | — | | | | | | — | | |
Total carrying amount of liabilities for RSU
|
| | |
|
1,900
|
| | | | | — | | | | | | — | | |
Total intrinsic value of liabilities for vested benefits
|
| | | | — | | | | | | — | | | | | | — | | |
| | | |
|
3,193
|
| | | | | — | | | | | | — | | |
US$ thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Deferred consideration
|
| | |
|
81,129
|
| | | | | — | | | | | | — | | |
Contingent royalty liability
|
| | |
|
5,587
|
| | | | | — | | | | | | — | | |
Deferred underwriting discount
|
| | |
|
7,280
|
| | | | | 9,280 | | | | | | — | | |
Deferred liabilities
|
| | |
|
500
|
| | | | | 7,239 | | | | | | — | | |
Financial liabilities arising from sale and leaseback transaction
|
| | |
|
193
|
| | | | | — | | | | | | — | | |
| | | |
|
94,689
|
| | | | | 16,519 | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Contingent consideration
|
| | |
|
84,200
|
| | | | | — | | | | | | — | | |
Contingent royalty liability
|
| | |
|
38,398
|
| | | | | — | | | | | | — | | |
Redeemable Class A ordinary shares
|
| | |
|
—
|
| | | | | 264,477 | | | | | | 244,250 | | |
Deferred underwriting discount
|
| | |
|
—
|
| | | | | — | | | | | | 9,280 | | |
Financial liabilities arising from sale and leaseback transaction
|
| | |
|
329
|
| | | | | — | | | | | | — | | |
| | | |
|
122,927
|
| | | | | 264,477 | | | | | | 253,530 | | |
| | | |
|
217,616
|
| | | | | 280,996 | | | | | | 253,530 | | |
Local currency thousand
|
| |
Australian
Dollar |
| |
Euro
|
| |
Total
|
| |||||||||
As of 31 December 2023 | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,446 | | | | | | — | | | | | | 1,446 | | |
Trade and other receivables
|
| | | | 1,786 | | | | | | — | | | | | | 1,786 | | |
Trade and other payables
|
| | | | (47,232) | | | | | | (31) | | | | | | (47,263) | | |
Other financial liabilities
|
| | | | — | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | (15,806) | | | | | | — | | | | | | (15,806) | | |
Total | | | | | (59,806) | | | | | | (31) | | | | | | (59,837) | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Australian Dollar | | | | | | | | | | | | | |
Profit or loss
|
| | |
|
5,981
|
| | | | | — | | |
| | | | | | | | | | | | | |
Other | | | | | | | | | | | | | |
Profit or loss
|
| | |
|
3
|
| | | | | — | | |
| | | | | | | | |
Undiscounted contractual cash flows
|
| |||||||||||||||
US$ thousand
|
| |
Carrying
amount |
| |
Within 1 year
|
| |
1 – 2 years
|
| |
More than
2 years |
| ||||||||||||
31 December 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables and accrued liabilities
|
| | | | 89,921 | | | | | | 89,921 | | | | | | — | | | | | | — | | |
Mezzanine Debt Facility
|
| | | | 85,567 | | | | | | 24,888 | | | | | | 22,592 | | | | | | 200,859 | | |
Senior Syndicated Facility Agreement
|
| | | | 207,916 | | | | | | 72,546 | | | | | | 53,817 | | | | | | 121,542 | | |
Copper Purchase Agreement
|
| | | | 84,818 | | | | | | 6,414 | | | | | | 11,281 | | | | | | 175,836 | | |
Silver Purchase Agreement
|
| | | | 70,574 | | | | | | 9,255 | | | | | | 8,987 | | | | | | 102,931 | | |
| | | | | | | | |
Undiscounted contractual cash flows
|
| |||||||||||||||
US$ thousand
|
| |
Carrying
amount |
| |
Within 1 year
|
| |
1 – 2 years
|
| |
More than
2 years |
| ||||||||||||
Derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity swap liability
|
| | | | 12,559 | | | | | | 4,637 | | | | | | 5,606 | | | | | | 3,044 | | |
| | | | | 551,355 | | | | | | 207,661 | | | | | | 102,283 | | | | | | 604,212 | | |
31 December 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables and accrued liabilities
|
| | | | 927 | | | | | | 927 | | | | | | — | | | | | | — | | |
Promissory note – related party
|
| | | | 786 | | | | | | 786 | | | | | | — | | | | | | — | | |
| | | | | 1,713 | | | | | | 1,713 | | | | | | — | | | | | | — | | |
|
| | | | | | | | |
31 December 2023
|
| |
31 December 2022
|
| |
1 January 2022
|
| |||||||||||||||||||||||||||
US$ thousand
|
| |
Level
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1 | | | | | | 32,372 | | | | | | 32,372 | | | | | | 42 | | | | | | 42 | | | | | | 955 | | | | | | 955 | | |
Trade and other receivables
|
| | | | 1 | | | | | | 33,242 | | | | | | 33,242 | | | | | | 53 | | | | | | 53 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 268,909 | | | | | | 268,909 | | | | | | 265,156 | | | | | | 265,156 | | |
Derivative financial assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| | | | 3 | | | | | | 3,090 | | | | | | 3,090 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| | | | 3 | | | | | | 911 | | | | | | 911 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | | | | | | | | 69,615 | | | | | | 69,615 | | | | | | 269,004 | | | | | | 269,004 | | | | | | 266,111 | | | | | | 266,111 | | |
| | | | | | | | |
31 December 2023
|
| |
31 December 2022
|
| |
1 January 2022
|
| |||||||||||||||||||||||||||
US$ thousand
|
| |
Level
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |||||||||||||||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortized cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | | | | 89,921 | | | | | | 89,921 | | | | | | 927 | | | | | | 927 | | | | | | 604 | | | | | | 604 | | |
Lease liability
|
| | | | | | | | | | 15,806 | | | | | | 15,806 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans and borrowings
|
| | | | 2 | | | | | | 448,875 | | | | | | 458,987 | | | | | | 786 | | | | | | 786 | | | | | | — | | | | | | — | | |
Other financial liabilities (excluding contingent consideration)
|
| | | | | | | | | | 52,287 | | | | | | 52,287 | | | | | | 280,996 | | | | | | 285,428 | | | | | | 253,530 | | | | | | 274,436 | | |
| | | | | | | | | | | 606,889 | | | | | | 617,001 | | | | | | 282,709 | | | | | | 287,141 | | | | | | 254,134 | | | | | | 275,040 | | |
Fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial liabilities (contingent consideration)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Royalty Deed
|
| | | | 3 | | | | | | 43,985 | | | | | | 43,985 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Contingent copper consideration
|
| | | | 3 | | | | | | 84,200 | | | | | | 84,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deferred consideration
|
| | | | 2 | | | | | | 81,129 | | | | | | 81,129 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derivative financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 1 | | | | | | 15,113 | | | | | | 15,113 | | | | | | 4,335 | | | | | | 4,335 | | | | | | 5,174 | | | | | | 5,174 | | |
Private Warrants
|
| | | | 2 | | | | | | 11,176 | | | | | | 11,176 | | | | | | 3,107 | | | | | | 3,107 | | | | | | 3,266 | | | | | | 3,266 | | |
Mezz Warrants
|
| | | | 3 | | | | | | 16,906 | | | | | | 16,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mezz Facility embedded derivative
|
| | | | 2 | | | | | | 42,635 | | | | | | 42,635 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| | | | 3 | | | | | | 138 | | | | | | 138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commodity swap liability
|
| | | | 2 | | | | | | 12,559 | | | | | | 12,559 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 307,841 | | | | | | 307,841 | | | | | | 7,442 | | | | | | 7,442 | | | | | | 8,440 | | | | | | 8,440 | | |
Total financial liabilities
|
| | | | | | | | | | 914,730 | | | | | | 924,842 | | | | | | 290,151 | | | | | | 294,583 | | | | | | 262,574 | | | | | | 283,480 | | |
|
US$ thousand
|
| |
Note
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Derivative financial assets | | | | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| |
(a)
|
| | |
|
234
|
| | | | | — | | | | | | — | | |
| | | | | | | | 234 | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Note
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Non-current | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| |
(a)
|
| | |
|
2,856
|
| | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| |
(b)
|
| | |
|
911
|
| | | | | — | | | | | | — | | |
| | | | | | | | 3,767 | | | | | | — | | | | | | — | | |
Total derivative financial assets
|
| | | | | | | 4,001 | | | | | | — | | | | | | — | | |
Derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | | | | |
Warrants
|
| |
(c)
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Mezz facility embedded derivative
|
| |
(d)
|
| | |
|
12,473
|
| | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| |
(b)
|
| | |
|
138
|
| | | | | — | | | | | | — | | |
Commodity swap liability
|
| |
(e)
|
| | |
|
4,519
|
| | | | | — | | | | | | — | | |
| | | | | | | | 17,130 | | | | | | — | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | | | | |
Warrants
|
| |
(c)
|
| | |
|
43,195
|
| | | | | 7,443 | | | | | | 8,440 | | |
Mezz facility embedded derivative
|
| |
(d)
|
| | |
|
30,162
|
| | | | | — | | | | | | — | | |
Commodity swap liability
|
| |
(e)
|
| | |
|
8,040
|
| | | | | — | | | | | | — | | |
| | | | | | | | 81,397 | | | | | | 7,443 | | | | | | 8,440 | | |
Total derivative financial liabilities
|
| | | | | | | 98,527 | | | | | | 7,443 | | | | | | 8,440 | | |
|
| | |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Silver spot price (per oz)
|
| | |
$
|
24.13
|
| | | | | — | | | | | | — | | |
Own credit spread
|
| | |
|
8.26%
|
| | | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of beginning of year
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
—
|
| | | | | — | | |
Change in fair value
|
| | |
|
3,090
|
| | | | | — | | |
Balance as of end of year
|
| | |
|
3,090
|
| | | | | — | | |
| | |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Copper spot price (per ton)
|
| | |
$
|
8,556
|
| | | | | — | | | | | | — | | |
Copper price volatility
|
| | |
|
22.87%
|
| | | | | — | | | | | | — | | |
Own credit spread
|
| | |
|
8.94%
|
| | | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of beginning of year
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
4,430
|
| | | | | — | | |
Change in fair value
|
| | |
|
(3,657)
|
| | | | | — | | |
Balance as of end of year
|
| | |
|
773
|
| | | | | — | | |
US$ thousand
|
| |
Public Warrants
|
| |
Private
Placement Warrants |
| |
Mezz Warrants
|
| |||||||||
For the year ended 31 December 2023 | | | | | | | | | | | | | | | | | | | |
Balance as of beginning of year
|
| | | | 4,335 | | | | | | 3,108 | | | | | | — | | |
Promissory note conversion warrants
|
| | | | — | | | | | | 103 | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | 13,665 | | |
Change in fair value
|
| | | | 10,778 | | | | | | 7,965 | | | | | | 3,241 | | |
Balance as of end of year
|
| | | | 15,113 | | | | | | 11,176 | | | | | | 16,906 | | |
For the year ended 31 December 2022 | | | | | | | | | | | | | | | | | | | |
Balance as of beginning of year
|
| | | | 5,174 | | | | | | 3,266 | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | 480 | | | | | | — | | |
Change in fair value
|
| | | | (839) | | | | | | (638) | | | | | | — | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | |
Balance as of end of year
|
| | | | 4,335 | | | | | | 3,108 | | | | | | — | | |
| | |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| ||||||
Risk-free rate
|
| |
4.39%
|
| | | | — | | | | | | — | | |
Warrant expected life
|
| |
4.5 years
|
| | | | — | | | | | | — | | |
Expected volatility
|
| |
53.35%
|
| | | | — | | | | | | — | | |
Expected dividend yield
|
| |
0%
|
| | | | — | | | | | | — | | |
Share price
|
| |
$12.36
|
| | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of beginning of year
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
42,698
|
| | | | | — | | |
Interest payable
|
| | |
|
(8,527)
|
| | | | | — | | |
Change in fair value
|
| | |
|
8,464
|
| | | | | — | | |
Balance as of end of year
|
| | |
|
42,635
|
| | | | | — | | |
Counterparty
|
| |
Citibank
|
| |
BMO
|
| |
NBC
|
|
Effective date
|
| |
1 July 2023
|
| |
1 July 2023
|
| |
1 July 2023
|
|
Termination date
|
| |
31 May 2026
|
| |
30 May 2026
|
| |
31 May 2026
|
|
Total notional quantity (MT)
|
| |
12,255
|
| |
12,255
|
| |
12,255
|
|
Fixed price (US$)
|
| |
8,204.49
|
| |
8,214.35
|
| |
8,112.85
|
|
Reference price
|
| |
LME cash settlement price for Copper
|
| ||||||
Settlement frequency
|
| |
Monthly
|
| |
Monthly
|
| |
Monthly
|
|
US$ thousand
|
| |
Note
|
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| ||||||||||||
Royalty deed
|
| | | | (a) | | | | |
|
43,985
|
| | | | | — | | | | | | — | | |
Contingent copper consideration
|
| | | | (b) | | | | |
|
84,200
|
| | | | | — | | | | | | — | | |
Deferred consideration
|
| | | | (c) | | | | |
|
81,129
|
| | | | | — | | | | | | — | | |
| | | | | | | | | |
|
209,314
|
| | | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of beginning of year
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
43,130
|
| | | | | — | | |
Change in fair value
|
| | |
|
855
|
| | | | | — | | |
Balance as of end of year
|
| | |
|
43,985
|
| | | | | — | | |
| | |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Long-term copper price
|
| | |
$
|
3.81
|
| | | | | — | | | | | | — | | |
Copper spot price
|
| | |
$
|
3.84
|
| | | | | — | | | | | | — | | |
Annual price volatility
|
| | |
|
25.12%
|
| | | | | — | | | | | | — | | |
Annual inflation rate
|
| | |
|
1.14%
|
| | | | | — | | | | | | — | | |
Risk-free rate
|
| | |
|
4.07%
|
| | | | | — | | | | | | — | | |
Reversion factor
|
| | |
|
11.55%
|
| | | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance as of beginning of year
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
81,000
|
| | | | | — | | |
Change in fair value
|
| | |
|
3,200
|
| | | | | — | | |
Balance as of end of year
|
| | |
|
84,200
|
| | | | | — | | |
US$thousand
|
| |
31 December
2023 |
| |
31 December
2022 |
| ||||||
Loans and borrowings
|
| | |
|
448,875
|
| | | | | 786 | | |
Lease liabilities
|
| | |
|
15,806
|
| | | | | — | | |
Trade and other payables
|
| | |
|
89,921
|
| | | | | 927 | | |
Derivative financial liabilities
|
| | |
|
98,527
|
| | | | | 7,443 | | |
Other financial liabilities
|
| | |
|
217,616
|
| | | | | 280,996 | | |
Cash
|
| | |
|
(32,372)
|
| | | | | (42) | | |
Net debt
|
| | |
|
838,373
|
| | | | | 290,110 | | |
Equity
|
| | |
|
268,027
|
| | | | | (19,961) | | |
Net debt to equity ratio
|
| | |
|
3.13
|
| | | | | (14.53) | | |
US$ thousand (except for number of shares)
|
| |
Number of shares
|
| |
Share capital
|
| |
Share premium
|
| |
Other
capital reserves |
| ||||||||||||
Balance as of 1 January 2022(a)
|
| | | | 6,628,695 | | | | | | 1 | | | | | | 24 | | | | | | — | | |
Issued during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | 945 | | |
Balance as of 31 December 2022(a)
|
| | | | 6,628,695 | | | | | | 1 | | | | | | 24 | | | | | | 945 | | |
Issued during the year: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contribution of conversion price in excess of fair value of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198 | | |
Amount in excess of the face value over the present value on related promissory note
|
| | | | — | | | | | | — | | | | | | — | | | | | | 69 | | |
PIPE – Osisko(b)
|
| | | | 1,500,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | |
Backstop Facility – Osisko(c)
|
| | | | 2,500,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | |
PIPE – Sprott(d)
|
| | | | 1,500,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | |
PIPE A and PIPE B(e)
|
| | | | 18,451,747 | | | | | | 2 | | | | | | 184,515 | | | | | | — | | |
PIPE – BlackRock(f)
|
| | | | 4,500,000 | | | | | | 1 | | | | | | 44,999 | | | | | | — | | |
PIPE – October 2023(j)
|
| | | | 1,827,096 | | | | | | — | | | | | | 20,098 | | | | | | — | | |
Public shareholders – non-redemption(g)
|
| | | | 3,329,006 | | | | | | — | | | | | | 34,431 | | | | | | — | | |
Glencore rollover shares(h)
|
| | | | 10,000,000 | | | | | | 1 | | | | | | 99,999 | | | | | | — | | |
Gross proceeds from issuance of shares
|
| | | | 43,607,849 | | | | | | 4 | | | | | | 439,042 | | | | | | 267 | | |
Less: Share issuance cost(i)
|
| | |
|
—
|
| | | | | — | | | | | | (6,771) | | | | | | — | | |
Balance as of 31 December 2023
|
| | | | 50,236,544 | | | | | | 5 | | | | | | 432,295 | | | | | | 1,212 | | |
US$ thousand
|
| |
Note
|
| |
16 June 2023
|
| ||||||
Purchase Consideration | | | | | | | | | | | | | |
Cash consideration
|
| | | | | | | | | | 775,000 | | |
Less: working capital and other adjustments
|
| | | | | | | | | | (4,484) | | |
Cash consideration on Closing
|
| | | | | | | | | | 770,516 | | |
Royalty deed
|
| | | | 23 | | | | | | 43,130 | | |
Deferred consideration
|
| | | | 23 | | | | | | 75,000 | | |
Contingent copper consideration
|
| | | | 23 | | | | | | 81,000 | | |
Glencore rollover shares
|
| | | | 25 | | | | | | 100,000 | | |
Total | | | | | | | | | | | 1,069,646 | | |
US$ thousand
|
| |
16 June 2023
|
| |||
Trade and other receivables
|
| | | | 1,641 | | |
Inventories
|
| | | | 32,893 | | |
Property, plant and equipment
|
| | | | 1,216,263 | | |
Exploration and evaluation
|
| | | | 17,918 | | |
Other assets
|
| | | | 1,404 | | |
Trade and other payables
|
| | | | (23,569) | | |
Lease liabilities
|
| | | | (504) | | |
Provisions
|
| | | | (40,371) | | |
Deferred tax liabilities
|
| | | | (136,029) | | |
Total net identifiable assets acquired
|
| | | | 1,069,646 | | |
| | | | | | | | |
Equity holding (in %)
|
| |||||||||||||||
Name of entities
|
| |
Country of
incorporation |
| |
31 December
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| ||||||||||||
Metals Acquisition Corp. (Australia) Pty Ltd(1)
|
| | | | Australia | | | | | | 100 | | | | | | 100 | | | | | | — | | |
MAC AU 1 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 2 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 3 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 4 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
Cobar Management Pty Limited(3)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
| | |
Year ended 31 December
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Short-term employee benefits
|
| | | | 2,034 | | | | | | — | | |
Post-employment benefits
|
| | | | 27 | | | | | | — | | |
Other long-term benefits
|
| | | | — | | | | | | — | | |
Termination benefits
|
| | | | — | | | | | | — | | |
Share-based payments
|
| | | | 3,332 | | | | | | 224 | | |
Total | | | | | 5,393 | | | | | | 224 | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 955 | | | | | | — | | | | | | 955 | | |
Prepayments and other current assets
|
| | | | | | | 340 | | | | | | — | | | | | | 340 | | |
Total current assets
|
| | | | | | | 1,295 | | | | | | — | | | | | | 1,295 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | | | | 265,156 | | | | | | — | | | | | | 265,156 | | |
Prepayments and other non-current assets
|
| | | | | | | 187 | | | | | | — | | | | | | 187 | | |
Total non-current assets
|
| | | | | | | 265,343 | | | | | | — | | | | | | 265,343 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | | | | 266,638 | | | | | | — | | | | | | 266,638 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | 604 | | | | | | — | | | | | | 604 | | |
Total current liabilities
|
| | | | | | | 604 | | | | | | — | | | | | | 604 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Derivative financial liability
|
| | | | | | | 8,440 | | | | | | — | | | | | | 8,440 | | |
Other financial liabilities
|
| |
(A), (B)
|
| | | | — | | | | | | 253,530 | | | | | | 253,530 | | |
Deferred underwriting discount
|
| | | | | | | 9,280 | | | | | | (9,280) | | | | | | — | | |
Total non-current liabilities
|
| | | | | | | 17,720 | | | | | | 244,250 | | | | | | 261,970 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | | | | 18,324 | | | | | | 244,250 | | | | | | 262,574 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net assets/(deficit)
|
| | | | | | | 248,314 | | | | | | (244,250) | | | | | | 4,064 | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Class A ordinary shares subject to possible redemption,
26,514,780 shares at redemption value of $10.00 per share as of 31 December 2021 |
| |
(A), (B)
|
| | | | 265,148 | | | | | | (265,148) | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| |
(A), (B)
|
| | | | — | | | | | | 24 | | | | | | 24 | | |
(Accumulated deficit)/retained earnings
|
| |
(A), (B)
|
| | | | (16,835) | | | | | | 20,874 | | | | | | 4,039 | | |
Total equity
|
| | | | | | | (16,834) | | | | | | 20,898 | | | | | | 4,064 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities, class A ordinary shares subject to possible redemption, and equity
|
| | | | | | | 266,638 | | | | | | — | | | | | | 266,638 | | |
|
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 42 | | | | | | — | | | | | | 42 | | |
Trade and other receivables
|
| | | | | | | 53 | | | | | | — | | | | | | 53 | | |
Prepayments and other current assets
|
| | | | | | | 201 | | | | | | — | | | | | | 201 | | |
Total current assets
|
| | | | | | | 296 | | | | | | — | | | | | | 296 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | | | | 268,909 | | | | | | — | | | | | | 268,909 | | |
Prepayments and other non-current assets
|
| | | | | | | 986 | | | | | | — | | | | | | 986 | | |
Total non-current assets
|
| | | | | | | 269,895 | | | | | | — | | | | | | 269,895 | | |
Total assets
|
| | | | | | | 270,191 | | | | | | — | | | | | | 270,191 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | 927 | | | | | | — | | | | | | 927 | | |
Loans and borrowings
|
| | | | | | | 786 | | | | | | — | | | | | | 786 | | |
Other financial liabilities
|
| | | | | | | — | | | | | | 16,519 | | | | | | 16,519 | | |
Deferred liabilities
|
| | | | | | | 7,239 | | | | | | (7,239) | | | | | | — | | |
Deferred underwriting discount
|
| | | | | | | 9,280 | | | | | | (9,280) | | | | | | — | | |
Total current liabilities
|
| | | | | | | 18,232 | | | | | | — | | | | | | 18,232 | | |
| | | | | | | | | | | | | | | | | | | | | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Derivative financial liability
|
| | | | | | | 7,443 | | | | | | — | | | | | | 7,443 | | |
Other financial liabilities
|
| |
(A), (B)
|
| | | | — | | | | | | 264,477 | | | | | | 264,477 | | |
Total non-current liabilities
|
| | | | | | | 7,443 | | | | | | 264,477 | | | | | | 271,920 | | |
Total liabilities
|
| | | | | | | 25,675 | | | | | | 264,477 | | | | | | 290,152 | | |
Net assets/(deficit)
|
| | | | | | | 244,516 | | | | | | (264,477) | | | | | | (19,961) | | |
Class A ordinary shares subject to possible redemption,
26,514,780 shares at redemption value of $10.14 per share as of 31 December 2022 |
| |
(A), (B)
|
| | | | 268,909 | | | | | | (268,909) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| |
(A), (B)
|
| | | | — | | | | | | 969 | | | | | | 969 | | |
Accumulated deficit
|
| |
(A), (B)
|
| | | | (24,394) | | | | | | 3,463 | | | | | | (20,931) | | |
Total equity
|
| | | | | | | (24,393) | | | | | | 4,432 | | | | | | (19,961) | | |
Total liabilities, class A ordinary shares subject to possible redemption, and equity
|
| | | | | | | 270,191 | | | | | | — | | | | | | 270,191 | | |
|
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Administrative expenses
|
| | | | | | | — | | | | | | (9,973) | | | | | | (9,973) | | |
Operating and formation costs
|
| | | | | | | (2,117) | | | | | | 2,117 | | | | | | — | | |
Acquisition costs
|
| | | | | | | (7,625) | | | | | | 7,625 | | | | | | — | | |
Stock compensation expense
|
| | | | | | | (224) | | | | | | 224 | | | | | | — | | |
Loss from operations
|
| | | | | | | (9,966) | | | | |
|
(7)
|
| | | | | (9,973) | | |
| | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | | | | 3,753 | | | | | | — | | | | | | 3,753 | | |
Finance costs
|
| |
(A), (B)
|
| | | | — | | | | | | (20,234) | | | | | | (20,234) | | |
Net change in fair value of financial instruments
|
| | | | | | | — | | | | | | 1,484 | | | | | | 1,484 | | |
Change in fair value of warrants
|
| | | | | | | 1,477 | | | | | | (1,477) | | | | | | — | | |
Change in fair value of conversion option
|
| | | | | | | 7 | | | | | | (7) | | | | | | — | | |
Amortization of discount on convertible promissory note
|
| | | | | | | (8) | | | | | | 8 | | | | | | — | | |
Bank fee
|
| | | | | | | (5) | | | | | | 5 | | | | | | — | | |
Net finance costs
|
| | | | | | | 5,224 | | | | | | (20,221) | | | | | | (14,997) | | |
Net loss
|
| | | | | | | (4,742) | | | | | | (20,228) | | | | | | (24,970) | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Revenue from related party
|
| |
5
|
| | | | 102,294 | | | | | | 219,705 | | | | | | 273,380 | | |
Cost of goods sold
|
| | | | | | | (92,840) | | | | | | (189,496) | | | | | | (190,150) | | |
Gross profit
|
| | | | | | | 9,454 | | | | | | 30,209 | | | | | | 83,230 | | |
Distribution and selling expenses
|
| | | | | | | (6,410) | | | | | | (17,246) | | | | | | (15,195) | | |
Administrative expenses
|
| | | | | | | (378) | | | | | | (1,230) | | | | | | (1,473) | | |
Impairment of property, plant and equipment
|
| | | | | | | (2,800) | | | | | | — | | | | | | — | | |
Operating income
|
| | | | | | | (134) | | | | | | 11,733 | | | | | | 66,562 | | |
Net foreign exchange (losses)/gains
|
| | | | | | | 2,066 | | | | | | (453) | | | | | | 401 | | |
Finance income
|
| |
8
|
| | | | 12 | | | | | | 6 | | | | | | 3 | | |
Finance costs
|
| |
8
|
| | | | (362) | | | | | | (930) | | | | | | (530) | | |
Profit before income taxes
|
| | | | | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Income tax (expense)/benefit
|
| |
9
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
(Loss)/profit for the period/year
|
| | | | | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive (loss)/income
|
| | | | | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
(Losses)/earnings per share | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares for the purposes of basic and diluted (losses)/earnings per share
|
| |
25
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
Basic (cents)
|
| |
25
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
Diluted (cents)
|
| |
25
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | — | | | | | | 1,316 | | | | | | 79 | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 9,052 | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | 1,641 | | | | | | 3,180 | | | | | | 3,747 | | |
Inventories
|
| |
11
|
| | | | 23,228 | | | | | | 23,039 | | | | | | 24,854 | | |
Prepaid expenses
|
| | | | | | | 1,349 | | | | | | 3,422 | | | | | | 9,373 | | |
| | | | | | | | 26,218 | | | | | | 40,009 | | | | | | 40,604 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
12
|
| | | | 405,007 | | | | | | 422,226 | | | | | | 398,171 | | |
Intangible assets, net
|
| |
13
|
| | | | 705 | | | | | | 747 | | | | | | 947 | | |
Inventories
|
| |
11
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Other assets
|
| | | | | | | 55 | | | | | | 57 | | | | | | 49 | | |
| | | | | | | | 406,088 | | | | | | 423,384 | | | | | | 399,598 | | |
Total assets
|
| | | | | | | 432,306 | | | | | | 463,393 | | | | | | 440,202 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 15,899 | | | | | | 21,139 | | | | | | 9,482 | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | 799 | | | | | | 652 | | |
Other payables
|
| |
14
|
| | | | 7,665 | | | | | | 6,560 | | | | | | 8,455 | | |
Lease liabilities
|
| |
15
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Provisions
|
| |
16
|
| | | | 11,488 | | | | | | 13,790 | | | | | | 15,725 | | |
| | | | | | | | 35,520 | | | | | | 43,136 | | | | | | 35,361 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
15
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Provisions
|
| |
16
|
| | | | 25,371 | | | | | | 44,408 | | | | | | 44,896 | | |
Deferred tax liabilities
|
| |
9
|
| | | | 11,510 | | | | | | 8,750 | | | | | | 14,059 | | |
| | | | | | | | 36,917 | | | | | | 53,286 | | | | | | 59,181 | | |
Total liabilities
|
| | | | | | | 72,437 | | | | | | 96,422 | | | | | | 94,542 | | |
Net assets
|
| | | | | | | 359,869 | | | | | | 366,971 | | | | | | 345,660 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
23
|
| | | | 437,071 | | | | | | — | | | | | | — | | |
(Accumulated deficit)/Retained earnings
|
| | | | | | | (77,202) | | | | | | 204,504 | | | | | | 209,863 | | |
Parent net investment
|
| |
22
|
| | | | — | | | | | | 162,467 | | | | | | 135,797 | | |
Total equity
|
| | | | | | | 359,869 | | | | | | 366,971 | | | | | | 345,660 | | |
| | |
Notes
|
| |
Share capital
|
| |
(Accumulated
deficit)/ Retained earnings |
| |
Parent net
investment |
| |
Total equity
|
| ||||||||||||||||||
US$ thousand (except for number of shares)
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||
As at January 1, 2021
|
| | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | 166,495 | | | | | | — | | | | | | 166,495 | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (174,201) | | | | | | (174,201) | | |
As at December 31, 2021
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
As at January 1, 2022
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | (5,359) | | | | | | — | | | | | | (5,359) | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,670 | | | | | | 26,670 | | |
As at December 31, 2022
|
| | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
As at January 1, 2023
|
| | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | (1,800) | | | | | | — | | | | | | (1,800) | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,302) | | | | | | (5,302) | | |
Issuance of share capital against parent net investment
|
| |
22
|
| | | | 437,070,937 | | | | | | 437,071 | | | | | | (279,906) | | | | | | (157,165) | | | | | | — | | |
As at June 15, 2023
|
| | | | | | | 437,070,938 | | | | | | 437,071 | | | | | | (77,202) | | | | | | — | | | | | | 359,869 | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | |
Profit before income taxes
|
| | | | | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| |
6
|
| | | | 21,557 | | | | | | 51,529 | | | | | | 52,321 | | |
Impairment of plant and equipment
|
| | | | | | | 2,800 | | | | | | — | | | | | | — | | |
Net foreign exchange losses/(gains)
|
| | | | | | | (2,065) | | | | | | 453 | | | | | | (401) | | |
Finance income
|
| |
8
|
| | | | (12) | | | | | | (6) | | | | | | (3) | | |
Finance costs
|
| |
8
|
| | | | 362 | | | | | | 930 | | | | | | 530 | | |
Movement in provisions
|
| | | | | | | (1,999) | | | | | | 1,112 | | | | | | 1,746 | | |
Other non-cash transactions
|
| | | | | | | (192) | | | | | | (1,568) | | | | | | 1,507 | | |
| | | | | | | | 22,033 | | | | | | 62,806 | | | | | | 122,136 | | |
Decrease/(increase) in trade receivables from related parties
|
| | | | | | | 9,052 | | | | | | (6,501) | | | | | | 6,310 | | |
Decrease/(increase) in other receivables
|
| | | | | | | 1,539 | | | | | | 567 | | | | | | (961) | | |
Decrease/(increase) in prepaid expenses
|
| | | | | | | 2,018 | | | | | | 5,943 | | | | | | (8,217) | | |
(Increase)/decrease in inventories
|
| | | | | | | (156) | | | | | | 1,892 | | | | | | (8,131) | | |
(Decrease)/increase in trade payables to related parties
|
| | | | | | | (799) | | | | | | 147 | | | | | | 652 | | |
Increase in trade payables
|
| | | | | | | 2,040 | | | | | | 1,141 | | | | | | 826 | | |
Increase/(decrease) in other payables
|
| | | | | | | 1,106 | | | | | | (1,895) | | | | | | (4,808) | | |
Cash generated by operations
|
| | | | | | | 36,833 | | | | | | 64,100 | | | | | | 107,807 | | |
Income taxes settled by/(paid by) related party(1)
|
| |
22
|
| | | | 2,207 | | | | | | (8,629) | | | | | | (19,461) | | |
Interest received
|
| |
8
|
| | | | 12 | | | | | | 6 | | | | | | 3 | | |
Interest paid
|
| |
8
|
| | | | (362) | | | | | | (930) | | | | | | (530) | | |
Net cash generated by operating activities
|
| | | | | | | 38,690 | | | | | | 54,547 | | | | | | 87,819 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant, and equipment and intangibles
|
| | | | | | | (31,462) | | | | | | (66,273) | | | | | | (32,068) | | |
Proceeds from disposal of property, plant, and equipment
|
| | | | | | | 166 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | | | | (31,296) | | | | | | (66,273) | | | | | | (32,068) | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | | | | | (468) | | | | | | (1,275) | | | | | | (781) | | |
Transfers from/(to) Parent
|
| |
22
|
| | | | (8,131) | | | | | | 14,275 | | | | | | (55,158) | | |
Net cash generated by/(used in) financing activities
|
| | | | | | | (8,599) | | | | | | 13,000 | | | | | | (55,939) | | |
Increase/(decrease) in cash and cash equivalents
|
| | | | | | | (1,205) | | | | | | 1,274 | | | | | | (188) | | |
Cash and cash equivalents at the beginning of the period/year
|
| | | | | | | 1,316 | | | | | | 79 | | | | | | 110 | | |
Net foreign exchange difference
|
| | | | | | | (111) | | | | | | (37) | | | | | | 157 | | |
Cash and cash equivalents at the end of the period/year
|
| | | | | | | — | | | | | | 1,316 | | | | | | 79 | | |
| | |
Average
FX rate |
| |
Closing
FX rate |
| ||||||
2021
|
| | | | 0.7512 | | | | | | 0.7272 | | |
2022
|
| | | | 0.6935 | | | | | | 0.6804 | | |
2023
|
| | | | 0.6758 | | | | | | 0.6657 | | |
| Buildings | | |
10 – 45 years/Straight-line
|
|
| Freehold land | | |
Not depreciated
|
|
| Plant and equipment | | |
3 – 30 years/UOP
|
|
| Right-of-use assets | | |
2 – 30 years
|
|
| Mine development | | |
UOP
|
|
| Licences and software | | |
3 – 9 years
|
|
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Sale of commodities – Copper
|
| | | | 97,852 | | | | | | 211,152 | | | | | | 260,673 | | |
Sale of by product – Silver
|
| | | | 4,442 | | | | | | 8,553 | | | | | | 12,707 | | |
Total
|
| | | | 102,294 | | | | | | 219,705 | | | | | | 273,380 | | |
US$ thousand
|
| |
Notes
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| ||||||||||||
Included in cost of goods sold: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation expenses
|
| | | | 12 | | | | | | (21,515) | | | | | | (51,328) | | | | | | (52,262) | | |
Amortization expenses
|
| | | | | | | | | | (42) | | | | | | (201) | | | | | | (59) | | |
Total
|
| | | | | | | | | | (21,557) | | | | | | (51,529) | | | | | | (52,321) | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Included in cost of goods sold: | | | | | | | | | | | | | | | | | | | |
Wages and salaries
|
| | | | (19,556) | | | | | | (44,189) | | | | | | (47,089) | | |
Defined contribution plans
|
| | | | (2,639) | | | | | | (4,694) | | | | | | (5,589) | | |
Other employee benefits
|
| | | | 12 | | | | | | (28) | | | | | | (147) | | |
Total
|
| | | | (22,183) | | | | | | (48,911) | | | | | | (52,825) | | |
US$ thousand
|
| |
Notes
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| ||||||||||||
Finance income | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income from banks and other third parties
|
| | | | | | | | | | 12 | | | | | | 6 | | | | | | 3 | | |
Total
|
| | | | | | | | | | 12 | | | | | | 6 | | | | | | 3 | | |
Finance costs | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense on debts and borrowings
|
| | | | | | | | | | (1) | | | | | | (12) | | | | | | (3) | | |
Interest expense on lease liabilities
|
| | | | | | | | | | (17) | | | | | | (67) | | | | | | (62) | | |
Total interest expense
|
| | | | | | | | | | (18) | | | | | | (79) | | | | | | (65) | | |
Accretion expense on rehabilitation provision
|
| | | | 16 | | | | | | (344) | | | | | | (851) | | | | | | (465) | | |
Total
|
| | | | | | | | | | (362) | | | | | | (930) | | | | | | (530) | | |
Finance costs – net
|
| | | | | | | | | | (350) | | | | | | (924) | | | | | | (527) | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Current income tax (expense)/benefit
|
| | | | (622) | | | | | | (19,125) | | | | | | 100,858 | | |
Adjustments in respect of prior year current income tax
|
| | | | — | | | | | | (1,899) | | | | | | (1,275) | | |
Total income tax (expense)/benefit
|
| | | | (622) | | | | | | (21,024) | | | | | | 99,583 | | |
Deferred income tax benefit/(expense)
|
| | | | (2,760) | | | | | | 3,622 | | | | | | (1,638) | | |
Adjustments in respect of prior year deferred income tax
|
| | | | — | | | | | | 1,687 | | | | | | 2,114 | | |
Total deferred income tax (expense)/benefit
|
| | | | (2,760) | | | | | | 5,309 | | | | | | 476 | | |
Total income tax (expense)/benefit reported in the statement of profit or loss
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Profit before income taxes
|
| | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Income tax expense calculated at the Australian income tax rate of 30% (2022 and 2021: 30%)
|
| | | | (475) | | | | | | (3,107) | | | | | | (19,931) | | |
Tax effects of: | | | | | | | | | | | | | | | | | | | |
Movement in uncertain tax positions
|
| | | | (2,828) | | | | | | (12,395) | | | | | | 118,846 | | |
Utilization and changes in recognition of tax losses and temporary differences
|
| | | | (79) | | | | | | — | | | | | | 305 | | |
Adjustments in respect of prior years
|
| | | | — | | | | | | (213) | | | | | | 839 | | |
Income tax (expense)/benefit
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
US$ thousand
|
| |
2023
|
| |
Recognized in
profit or loss |
| |
2022
|
| |||||||||
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (20,306) | | | | | | (1,026) | | | | | | (19,280) | | |
Provisions and payables
|
| | | | 9,931 | | | | | | (680) | | | | | | 10,611 | | |
Receivables and consumables
|
| | | | (1,136) | | | | | | (1,054) | | | | | | (82) | | |
Total
|
| | | | (11,510) | | | | | | (2,760) | | | | | | (8,750) | | |
Total deferred tax – net
|
| | | | (11,510) | | | | | | (2,760) | | | | | | (8,750) | | |
US$ thousand
|
| |
2022
|
| |
Recognized in
profit or loss |
| |
2021
|
| |||||||||
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (19,280) | | | | | | 3,092 | | | | | | (22,372) | | |
Provisions and payables
|
| | | | 10,611 | | | | | | (1,037) | | | | | | 11,648 | | |
Receivables and consumables
|
| | | | (82) | | | | | | 3,253 | | | | | | (3,335) | | |
Total
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
Total deferred tax – net
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
US$ thousand
|
| |
Notes
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Financial assets at fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties containing provisional
pricing features |
| |
22
|
| | | | — | | | | | | 9,052 | | | | | | 2,551 | | |
Other receivables | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | | | | — | | | | | | 1 | | | | | | 141 | | |
Non-financial instruments | | | | | | | | | | | | | | | | | | | | | | |
Indirect tax receivable
|
| | | | | | | 1,641 | | | | | | 3,179 | | | | | | 3,606 | | |
Total other receivables
|
| | | | | | | 1,641 | | | | | | 3,180 | | | | | | 3,747 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables(1)
|
| | | | 14,486 | | | | | | 12,595 | | | | | | 9,593 | | |
Work in progress
|
| | | | 533 | | | | | | 670 | | | | | | 1,013 | | |
Finished goods
|
| | | | 8,209 | | | | | | 9,774 | | | | | | 14,248 | | |
Total current
|
| | | | 23,228 | | | | | | 23,039 | | | | | | 24,854 | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables(1)
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Total non-current
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Total
|
| | | | 23,549 | | | | | | 23,393 | | | | | | 25,285 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2023
|
| | | | | | | 8,873 | | | | | | 522,585 | | | | | | 3,105 | | | | | | 485,869 | | | | | | 1,020,432 | | |
Additions
|
| | | | | | | — | | | | | | 10,943 | | | | | | — | | | | | | 13,238 | | | | | | 24,181 | | |
Disposals
|
| | | | | | | — | | | | | | (10,919) | | | | | | (1,272) | | | | | | — | | | | | | (12,191) | | |
Other movements(1)
|
| | | | | | | — | | | | | | (70,342) | | | | | | — | | | | | | 53,627 | | | | | | (16,715) | | |
As at June 15, 2023
|
| | | | | | | 8,873 | | | | | | 452,267 | | | | | | 1,833 | | | | | | 552,734 | | | | | | 1,015,707 | | |
Accumulated depreciation and impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2023
|
| | | | | | | 7,626 | | | | | | 321,452 | | | | | | 2,206 | | | | | | 266,922 | | | | | | 598,206 | | |
Depreciation
|
| |
6
|
| | | | 119 | | | | | | 13,365 | | | | | | 501 | | | | | | 7,530 | | | | | | 21,515 | | |
Disposals
|
| | | | | | | — | | | | | | (10,549) | | | | | | (1,272) | | | | | | — | | | | | | (11,821) | | |
Impairment loss
|
| | | | | | | — | | | | | | 2,800 | | | | | | — | | | | | | — | | | | | | 2,800 | | |
As at June 15, 2023
|
| | | | | | | 7,745 | | | | | | 327,068 | | | | | | 1,435 | | | | | | 274,452 | | | | | | 610,700 | | |
Net book value as at June 15, 2023
|
| | | | | | | 1,128 | | | | | | 125,199 | | | | | | 398 | | | | | | 278,282 | | | | | | 405,007 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2022
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
Additions
|
| | | | | | | — | | | | | | 56,068 | | | | | | 970 | | | | | | 20,717 | | | | | | 77,755 | | |
Disposals
|
| | | | | | | — | | | | | | (157) | | | | | | — | | | | | | — | | | | | | (157) | | |
Other movements(1)
|
| | | | | | | — | | | | | | (10,405) | | | | | | — | | | | | | 8,053 | | | | | | (2,352) | | |
As at December 31, 2022
|
| | | | | | | 8,873 | | | | | | 522,585 | | | | | | 3,105 | | | | | | 485,869 | | | | | | 1,020,432 | | |
Accumulated depreciation and impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2022
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
Depreciation
|
| |
6
|
| | | | 529 | | | | | | 32,319 | | | | | | 1,320 | | | | | | 17,160 | | | | | | 51,328 | | |
Disposals
|
| | | | | | | — | | | | | | (137) | | | | | | — | | | | | | — | | | | | | (137) | | |
As at December 31, 2022
|
| | | | | | | 7,626 | | | | | | 321,452 | | | | | | 2,206 | | | | | | 266,922 | | | | | | 598,206 | | |
Net book value as at December 31, 2022
|
| | | | | | | 1,247 | | | | | | 201,133 | | | | | | 899 | | | | | | 218,947 | | | | | | 422,226 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2021
|
| | | | | | | 8,986 | | | | | | 444,611 | | | | | | 177 | | | | | | 443,819 | | | | | | 897,593 | | |
Additions
|
| | | | | | | — | | | | | | 24,225 | | | | | | 1,958 | | | | | | 6,663 | | | | | | 32,846 | | |
Disposals
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
Other movements(1)
|
| | | | | | | (113) | | | | | | 16,445 | | | | | | — | | | | | | 6,617 | | | | | | 22,949 | | |
As at December 31, 2021
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
Accumulated depreciation and impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2021
|
| | | | | | | 6,394 | | | | | | 264,296 | | | | | | 65 | | | | | | 231,681 | | | | | | 502,436 | | |
Depreciation
|
| |
6
|
| | | | 703 | | | | | | 32,645 | | | | | | 821 | | | | | | 18,093 | | | | | | 52,262 | | |
Disposals
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
Other movements(1)
|
| | | | | | | — | | | | | | 531 | | | | | | — | | | | | | (12) | | | | | | 519 | | |
As at December 31, 2021
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
Net book value as at December 31, 2021
|
| | | | | | | 1,776 | | | | | | 187,809 | | | | | | 1,249 | | | | | | 207,337 | | | | | | 398,171 | | |
US$ thousand
|
| |
Notes
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Trade payables due to third parties
|
| | | | | | | 15,899 | | | | | | 21,139 | | | | | | 9,482 | | |
Trade payables due to related parties
|
| |
22
|
| | | | — | | | | | | 799 | | | | | | 652 | | |
Other payables | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Mining royalty payable
|
| | | | | | | 1,553 | | | | | | 1,757 | | | | | | 2,617 | | |
Accrued expenses
|
| | | | | | | 6,112 | | | | | | 4,803 | | | | | | 5,838 | | |
Total other payables
|
| | | | | | | 7,665 | | | | | | 6,560 | | | | | | 8,455 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Total current
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Total non-current
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Total
|
| | | | 504 | | | | | | 976 | | | | | | 1,273 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Cash related movements in leases liabilities(1) | | | | | | | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | | (468) | | | | | | (1,275) | | | | | | (781) | | |
Non-cash related movements in lease liabilities | | | | | | | | | | | | | | | | | | | |
Foreign exchange movements
|
| | | | (4) | | | | | | (57) | | | | | | (98) | | |
Change in lease liabilities(2)
|
| | | | — | | | | | | 1,035 | | | | | | 2,020 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
| | | | | (4) | | | | | | 978 | | | | | | 1,922 | | |
(Decrease)/increase in lease liabilities for the year
|
| | | | (472) | | | | | | (297) | | | | | | 1,141 | | |
Total lease liabilities – opening
|
| | | | 976 | | | | | | 1,273 | | | | | | 132 | | |
Total lease liabilities – closing
|
| | | | 504 | | | | | | 976 | | | | | | 1,273 | | |
|
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Depreciation on right-of-use assets
|
| | | | (501) | | | | | | (1,320) | | | | | | (821) | | |
Interest expense on lease liabilities
|
| | | | (17) | | | | | | (67) | | | | | | (62) | | |
Expense relating to short-term leases
|
| | | | (191) | | | | | | (132) | | | | | | (2,257) | | |
Expense relating to low-value leases
|
| | | | (2) | | | | | | (5) | | | | | | (5) | | |
Total
|
| | | | (711) | | | | | | (1,524) | | | | | | (3,145) | | |
US$ thousand
|
| |
Employee
entitlements |
| |
Rehabilitation
costs |
| |
Other
|
| |
Total
|
| ||||||||||||
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | | |
Utilized
|
| | | | (1,988) | | | | | | — | | | | | | — | | | | | | (1,988) | | |
Released
|
| | | | — | | | | | | (19,739) | | | | | | — | | | | | | (19,739) | | |
Accretion
|
| | | | — | | | | | | 344 | | | | | | — | | | | | | 344 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Effect of foreign currency exchange movements
|
| | | | (45) | | | | | | 89 | | | | | | — | | | | | | 44 | | |
Net book value June 15, 2023
|
| | | | 12,244 | | | | | | 24,562 | | | | | | 53 | | | | | | 36,859 | | |
Current
|
| | | | 11,435 | | | | | | — | | | | | | 53 | | | | | | 11,488 | | |
Non-current
|
| | | | 809 | | | | | | 24,562 | | | | | | — | | | | | | 25,371 | | |
Net book value June 15, 2023
|
| | | | 12,244 | | | | | | 24,562 | | | | | | 53 | | | | | | 36,859 | | |
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | | |
Utilized
|
| | | | (941) | | | | | | (166) | | | | | | — | | | | | | (1,107) | | |
Released
|
| | | | (55) | | | | | | — | | | | | | (430) | | | | | | (485) | | |
Accretion
|
| | | | — | | | | | | 851 | | | | | | — | | | | | | 851 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 22 | | | | | | 22 | | |
Effect of foreign currency exchange movements
|
| | | | (844) | | | | | | (840) | | | | | | (20) | | | | | | (1,704) | | |
Net book value December 31, 2022
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
Current
|
| | | | 13,467 | | | | | | 270 | | | | | | 53 | | | | | | 13,790 | | |
Non-current
|
| | | | 810 | | | | | | 43,598 | | | | | | — | | | | | | 44,408 | | |
Net book value December 31, 2022
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | | |
Utilized
|
| | | | (1,497) | | | | | | (135) | | | | | | (162) | | | | | | (1,794) | | |
Accretion
|
| | | | — | | | | | | 465 | | | | | | — | | | | | | 465 | | |
Additions
|
| | | | 2,006 | | | | | | 24,056 | | | | | | 99 | | | | | | 26,161 | | |
Effect of foreign currency exchange movements
|
| | | | 388 | | | | | | — | | | | | | (20) | | | | | | 368 | | |
Net book value December 31, 2021
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
Current
|
| | | | 15,190 | | | | | | 54 | | | | | | 481 | | | | | | 15,725 | | |
Non-current
|
| | | | 927 | | | | | | 43,969 | | | | | | — | | | | | | 44,896 | | |
Net book value December 31, 2021
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Cash and cash equivalents
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | 1,641 | | | | | | — | | | | | | 1,641 | | |
Trade payables
|
| |
14
|
| | | | (13) | | | | | | (15,886) | | | | | | — | | | | | | (15,899) | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Other payables
|
| |
14
|
| | | | — | | | | | | (7,665) | | | | | | — | | | | | | (7,665) | | |
Lease liabilities
|
| |
15
|
| | | | — | | | | | | (504) | | | | | | — | | | | | | (504) | | |
Net debt
|
| | | | | | | (13) | | | | | | (22,414) | | | | | | — | | | | | | (22,427) | | |
|
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| |||||||||||||||
Cash and cash equivalents
|
| | | | | | | | | | 30 | | | | | | 1,286 | | | | | | — | | | | | | 1,316 | | |
Trade receivables from related parties
|
| | | | 10 | | | | | | 9,052 | | | | | | — | | | | | | — | | | | | | 9,052 | | |
Other receivables
|
| | | | 10 | | | | | | — | | | | | | 3,180 | | | | | | — | | | | | | 3,180 | | |
Trade payables
|
| | | | 14 | | | | | | (1,853) | | | | | | (19,286) | | | | | | — | | | | | | (21,139) | | |
Trade payables to related parties
|
| | | | 14 | | | | | | (545) | | | | | | (254) | | | | | | — | | | | | | (799) | | |
Other payables
|
| | | | 14 | | | | | | (1,047) | | | | | | (5,513) | | | | | | — | | | | | | (6,560) | | |
Lease liabilities
|
| | | | 15 | | | | | | — | | | | | | (976) | | | | | | — | | | | | | (976) | | |
Net debt
|
| | | | | | | | | | 5,637 | | | | | | (21,563) | | | | | | — | | | | | | (15,926) | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Cash and cash equivalents
|
| | | | | | | 30 | | | | | | 49 | | | | | | — | | | | | | 79 | | |
Trade receivables from related parties
|
| |
10
|
| | | | 2,551 | | | | | | — | | | | | | — | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | 3,747 | | | | | | — | | | | | | 3,747 | | |
Trade payables
|
| |
14
|
| | | | (100) | | | | | | (9,295) | | | | | | (87) | | | | | | (9,482) | | |
Trade payables to related parties
|
| |
14
|
| | | | (652) | | | | | | — | | | | | | — | | | | | | (652) | | |
Other payables
|
| |
14
|
| | | | (248) | | | | | | (8,207) | | | | | | — | | | | | | (8,455) | | |
Lease liabilities
|
| |
15
|
| | | | — | | | | | | (1,273) | | | | | | — | | | | | | (1,273) | | |
Net debt
|
| | | | | | | 1,581 | | | | | | (14,979) | | | | | | (87) | | | | | | (13,485) | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 2,241 | | | | | | 2,241 | | |
Total
|
| | | | 2,241 | | | | | | 2,241 | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 2,156 | | | | | | 2,156 | | |
Total
|
| | | | 2,156 | | | | | | 2,156 | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 1,498 | | | | | | 1,498 | | |
Other
|
| | | | 9 | | | | | | 9 | | |
Total
|
| | | | 1,507 | | | | | | 1,507 | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | — | | | | | | 14 | | | | | | 14 | | |
Lease liabilities – undiscounted
|
| | | | | | | — | | | | | | 37 | | | | | | 481 | | | | | | 518 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 23,564 | | | | | | 23,564 | | |
Total
|
| | | | | | | — | | | | | | 37 | | | | | | 24,059 | | | | | | 24,096 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | 3 | | | | | | 28 | | | | | | 31 | | |
Lease liabilities – undiscounted
|
| | | | | | | 2 | | | | | | 129 | | | | | | 876 | | | | | | 1,007 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 28,498 | | | | | | 28,498 | | |
Total
|
| | | | | | | 2 | | | | | | 132 | | | | | | 29,402 | | | | | | 29,536 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | 10,369 | | | | | | 10,369 | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | 2 | | | | | | 37 | | | | | | 39 | | |
Lease liabilities – undiscounted
|
| | | | | | | — | | | | | | 228 | | | | | | 1,084 | | | | | | 1,312 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 18,589 | | | | | | 18,589 | | |
Total
|
| | | | | | | — | | | | | | 230 | | | | | | 19,710 | | | | | | 19,940 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | 2,771 | | | | | | 2,771 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 15,899 | | | | | | — | | | | | | 15,899 | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | |
Other payables
|
| |
14
|
| | | | 7,665 | | | | | | — | | | | | | 7,665 | | |
Lease liabilities
|
| |
15
|
| | | | 504 | | | | | | — | | | | | | 504 | | |
Total financial liabilities
|
| | | | | | | 24,068 | | | | | | — | | | | | | 24,068 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 9,052 | | | | | | 9,052 | | |
Other receivables
|
| |
10
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Total financial assets
|
| | | | | | | 1 | | | | | | 9,052 | | | | | | 9,053 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 21,139 | | | | | | — | | | | | | 21,139 | | |
Trade payables to related parties
|
| |
14
|
| | | | 799 | | | | | | — | | | | | | 799 | | |
Other payables
|
| |
14
|
| | | | 6,560 | | | | | | — | | | | | | 6,560 | | |
Lease liabilities
|
| |
15
|
| | | | 976 | | | | | | — | | | | | | 976 | | |
Total financial liabilities
|
| | | | | | | 29,474 | | | | | | — | | | | | | 29,474 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 2,551 | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | 141 | | | | | | — | | | | | | 141 | | |
Total financial assets
|
| | | | | | | 141 | | | | | | 2,551 | | | | | | 2,692 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 9,482 | | | | | | — | | | | | | 9,482 | | |
Trade payables to related parties
|
| |
14
|
| | | | 652 | | | | | | — | | | | | | 652 | | |
Other payables
|
| |
14
|
| | | | 8,455 | | | | | | — | | | | | | 8,455 | | |
Lease liabilities
|
| |
15
|
| | | | 1,273 | | | | | | — | | | | | | 1,273 | | |
Total financial liabilities
|
| | | | | | | 19,862 | | | | | | — | | | | | | 19,862 | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trade receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,316 | | | | | | — | | | | | | — | | | | | | 1,316 | | |
Trade receivables
|
| | | | — | | | | | | 9,052 | | | | | | — | | | | | | 9,052 | | |
Total
|
| | | | 1,316 | | | | | | 9,052 | | | | | | — | | | | | | 10,368 | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
Trade receivables
|
| | | | — | | | | | | 2,551 | | | | | | — | | | | | | 2,551 | | |
Total
|
| | | | 79 | | | | | | 2,551 | | | | | | — | | | | | | 2,630 | | |
US$ thousand
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Parent net investment | | | | | | | | | | | | | | | | | | | |
As at January 1
|
| | | | 162,467 | | | | | | 135,797 | | | | | | 309,998 | | |
Glencore Investment tax loan
|
| | | | (2,207) | | | | | | 8,629 | | | | | | 19,461 | | |
Glencore Australia Holdings working capital
|
| | | | (8,959) | | | | | | 5,646 | | | | | | (74,816) | | |
Glencore Operations Australia
|
| | | | 3,035 | | | | | | — | | | | | | — | | |
Uncertain tax position
|
| | | | 2,829 | | | | | | 12,395 | | | | | | (118,846) | | |
Net transactions with Parent
|
| | | | (5,302) | | | | | | 26,670 | | | | | | (174,201) | | |
Issuance of shares against parent net investment
|
| | | | (157,165) | | | | | | — | | | | | | — | | |
As at period end
|
| | | | — | | | | | | 162,467 | | | | | | 135,797 | | |
US$ thousand
|
| | | | | | | |
Sales of goods
and services |
| |
Purchases of
goods and services |
| |
Trade
receivables due from related parties |
| |
Trade
payables due to related parties |
| ||||||||||||
Glencore International AG
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | 102,294 | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | 219,705 | | | | | | — | | | | | | 9,052 | | | | | | — | | | ||
| | | 2021 | | | | | | 273,380 | | | | | | — | | | | | | 2,551 | | | | | | — | | | ||
Glencore Australia Oil Pty Limited
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | — | | | | | | (1,709) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (5,385) | | | | | | — | | | | | | (545) | | | ||
| | | 2021 | | | | | | — | | | | | | (4,349) | | | | | | — | | | | | | (421) | | | ||
Glencore Australia Holdings Pty Limited
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | 2023 | | | | | | — | | | | | | (378) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | — | | | ||
| | | 2021 | | | | | | — | | | | | | (1,443) | | | | | | — | | | | | | — | | | ||
Other related parties
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | — | | | | | | (676) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (1,501) | | | | | | — | | | | | | (254) | | | ||
| | | 2021 | | | | | | — | | | | | | (1,326) | | | | | | — | | | | | | (231) | | |
Issued shares
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Ordinary shares fully paid
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Issued during the period/year
|
| | | | 437,070,937 | | | | | | — | | | | | | — | | |
| | | | | 437,070,938 | | | | | | 1 | | | | | | 1 | | |
| | |
Number of
shares |
| |
Share capital
US$ thousand |
| ||||||
| | | | 1 | | | | | | — | | | |
Issued during the period
|
| | | | 437,070,937 | | | | | | 437,071 | | |
Balance as at June 15, 2023
|
| | | | 437,070,938 | | | | | | 437,071 | | |
US$ thousand
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
(Loss)/profit for the purpose of basic earnings per share being net profit attributable to owners of the Company
|
| | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Weighted average number of ordinary shares for the purposes of basic earnings per share(1)
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
(Loss)/profit for the purpose of diluted earnings per share
|
| | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Weighted average number of ordinary shares for the purposes of diluted earnings per share(1)
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
Basic (loss)/earnings per share (cents)
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
Diluted (loss)/earnings per share (cents)
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
This ‘424B3’ Filing | Date | Other Filings | ||
---|---|---|---|---|
6/15/28 | ||||
1/1/27 | ||||
6/15/25 | ||||
12/31/24 | ||||
6/16/24 | ||||
Filed on: | 4/17/24 | EFFECT | ||
4/15/24 | ||||
3/28/24 | 20-F, 6-K | |||
3/18/24 | ||||
2/20/24 | 6-K, SC 13D/A | |||
2/10/24 | ||||
1/26/24 | ||||
12/31/23 | 20-F | |||
12/22/23 | F-1 | |||
12/14/23 | ||||
12/5/23 | ||||
11/9/23 | ||||
10/17/23 | ||||
10/13/23 | ||||
10/9/23 | ||||
8/14/23 | ||||
8/3/23 | CORRESP, F-1/A | |||
7/17/23 | 6-K, SC 13G | |||
7/15/23 | ||||
7/5/23 | 6-K | |||
6/30/23 | F-1 | |||
6/20/23 | ||||
6/19/23 | ||||
6/16/23 | 6-K | |||
6/15/23 | 20-F, 8-A12B, CERT | |||
6/14/23 | ||||
6/13/23 | ||||
6/12/23 | 425 | |||
6/9/23 | ||||
6/8/23 | ||||
6/2/23 | 425 | |||
5/31/23 | 425 | |||
5/29/23 | ||||
5/19/23 | ||||
4/21/23 | 425 | |||
3/20/23 | ||||
3/10/23 | ||||
2/28/23 | ||||
2/1/23 | SEC LETTER | |||
1/1/23 | ||||
12/31/22 | ||||
12/15/22 | ||||
11/22/22 | ||||
5/24/22 | ||||
4/13/22 | ||||
3/17/22 | ||||
1/1/22 | ||||
12/31/21 | ||||
11/29/21 | ||||
11/28/21 | ||||
10/30/21 | ||||
10/8/21 | ||||
8/2/21 | ||||
7/28/21 | ||||
7/1/21 | ||||
1/1/21 | ||||
12/31/20 | ||||
1/1/20 | ||||
3/12/19 | ||||
1/1/19 | ||||
12/4/18 | ||||
12/31/15 | ||||
6/13/13 | ||||
List all Filings |