Record Rainy River Production Drives Record Free Cash Flow Generation;
On-Track to Achieve Annual Guidance
(All amounts are in
"
"The strong operating performance and free cash flow generation allowed the Company to advance our corporate objectives. We repaid, one quarter ahead of plan, the full
"As we look to the fourth quarter of 2025, we remain well positioned to deliver on our full-year guidance. With the performance to date, we are tracking in-line with both consolidated gold and copper production guidance. Additionally, consolidated capital spending and cash costs are trending in-line with their respective guidance ranges, while all-in sustaining costs are expected to be at the top end of its guidance range," stated
"The Company demonstrated that our two assets are delivering on production and this performance shows we are well positioned to deliver
on our longer-term plan. New Afton's C-Zone remains on track to deliver the planned production ramp up in 2026, as does
Third Quarter Highlighted by Record Production from
- Third quarter consolidated production was 115,213 ounces of gold and 12.0 million pounds of copper at all-in sustaining costs1,2 of
$966 per gold ounce sold. Gold production through the first nine months of 2025 represented approximately 71% of the midpoint of annual consolidated production guidance of 325,000 to 365,000 ounces of gold. - New Afton third quarter production was 14,912 ounces of gold and 12.0 million pounds of copper at all-in sustaining costs1,2 of (
$595 ) per gold ounce sold. The B3 cave continued to perform better than planned, delivering an average of 4,300 tonnes per day through the quarter. With the cave nearing exhaustion, the third quarter experienced an expected quarter-over-quarter decline in head grades towards the planned levels provided earlier in the year. Production through the first nine months of 2025 represented approximately 77% and 71% of the midpoint of annual guidance of 60,000 to 70,000 ounces of gold and 50 to 60 million pounds of copper, respectively. - C-Zone cave construction continues to advance on schedule, with an expected quarter-over-quarter step up in copper and gold production in the fourth quarter of 2025. Cave construction progress is 79% complete as of the end of September. The flotation cleaner circuit upgrade was completed and commissioned during the quarter, and is achieving the designed recovery improvements for gold and copper and positions New Afton to fully capitalize on this investment once the mill is operating at full capacity starting in 2026.
-
Rainy River third quarter production was 100,301 ounces of gold at all-in sustaining costs1,2 of$1,043 per gold ounce sold, a 63% production increase and 39% decrease in all-in sustaining costs over the second quarter as the mill processed higher grade open pit ore.Rainy River's third quarter production included approximately 5,900 ounces of gold-in-circuit inventory as discussed at the end of the second quarter. Gold production through the first nine months of 2025 represented approximately 70% of the midpoint of annual guidance of 265,000 to 295,000 ounces of gold. Importantly, during the third quarter, the mill demonstrated the ability to process the required gold production to achieve the 2026 production target outlined in the Rainy River Technical Report earlier this year without compromising on recovery. -
Rainy River underground continues to advance well with several key initiatives undertaken in the quarter specifically designed to improve recruitment and retention, including camp facilities upgrades, travel improvements and contract modifications to incentivize and reward optimized development rates. Underground development and stope production will expand out three mining zones and will continue to increase through the fourth quarter.
Record Quarterly Free Cash Flow Achieved; Balance Sheet Further Strengthened
- The Company generated cash flow from operations of
$301 million and record quarterly free cash flow1 of$205 million after investing approximately$56 million in advancing growth projects during the quarter. This was highlighted byRainy River's record$183 million in quarterly free cash flow1. - During the quarter, the Company redeemed the remaining
$111 million aggregate principal amount of outstanding 2027 Notes onJuly 15, 2025 , funded with cash on hand. The Company also repaid the$150 million drawn on the credit facility, one quarter ahead of plan. - The Company exited the second quarter in a strong financial position, with cash and cash equivalents of
$123 million .
2025 Operational Guidance Update, On-Track to Achieve Outlook
- Gold production is expected to be in-line with the 325,000 to 365,000 ounce guidance range. New Afton gold production is expected to be at the midpoint of the guidance range of 60,000 to 70,000 ounces.
Rainy River gold production is expected to be above the midpoint of the 265,000 to 295,000 ounce guidance range. - Copper production is expected to be at the mid-point of the guidance range of 50 to 60 million pounds.
- Consolidated cash costs1 are trending above the mid-point of the guidance range of
$600 to$700 per gold ounce sold, on a by-product basis. New Afton cash costs on a by-product basis are expected to be below the bottom end of the guidance range on favourable by-product prices.Rainy River cash costs on a by-product basis are expected to be at the high end of the guidance range as strong operational performance is offset by higher underground mining costs and related camp costs due to the amended underground contract. Cash costs at both operations include an additional$40 per ounce related to share-based payment increases during the quarter. - Consolidated all-in sustaining costs1 are trending at the high end of the guidance range of
$1,025 to$1,125 per gold ounce sold, on a by-product basis, and include a higher share-based expense of$75 per ounce year-to-date due to an increase in the Company's share price. All-in sustaining costs at New Afton are expected to be below the low end of its guidance range due to lower cash costs.Rainy River's all-in sustaining costs are expected to be at the high end of its guidance range due to higher cash costs. - Operating expenses per gold ounce (co-product) are tracking to the high end of the guidance range of
$900 to$1,000 per gold ounce sold as a result of higher underground mining and camp costs atRainy River . Operating expenses per copper pound (co-product) are trending in-line with the guidance range of$1.75 to$2.25 per copper pound sold. - Sustaining capital1 is tracking to the low end of the guidance range of
$95 million to$110 million . - Growth capital1 is tracking to midpoint of the guidance range of
$175 million to$205 million , due to efficient capital management at New Afton, partially offset by higher underground capital expenditures atRainy River primarily due to the higher underground development costs from the amended underground contract.
Consolidated Financial Highlights
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
Revenue ($M) |
462.5 |
252.0 |
980.0 |
662.3 |
|
Operating expenses ($M) |
131.2 |
107.6 |
345.6 |
323.9 |
|
Depreciation and depletion ($M) |
69.5 |
58.3 |
192.7 |
190.8 |
|
Net earnings ($M) |
142.3 |
37.9 |
194.2 |
47.5 |
|
Net earnings, per share ($) |
0.18 |
0.05 |
0.25 |
0.06 |
|
Adj. net earnings ($M)1 |
199.5 |
64.3 |
301.3 |
94.3 |
|
Adj. net earnings, per share ($)1 |
0.25 |
0.08 |
0.38 |
0.13 |
|
Cash generated from operations ($M) |
300.7 |
127.9 |
571.2 |
283.2 |
|
Cash generated from operations, per share ($) |
0.38 |
0.16 |
0.72 |
0.38 |
|
Cash generated from operations, before changes in non-cash operating working capital ($M)1 |
296.4 |
120.0 |
547.4 |
283.1 |
|
Cash generated from operations, before changes in non-cash operating working capital, per share ($)1 |
0.37 |
0.15 |
0.69 |
0.38 |
|
Free cash flow ($M)1 |
204.7 |
57.0 |
292.0 |
62.8 |
- Revenue increased over the prior-year periods due to higher gold and copper prices and sales volumes.
- Operating expenses were higher than the prior-year periods due to higher gold production partially offset by an inventory write-up gain of
$5.1 million for the quarter and$10.8 million for the nine months endedSeptember 30, 2025 atRainy River . - Depreciation and depletion expense in the third quarter increased when compared to the prior-year period due to higher gold production. For the nine months ended
September 30, 2025 , depreciation and depletion was relatively consistent when compared to the prior-year period. - Share-based payment expenses for the third quarter and nine months ended
September 30, 2025 was$7.1 million and$20.6 million , respectively, impacted by an increase in the Company's share price. - Net earnings increased over the prior-year periods due to higher revenue.
- Adjusted net earnings1 increased over the prior-year periods primarily due to higher revenue.
- Cash generated from operations and free cash flow1 increased over the prior-year periods primarily due to higher revenue.
Consolidated Operational Highlights
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
Gold production (ounces)4 |
115,213 |
78,369 |
245,994 |
217,865 |
|
Gold sold (ounces)4 |
117,481 |
81,791 |
245,241 |
219,565 |
|
Copper production (Mlbs)4 |
12.0 |
12.6 |
39.1 |
39.5 |
|
Copper sold (MIbs)4 |
11.9 |
11.0 |
37.8 |
36.4 |
|
Gold revenue, per ounce ($)5 |
3,447 |
2,485 |
3,277 |
2,297 |
|
Copper revenue, per pound ($)5 |
4.36 |
3.98 |
4.25 |
3.97 |
|
Average realized gold price, per ounce ($)1 |
3,458 |
2,507 |
3,295 |
2,324 |
|
Average realized copper price, per pound ($)1 |
4.47 |
4.18 |
4.37 |
4.19 |
|
Operating expenses per gold ounce sold ($/ounce, co-product)3 |
874 |
1,021 |
1,054 |
1,090 |
|
Operating expenses per copper pound sold ($/pound, co-product)3 |
2.41 |
2.18 |
2.31 |
2.33 |
|
Depreciation and depletion per gold ounce sold ($/ounce)5 |
593 |
715 |
788 |
872 |
|
Cash costs per gold ounce sold (by-product basis) ($/ounce)2 |
639 |
741 |
709 |
783 |
|
All-in sustaining costs per gold ounce sold (by-product basis) ($/ounce)2 |
966 |
1,195 |
1,260 |
1,317 |
|
Sustaining capital ($M)1 |
19.2 |
19.8 |
85.9 |
77.2 |
|
Growth capital ($M)1 |
56.4 |
42.7 |
157.0 |
118.6 |
|
Total capital ($M) |
75.6 |
62.5 |
242.9 |
195.8 |
Operational Highlights
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
Gold production (ounces)4 |
14,912 |
16,477 |
50,181 |
52,957 |
|
Gold sold (ounces)4 |
14,755 |
14,564 |
50,039 |
49,728 |
|
Copper production (Mlbs)4 |
12.0 |
12.6 |
39.1 |
39.5 |
|
Copper sold (Mlbs)4 |
11.9 |
11.0 |
37.8 |
36.4 |
|
Gold revenue, per ounce ($)5 |
3,431 |
2,413 |
3,164 |
2,208 |
|
Copper revenue, per pound ($)5 |
4.36 |
3.98 |
4.25 |
3.97 |
|
Average realized gold price, per ounce ($)1 |
3,517 |
2,536 |
3,250 |
2,330 |
|
Average realized copper price, per pound ($)1 |
4.47 |
4.18 |
4.37 |
4.19 |
|
Operating expenses ($/oz gold, co-product)3 |
832 |
709 |
747 |
730 |
|
Operating expenses ($/lb copper, co-product)3 |
2.41 |
2.18 |
2.31 |
2.33 |
|
Depreciation and depletion ($/ounce)5 |
1,849 |
864 |
1,576 |
1,078 |
|
Cash costs per gold ounce sold (by-product basis) ($/ounce)2 |
(730) |
(583) |
(708) |
(401) |
|
Cash costs per gold ounce sold ($/ounce,co-product)3 |
859 |
775 |
778 |
799 |
|
Cash costs per copper pound sold ($/pound, co-product)3 |
2.49 |
2.39 |
2.40 |
2.55 |
|
All-in sustaining costs per gold ounce sold (by-product basis) ($/ounce)2 |
(595) |
(408) |
(609) |
(195) |
|
All-in sustaining costs per gold ounce sold ($/ounce, co-product)3 |
900 |
828 |
808 |
861 |
|
All-in sustaining costs per copper pound sold ($/pound, co-product)3 |
2.61 |
2.55 |
2.49 |
2.74 |
|
Sustaining capital ($M)1 |
1.3 |
1.9 |
2.7 |
7.7 |
|
Growth capital ($M)1 |
29.3 |
28.7 |
78.6 |
86.8 |
|
Total capital ($M) |
30.6 |
30.6 |
81.3 |
94.5 |
|
Free cash flow ($M)1 |
30.1 |
19.3 |
115.2 |
30.8 |
Operating Key Performance Indicators
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
New Afton Mine Only |
|
|
|
|
|
Tonnes mined per day (ore and waste) |
10,937 |
9,614 |
12,159 |
10,188 |
|
Tonnes milled per calendar day |
11,495 |
11,302 |
12,506 |
10,851 |
|
Gold grade milled (g/t) |
0.52 |
0.57 |
0.53 |
0.62 |
|
Gold recovery (%) |
84 % |
86 % |
85 % |
88 % |
|
Copper grade milled (%) |
0.57 |
0.62 |
0.58 |
0.67 |
|
Copper recovery (%) |
90 % |
88 % |
89 % |
90 % |
|
Gold production (ounces) |
14,853 |
16,283 |
49,606 |
52,241 |
|
Copper production (Mlbs) |
12.0 |
12.6 |
39.1 |
39.5 |
|
Ore Purchase Agreements6 |
|
|
|
|
|
Gold production (ounces) |
59 |
195 |
575 |
716 |
- Third quarter production4 was 14,912 ounces of gold (inclusive of ore purchase agreements) and 12.0 million pounds of copper. For the nine months ended
September 30, 2025 , gold production4 was 50,181 ounces (inclusive of ore purchase agreements) and 39.1 million pounds of copper. The decrease in gold and copper production4 over the prior-year periods is due to lower grade and recovery as the B3 cave nears exhaustion and C-Zone continues to ramp up to full production. - Operating expenses per gold ounce sold5 and per copper pound sold for the third quarter increased over the prior-year period primarily due to higher tonnes mined. Operating expenses per gold ounce sold5 and per copper pound sold for the nine months ended
September 30, 2025 were in line with the prior-year period. - All-in sustaining costs1 per gold ounce sold (by-product basis)2 decreased over the prior-year periods primarily due to higher by-product revenue and lower sustaining capital spend.
- Total capital expenditures for the quarter were in-line with the prior year period. For the nine months ended
September 30, 2025 total capital expenditures decreased over the prior-year period, due to lower sustaining and growth capital spend. Sustaining capital1 primarily related to mobile equipment. Growth capital1 primarily related to construction, mine development, tailings, and machinery and equipment. - Free cash flow1 for the third quarter and the nine months ended
September 30, 2025 was$30 million and$115 million , respectively, a significant improvement over the prior-year periods primarily due to higher revenue. - During the quarter, the Company provided a comprehensive exploration update (see news release dated
September 9, 2025 ). At New Afton, new underground drilling confirmed the width and continuity of previously reported mineralization at K-Zone and discovered additional copper-gold porphyry mineralization emanating from the roots of the zone, which have more than doubled the known extent of the system. The K-Zone mineralized system now reaches approximately 600 metres in strike length and 900 metres in vertical extent, while exploration drill holes from surface have intersected new mineralization 550 metres to the east of the current footprint, demonstrating the potential for further growth. The Company increased the 2025 New Afton exploration budget to$22 million and currently has nine drill rigs actively targeting the K-Zone. A maiden K-Zone mineral resource estimate is expected to be announced with the Company's year-end Mineral Reserve and Mineral Resource estimate update early in 2026.
Operational Highlights
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
Gold production (ounces)4 |
100,301 |
61,892 |
195,813 |
164,908 |
|
Gold sold (ounces)4 |
102,725 |
67,228 |
195,202 |
169,837 |
|
Gold revenue, per ounce ($)5 |
3,450 |
2,501 |
3,306 |
2,323 |
|
Average realized gold price, per ounce ($)1 |
3,450 |
2,501 |
3,306 |
2,323 |
|
Operating expenses per gold ounce sold ($/ounce)5 |
880 |
1,089 |
1,133 |
1,195 |
|
Depreciation and depletion per gold ounce sold ($/ounce) |
411 |
681 |
584 |
809 |
|
Cash costs per gold ounce sold (by-product basis) ($/ounce)1 |
836 |
1,028 |
1,072 |
1,130 |
|
All-in sustaining costs per gold ounce sold (by-product basis) ($/ounce)2 |
1,043 |
1,327 |
1,536 |
1,582 |
|
Sustaining capital ($M)1 |
17.9 |
17.9 |
83.3 |
69.5 |
|
Growth capital ($M)1 |
27.1 |
14.0 |
78.4 |
31.8 |
|
Total capital ($M) |
45.0 |
31.9 |
161.6 |
101.3 |
|
Free cash flow ($M)1 |
182.6 |
43.8 |
214.8 |
52.3 |
Operating Key Performance Indicators
|
|
Q3 2025 |
Q3 2024 |
9M 2025 |
9M 2024 |
|
Open Pit Only |
|
|
|
|
|
Tonnes mined per day (ore and waste) |
91,307 |
81,619 |
87,387 |
97,352 |
|
Ore tonnes mined per day |
41,006 |
24,374 |
21,943 |
19,527 |
|
Operating waste tonnes per day |
46,516 |
52,080 |
34,252 |
53,299 |
|
Capitalized waste tonnes per day |
3,785 |
5,164 |
31,193 |
24,526 |
|
Total waste tonnes per day |
50,301 |
57,245 |
65,445 |
77,825 |
|
Strip ratio (waste:ore) |
1.23 |
2.35 |
2.98 |
3.99 |
|
Underground Only |
|
|
|
|
|
Ore tonnes mined per day |
1,842 |
834 |
1,281 |
755 |
|
Waste tonnes mined per day |
1,610 |
1,117 |
1,617 |
1,166 |
|
Lateral development (metres) |
2,015 |
1,018 |
5,517 |
3,275 |
|
|
|
|
|
|
|
Tonnes milled per calendar day |
25,107 |
24,528 |
24,895 |
25,204 |
|
Gold grade milled (g/t) |
1.44 |
0.95 |
0.97 |
0.84 |
|
Gold recovery (%) |
94 |
93 |
93 |
92 |
- Third quarter gold production4 was 100,301 ounces. For the nine months ended
September 30, 2025 , gold production4 was 195,813 ounces. Gold production4 over the prior-year periods significantly increased due to higher grade. - Operating expenses per gold ounce sold for the third quarter and nine months ended
September 30, 2025 decreased over the prior-year periods due to higher sales volumes and a stockpile inventory write-up of$5.1 million and$10.8 million for the three and nine months endedSeptember 30, 2025 , respectively, partially offset by higher underground and camp costs as underground mining continues to ramp up. - All-in sustaining costs1 per gold ounce sold (by-product basis)2 for the third quarter decreased over the prior-year period primarily due to higher sales volumes. All-in sustaining costs1 per gold ounce sold (by-product basis)2 for the nine months ended
September 30, 2025 decreased over the prior-year period primarily due to higher sales volumes and the stockpile inventory write-up, partially offset by higher underground costs and higher sustaining capital from capitalized waste stripping. - Total capital expenditures increased over the prior-year periods due to higher sustaining and growth capital spend. Sustaining capital1 primarily related to open pit stripping and tailings dam raise. Growth capital1 primarily related to growth mine development and machinery and equipment.
- Free cash flow1 for the third quarter and nine months ended
September 30, 2025 was$183 million and$215 million (net of$19 million and$33 million stream payments), respectively, a significant increase over the prior-year periods primarily due to higher revenue. - During the quarter, the Company provided a comprehensive exploration update (see news release dated
September 9, 2025 ). AtRainy River , surface drilling extended the NW Trend mineralization and underground drilling has extended underground mining zones, which continue to remain open at depth. Infill drilling continues to progress the conversion of near-surface and underground Inferred Mineral Resources to Indicated Mineral Resources, which is expected to have a positive impact on year-end Mineral Reserve and Mineral Resource estimates.
Third Quarter 2025 Conference Call and Webcast
The Company will host a webcast and conference call,
- Participants may listen to the webcast by registering on our website at www.newgold.com or via the following link https://app.webinar.net/gJ3q8QBd41X
- Participants may also listen to the conference call by calling North American toll free 1-800-715-9871, or 1-289-815-3444 outside of the
U.S. andCanada , passcode 7817280. - To join the conference call without operator assistance, you may register and enter your phone number at https://registrations.events/easyconnect/7817280/recqt68KWRBqZZeb9/ to receive an instant automated call back.
- A recorded playback of the conference call will be available until
November 29, 2025 by calling North American toll free 1-800-770-2030, or 1-647-362-9199 outside of theU.S. andCanada , passcode 7817280. An archived webcast will also be available at www.newgold.com
About
Endnotes
|
1. |
"Cash costs per gold ounce sold", "all-in sustaining costs per gold ounce sold" (or "AISC"), "adjusted net earnings/(loss)", "adjusted income tax expense", "sustaining capital and sustaining leases", "growth capital", "average realized gold/copper price per ounce/pound","cash generated from operations before changes in non-cash operating working capital", "free cash flow" "open pit net mining costs per operating tonne mined", "underground net mining costs per operating tonne mined", "processing costs per tonne processed", and "G&A costs per tonne processed" are all non-GAAP financial performance measures that are used in this MD&A. These measures do not have any standardized meaning under IFRS Accounting Standards, as issued by the IASB, and therefore may not be comparable to similar measures presented by other issuers. |
|
2. |
The Company produces copper and silver as by-products of its gold production. All-in sustaining costs calculated on a by-product basis, includes silver and copper net revenues as by-product credits to the total costs. |
|
3. |
Co-product basis includes net silver sales revenues as by-product credits, and apportions net costs to each metal produced on the basis of 30% to gold and 70% to copper, and subsequently dividing the amount by the total gold ounces sold, or pounds of copper sold, to arrive at per ounce or per pound figures. |
|
4. |
Production is shown on a total contained basis while sales are shown on a net payable basis, including final product inventory and smelter payable adjustments, where applicable. |
|
5. |
These are supplementary financial measures which are calculated as follows: "Revenue gold ($/ounce)" and "Revenue copper ($/pound)" is total gold revenue divided by total gold ounces sold and total copper revenue divided by total copper pounds sold, respectively, "Operating expenses ($/oz gold, co-product)" is total operating expenses apportioned to gold based on a percentage of activity basis divided by total gold ounces sold, "Operating expenses ($/lb copper, co-product)" is total operating expenses apportioned to copper based on a percentage of activity basis divided by total copper pounds sold; "Depreciation and depletion ($/oz gold)" is depreciation and depletion expenses divided by total gold ounces sold. |
|
6. |
Key performance indicator data for the three and nine months ended |
Non-GAAP Financial Performance Measures
Cash Costs per Gold Ounce Sold
"Cash costs per gold ounce sold" is a common non-GAAP financial performance measure used in the gold mining industry but does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers.
This measure is intended to provide additional information only and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. This measure is not necessarily indicative of cash generated from operations under IFRS Accounting Standards or operating costs presented under IFRS Accounting Standards.
Cash costs figures are calculated in accordance with a standard developed by
The Company produces copper and silver as by-products of its gold production. The calculation of cash costs per gold ounce for
To provide additional information to investors,
Sustaining Capital and Sustaining Leases
"Sustaining capital" and "sustaining lease" are non-GAAP financial performance measures that do not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers.
Growth Capital
"Growth capital" is a non-GAAP financial performance measure that does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers.
All-In Sustaining Costs (AISC) per Gold Ounce Sold
"All-in sustaining costs per gold ounce sold" or ("AISC") is a non-GAAP financial performance measure that does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers.
"All-in sustaining costs per gold ounce sold" is intended to provide additional information only and does not have any standardized meaning under IFRS Accounting Standards and may not be comparable to similar measures presented by other mining companies. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. The measure is not necessarily indicative of cash flow from operations under IFRS Accounting Standards or operating costs presented under IFRS Accounting Standards.
Costs excluded from all-in sustaining costs per gold ounce sold are non-sustaining capital expenditures, non-sustaining lease payments and exploration costs, financing costs, tax expense, and transaction costs associated with mergers, acquisitions and divestitures, and any items that are deducted for the purposes of adjusted earnings.
To provide additional information to investors, the Company has also calculated all-in sustaining costs per gold ounce sold on a co-product basis for New Afton, which removes the impact of other metal sales that are produced as a by-product of gold production and apportions the all-in sustaining costs to each metal produced on a percentage of revenue basis, and subsequently divides the amount by the total gold ounces or pounds of copper sold, as the case may be, to arrive at per ounce or per pound figures. By including cash costs as a component of all-in sustaining costs, the measure deducts by-product revenue from gross cash costs.
The following tables reconcile the above non-GAAP measures to the most directly comparable IFRS measure on an aggregate basis.
Cash Costs and All-in Sustaining Costs per Gold Ounce Reconciliation Tables
|
|
Three months ended |
Nine months ended
|
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
CONSOLIDATED CASH COST AND AISC RECONCILIATION |
|
|
|
|
|
Operating expenses |
131.2 |
107.6 |
345.6 |
323.9 |
|
Treatment and refining charges on concentrate sales |
2.6 |
4.1 |
8.8 |
14.1 |
|
By-product silver revenue |
(5.8) |
(5.0) |
(15.5) |
(13.7) |
|
By-product copper revenue |
(53.0) |
(46.1) |
(165.2) |
(152.4) |
|
Total Cash costs1 |
75.0 |
60.6 |
173.7 |
172.0 |
|
Gold ounces sold4 |
117,481 |
81,791 |
245,241 |
219,565 |
|
Cash costs per gold ounce sold (by-product basis)(2) |
639 |
741.0 |
709 |
783.0 |
|
Sustaining capital expenditures1 |
19.2 |
19.8 |
85.9 |
77.2 |
|
Sustaining exploration - expensed |
1.6 |
0.1 |
1.8 |
0.3 |
|
Sustaining leases1 |
0.2 |
0.1 |
0.6 |
1.9 |
|
Corporate G&A including share-based compensation |
13.4 |
14.3 |
37.3 |
29.5 |
|
Reclamation expenses |
3.9 |
2.9 |
9.4 |
8.3 |
|
Total all-in sustaining costs1 |
113.3 |
97.8 |
308.7 |
289.1 |
|
Gold ounces sold4 |
117,481 |
81,791 |
245,241 |
219,565 |
|
All-in sustaining costs per gold ounce sold (by-product basis)2 |
966 |
1,195 |
1,260 |
1,317 |
|
|
Three months ended |
Nine months ended
|
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
NEW AFTON CASH COSTS AND AISC RECONCILIATION |
|
|
|
|
|
Operating expenses |
40.9 |
34.4 |
124.6 |
120.9 |
|
Treatment and refining charges on concentrate sales |
2.6 |
4.1 |
8.7 |
14.1 |
|
By-product silver revenue |
(1.3) |
(0.8) |
(3.6) |
(2.6) |
|
By-product copper revenue |
(53.0) |
(46.1) |
(165.2) |
(152.4) |
|
Total Cash costs1 |
(10.8) |
(8.5) |
(35.5) |
(19.9) |
|
Gold ounces sold4 |
14,755 |
14,564 |
50,039 |
49,728 |
|
Cash costs per gold ounce sold (by-product basis)2 |
(730) |
(583) |
(708) |
(401) |
|
Sustaining capital expenditures1 |
1.3 |
1.9 |
2.7 |
7.7 |
|
Sustaining leases(1) |
— |
— |
0.1 |
0.5 |
|
Reclamation expenses |
0.7 |
0.6 |
2.2 |
2.0 |
|
Total all-in sustaining costs1 |
(8.8) |
(5.9) |
(30.5) |
(9.7) |
|
Gold ounces sold4 |
14,755 |
14,564 |
50,039 |
49,728 |
|
All-in sustaining costs per gold ounce sold (by-product basis)2 |
(595) |
(408) |
(609) |
(195) |
|
|
Three months ended |
Nine months ended
|
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
|
|
|
|
|
|
Operating expenses |
90.4 |
73.2 |
221.1 |
203.0 |
|
By-product silver revenue |
(4.5) |
(4.1) |
(11.9) |
(11.1) |
|
Total Cash costs1 |
85.9 |
69.1 |
209.2 |
191.9 |
|
Gold ounces sold4 |
102,725 |
67,288 |
195,202 |
169,837 |
|
Cash costs per gold ounce sold (by-product basis)2 |
836 |
1,028 |
1,072 |
1,130 |
|
Sustaining capital expenditures1 |
17.9 |
17.9 |
83.3 |
69.5 |
|
Sustaining leases1 |
— |
— |
— |
1.0 |
|
Reclamation expenses |
3.3 |
2.2 |
7.2 |
6.3 |
|
Total all-in sustaining costs1 |
107.1 |
89.2 |
299.7 |
268.7 |
|
Gold ounces sold4 |
102,725 |
67,228 |
195,202 |
169,837 |
|
All-in sustaining costs per gold ounce sold (by-product basis)2 |
1,043 |
1,327 |
1,536 |
1,582 |
|
Three months ended |
|||
|
(in millions of |
Gold |
Copper |
Total |
|
NEW AFTON CASH COSTS AND AISC RECONCILIATION (ON A CO-PRODUCT BASIS) |
|
|
|
|
Operating expenses |
12.3 |
28.7 |
40.9 |
|
Units of metal sold |
14,755 |
11.9 |
|
|
Operating expenses ($/oz gold or lb copper sold, co-product3 |
832 |
2.41 |
|
|
Treatment and refining charges on concentrate sales |
0.8 |
1.8 |
2.6 |
|
By-product silver revenue |
(0.4) |
(0.9) |
(1.3) |
|
Cash costs (co-product)3 |
12.7 |
29.6 |
42.2 |
|
Cash costs per gold ounce sold or lb copper sold (co-product)3 |
859 |
2.49 |
|
|
Sustaining capital expenditures1 |
0.4 |
0.9 |
1.3 |
|
Sustaining leases1 |
— |
— |
— |
|
Reclamation expenses |
0.2 |
0.5 |
0.7 |
|
All-in sustaining costs (co-product)3 |
13.3 |
31.0 |
44.2 |
|
All-in sustaining costs per gold ounce sold or lb copper sold (co-product)3 |
900 |
2.61 |
|
|
(i) Apportioned to each metal produced on a percentage of activity basis. For the above reconciliation table, 30% of operating costs were |
|||
|
Three months ended |
|||
|
(in millions of |
Gold |
Copper |
Total |
|
NEW AFTON CASH COSTS AND AISC RECONCILIATION (ON A CO-PRODUCT BASIS) |
|
|
|
|
Operating expenses |
10.3 |
24.1 |
34.4 |
|
Units of metal sold |
14,564 |
11.0 |
|
|
Operating expenses ($/oz gold or lb copper sold, co-product3 |
709 |
2.18 |
|
|
Treatment and refining charges on concentrate sales |
1.2 |
2.9 |
4.1 |
|
By-product silver revenue |
(0.3) |
(0.6) |
(0.8) |
|
Cash costs (co-product)3 |
11.3 |
26.4 |
37.6 |
|
Cash costs per gold ounce sold or lb copper sold (co-product)3 |
775 |
2.39 |
|
|
Sustaining capital expenditures1 |
0.6 |
1.4 |
1.9 |
|
Sustaining leases1 |
— |
— |
— |
|
Reclamation expenses |
0.2 |
0.4 |
0.6 |
|
All-in sustaining costs (co-product)3 |
12.1 |
28.1 |
40.2 |
|
All-in sustaining costs per gold ounce sold or lb copper sold (co-product)3 |
828 |
2.55 |
|
|
(i) Apportioned to each metal produced on a percentage of activity basis. For the above reconciliation table, 30% of operating costs were |
|||
|
Nine months ended |
|||
|
(in millions of |
Gold |
Copper |
Total |
|
NEW AFTON CASH COSTS AND AISC RECONCILIATION (ON A CO-PRODUCT BASIS) |
|
|
|
|
Operating expenses |
37.4 |
87.3 |
124.6 |
|
Units of metal sold |
50,039 |
37.8 |
|
|
Operating expenses ($/oz gold or lb copper sold, co-product3 |
747 |
2.31 |
|
|
Treatment and refining charges on concentrate sales |
2.6 |
6.1 |
8.7 |
|
By-product silver revenue |
(1.1) |
(2.6) |
(3.7) |
|
Cash costs (co-product)3 |
38.9 |
90.8 |
129.6 |
|
Cash costs per gold ounce sold or lb copper sold (co-product)3 |
778 |
2.40 |
|
|
Sustaining capital expenditures1 |
0.8 |
1.9 |
2.7 |
|
Sustaining leases1 |
— |
0.1 |
0.1 |
|
Reclamation expenses |
0.7 |
1.5 |
2.2 |
|
All-in sustaining costs (co-product)3 |
40.4 |
94.3 |
134.6 |
|
All-in sustaining costs per gold ounce sold or lb copper sold (co-product)3 |
808 |
2.49 |
|
|
(i) Apportioned to each metal produced on a percentage of activity basis. For the above reconciliation table, 30% of operating costs were |
|||
|
Nine months ended |
|||
|
(in millions of |
Gold |
Copper |
Total |
|
NEW AFTON CASH COSTS AND AISC RECONCILIATION (ON A CO-PRODUCT BASIS) |
|
|
|
|
Operating expenses |
36.3 |
84.7 |
120.9 |
|
Units of metal sold |
49,728 |
36.4 |
|
|
Operating expenses ($/oz gold or lb copper sold, co-product3 |
730 |
2.33 |
|
|
Treatment and refining charges on concentrate sales |
4.2 |
9.9 |
14.1 |
|
By-product silver revenue |
(0.8) |
(1.8) |
(2.6) |
|
Cash costs (co-product)3 |
39.7 |
92.7 |
132.4 |
|
Cash costs per gold ounce sold or lb copper sold (co-product)3 |
799 |
2.55 |
|
|
Sustaining capital expenditures1 |
2.3 |
5.4 |
7.7 |
|
Sustaining leases1 |
0.1 |
0.3 |
0.4 |
|
Reclamation expenses |
0.6 |
1.4 |
2.0 |
|
All-in sustaining costs (co-product)3 |
42.8 |
99.8 |
142.6 |
|
All-in sustaining costs per gold ounce sold or lb copper sold (co-product)3 |
861 |
2.74 |
|
|
(i) Apportioned to each metal produced on a percentage of activity basis. For the above reconciliation table, 30% of operating costs were |
|||
Sustaining Capital Expenditures Reconciliation Table
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
TOTAL SUSTAINING CAPITAL EXPENDITURES |
|
|
|
|
|
Mining interests per consolidated statement of cash flows |
75.6 |
62.5 |
242.9 |
195.8 |
|
New Afton growth capital expenditures1 |
(29.3) |
(28.7) |
(78.6) |
(86.8) |
|
|
(27.1) |
(14.0) |
(78.4) |
(31.8) |
|
Sustaining capital expenditures1 |
19.2 |
19.8 |
85.9 |
77.2 |
Adjusted Net Earnings/(Loss) and Adjusted Net Earnings per Share
"Adjusted net earnings" and "adjusted net earnings per share" are non-GAAP financial performance measures that do not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers. Net earnings have been adjusted, including the associated tax impact, for loss on repayment of long-term debt, corporate restructuring and the group of costs in "Other gains and losses" as per Note 3 of the Company's unaudited condensed interim consolidated financial statements. Key entries in this grouping are: the fair value changes for the
The Company uses "adjusted net earnings" for its own internal purposes. Management's internal budgets and forecasts and public guidance do not reflect the items which have been excluded from the determination of "adjusted net earnings". Consequently, the presentation of "adjusted net earnings" enables investors to better understand the underlying operating performance of the Company's core mining business through the eyes of management. Management periodically evaluates the components of "adjusted net earnings" based on an internal assessment of performance measures that are useful for evaluating the operating performance of
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
ADJUSTED NET EARNINGS RECONCILIATION |
|
|
|
|
|
Earnings before taxes |
174.0 |
36.1 |
232.1 |
18.6 |
|
Other losses |
49.2 |
29.1 |
103.1 |
84.6 |
|
Loss on repayment of long-term debt |
0.6 |
— |
5.1 |
— |
|
Corporate restructuring |
— |
— |
3.3 |
— |
|
Adjusted net earnings before taxes |
223.8 |
65.2 |
343.6 |
103.2 |
|
Income tax expense |
(31.7) |
1.8 |
(37.9) |
28.9 |
|
Income tax adjustments |
7.4 |
(2.7) |
(4.4) |
(37.8) |
|
Adjusted income tax expense1 |
(24.3) |
(0.9) |
(42.3) |
(8.9) |
|
Adjusted net earnings1 |
199.5 |
64.3 |
301.3 |
94.3 |
|
Adjusted net earnings per share (basic and diluted) ($/share)1 |
0.25 |
0.08 |
0.38 |
0.13 |
Cash Generated from Operations, before Changes in
"Cash generated from operations, before changes in non-cash operating working capital" is a non-GAAP financial performance measure that does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers. Other companies may calculate this measure differently and this measure is unlikely to be comparable to similar measures presented by other companies. "Cash generated from operations, before changes in non-cash operating working capital" excludes changes in non-cash operating working capital.
Cash generated from operations, before non-cash changes in working capital is intended to provide additional information only and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. This measure is not necessarily indicative of operating profit or cash flows from operations as determined under IFRS Accounting Standards. The following table reconciles this non-GAAP financial performance measure to the most directly comparable IFRS Accounting Standards measure.
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
CASH RECONCILIATION |
|
|
|
|
|
Cash generated from operations |
300.7 |
127.9 |
571.2 |
283.2 |
|
Change in non-cash operating working capital |
(4.3) |
(7.9) |
(23.8) |
(0.1) |
|
Cash generated from operations, before changes in non-cash operating working capital1 |
296.4 |
120.0 |
547.4 |
283.1 |
Free Cash Flow
"Free cash flow" is a non-GAAP financial performance measure that does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers.
|
|
Three months ended |
|||
|
(in millions of |
|
New Afton |
Other |
Total |
|
FREE CASH FLOW RECONCILIATION |
|
|
|
|
|
Cash generated from operations |
248.0 |
60.6 |
(7.9) |
300.7 |
|
Less: Mining interest capital expenditures |
(45.0) |
(30.5) |
— |
(75.5) |
|
Less: Lease payments |
(1.0) |
— |
(0.2) |
(1.1) |
|
Less: Cash settlement of non-current derivative financial liabilities |
(19.4) |
— |
— |
(19.4) |
|
Free Cash Flow1 |
182.6 |
30.1 |
(8.1) |
204.7 |
|
|
Three months ended |
|||
|
(in millions of |
|
New Afton |
Other |
Total |
|
FREE CASH FLOW RECONCILIATION |
|
|
|
|
|
Cash generated from operations |
84.0 |
49.9 |
(6.0) |
127.9 |
|
Less: Mining interest capital expenditures |
(32.0) |
(30.6) |
— |
(62.6) |
|
Add: Proceeds of sale from other assets |
— |
— |
— |
— |
|
Less: Lease payments |
— |
— |
(0.1) |
(0.1) |
|
Less: Cash settlement of non-current derivative financial liabilities |
(8.2) |
— |
— |
(8.2) |
|
Free Cash Flow1 |
43.8 |
19.3 |
(6.1) |
57.0 |
|
|
Nine months ended |
|||
|
(in millions of |
|
New Afton |
Other |
Total |
|
FREE CASH FLOW RECONCILIATION |
|
|
|
|
|
Cash generated from operations |
412.1 |
196.6 |
(37.5) |
571.2 |
|
Less: Mining interest capital expenditures |
(161.6) |
(81.3) |
— |
(242.9) |
|
Less: Lease payments |
(2.8) |
(0.1) |
(0.5) |
(3.4) |
|
Less: Cash settlement of non-current derivative financial liabilities |
(32.9) |
— |
— |
(32.9) |
|
Free Cash Flow1 |
214.8 |
115.2 |
(38.0) |
292.0 |
|
|
Nine months ended |
|||
|
(in millions of |
|
New Afton |
Other |
Total |
|
FREE CASH FLOW RECONCILIATION |
|
|
|
|
|
Cash generated from operations |
178.4 |
125.6 |
(20.8) |
283.2 |
|
Less: Mining interest capital expenditures |
(101.3) |
(94.5) |
— |
(195.8) |
|
Add: Proceeds of sale from other assets |
— |
0.2 |
— |
0.2 |
|
Less: Lease payments |
(0.9) |
(0.5) |
(0.5) |
(1.9) |
|
Less: Cash settlement of non-current derivative financial liabilities |
(22.9) |
— |
— |
(22.9) |
|
Free Cash Flow1 |
53.5 |
30.8 |
(21.3) |
62.8 |
Average Realized Price
"Average realized price per ounce of gold sold" is a non-GAAP financial performance measure that does not have any standardized meaning under IFRS Accounting Standards and therefore may not be comparable to similar measures presented by other issuers, who may calculate this measure differently. Management uses this measure to better understand the price realized in each reporting period for gold sales. "Average realized price per ounce of gold sold" is intended to provide additional information only and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. The following tables reconcile this non-GAAP financial performance measure to the most directly comparable IFRS Accounting Standards measure on an aggregate and mine-by-mine basis.
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
TOTAL AVERAGE REALIZED PRICE |
|
|
|
|
|
Revenue from gold sales |
405.0 |
203.3 |
803.7 |
504.3 |
|
Treatment and refining charges on gold concentrate sales |
1.3 |
1.8 |
4.3 |
6.0 |
|
Gross revenue from gold sales |
406.3 |
205.1 |
808.0 |
510.3 |
|
Gold ounces sold |
117,481 |
81,791 |
245,241 |
219,565 |
|
Total average realized price per gold ounce sold ($/ounce)1 |
3,458 |
2,507 |
3,295 |
2,324 |
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
NEW AFTON AVERAGE REALIZED PRICE |
|
|
|
|
|
Revenue from gold sales |
50.6 |
35.1 |
158.3 |
109.8 |
|
Treatment and refining charges on gold concentrate sales |
1.3 |
1.8 |
4.3 |
6.0 |
|
Gross revenue from gold sales |
51.9 |
36.9 |
162.6 |
115.8 |
|
Gold ounces sold |
14,755 |
14,564 |
50,039 |
49,728 |
|
New Afton average realized price per gold ounce sold ($/ounce)1 |
3,517 |
2,536 |
3,250 |
2,330 |
|
|
Three months ended |
Nine months ended |
||
|
(in millions of |
2025 |
2024 |
2025 |
2024 |
|
|
|
|
|
|
|
Revenue from gold sales |
354.4 |
168.1 |
645.4 |
394.5 |
|
Gold ounces sold |
102,725 |
67,228 |
195,202 |
169,837 |
|
|
3,450 |
2,501 |
3,306 |
2,323 |
For additional information with respect to the non-GAAP measures used by the Company, refer to the detailed "Non-GAAP Financial Performance Measure" section disclosure in the MD&A for the three and nine months ended
Cautionary Note Regarding Forward-Looking Statements
Certain information contained in this news release, including any information relating to
All forward-looking statements in this news release are based on the opinions and estimates of management as of the date such statements are made and are subject to important risk factors and uncertainties, many of which are beyond
Forward-looking statements are necessarily based on estimates and assumptions that are inherently subject to known and unknown risks, uncertainties and other factors that may cause actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. Such factors include, without limitation: price volatility in the spot and forward markets for metals and other commodities; discrepancies between actual and estimated production, between actual and estimated costs, between actual and estimated Mineral Reserves and Mineral Resources and between actual and estimated metallurgical recoveries; equipment malfunction, failure or unavailability; accidents; risks related to early production at the
Technical Information
All scientific and technical information contained in this news release has been reviewed and approved by
View original content to download multimedia:https://www.prnewswire.com/news-releases/new-gold-reports-third-quarter-2025-results-302597368.html
SOURCE