GOLD ROYALTY REPORTS RECORD ANNUAL REVENUE AND OPERATING CASH FLOWS FOR 2025 AND STRONG OUTLOOK FOR GROWTH THROUGH 2030
Full Year and Q4 2025 Highlights
-
Fourth quarter 2025: Record revenue of
$4.5 million ,$5.2 million in Total Revenue, Land Agreement Proceeds and Interest*, and 1,255 gold equivalent ounces ("GEOs") for the quarter[*] -
Full year 2025: Record revenue of
$15.6 million and$17.8 million in Total Revenue, Land Agreement Proceeds and Interest for 5,173 GEOs for the year* - Positive full year 2025 operating cash flow of
$6.2 million and Adjusted EBITDA* of$9.8 million - Exited 2025 with over
$12 million in cash, no debt and a fully undrawn credit facility which was increased to$150 million , inclusive of a$25 million accordion feature as atFebruary 19, 2026
2026 and Five-Year Outlook
- 2026 guidance: Total GEOs are currently expected to increase to 7,500-9,300 in 2026, thanks to the continued ramp-up of our cash flowing assets and incorporates the addition of the Pedra Branca and an additional royalty on Borborema in late 2025 and early 2026, respectively. This outlook represents a mid-point increase of over 60% from 2025 results.
- Five-year outlook: GEOs are forecasted to increase to between 28,000 and 34,000 GEOs in 2030, representing peer-leading growth of over 490% based on the midpoint of guidance from 2025 results. The projected five-year outlook reflects continued contributions from our cornerstone producing assets, as well as new production from assets currently in development.
- See "2026 Outlook" and "Five-Year Outlook" below for further information regarding the Company's outlook.
|
___________ |
|
* Total Revenue, Land Agreement Proceeds and Interest, Adjusted EBITDA, and GEOs are each non-IFRS measures and do not have a standardized meaning under IFRS. See "Non-IFRS Measures" for further information. |
Selected Financial Highlights
The following table sets forth selected financial information for the three months and year ended
|
|
|
For the three months ended |
|
For the years ended |
||||
|
|
|
|
|
|
|
|
|
|
|
(in thousands of dollars, except per share and GEOs amounts) |
|
($) |
|
($) |
|
($) |
|
($) |
|
Revenue |
|
4,501 |
|
3,355 |
|
15,610 |
|
10,103 |
|
Net loss(1) |
|
(920) |
|
(3,193) |
|
(4,130) |
|
(3,411) |
|
Net loss per share, basic and diluted |
|
(0.00) |
|
(0.02) |
|
(0.02) |
|
(0.02) |
|
Cash provided by operating activities |
|
176 |
|
1,262 |
|
6,170 |
|
2,543 |
|
Non-IFRS |
|
|
|
|
|
|
|
|
|
Total Revenue, Land Agreement Proceeds and Interest(2) |
|
5,206 |
|
3,846 |
|
17,768 |
|
12,847 |
|
Adjusted EBITDA(2) |
|
3,198 |
|
1,240 |
|
9,751 |
|
4,779 |
|
Adjusted Net Loss(1)(2) |
|
(22) |
|
(2,721) |
|
(1,749) |
|
(1,150) |
|
Adjusted Net Loss Per Share, basic and diluted(2) |
|
(0.00) |
|
(0.02) |
|
(0.01) |
|
(0.01) |
|
GEOs(2) |
|
1,255 |
|
1,445 |
|
5,173 |
|
5,462 |
|
Statement of Financial Position |
|
|
|
|
|
|
|
|
|
Total assets |
|
822,756 |
|
737,515 |
|
822,756 |
|
737,515 |
|
Total non-current liabilities |
|
118,943 |
|
175,353 |
|
118,943 |
|
175,353 |
|
__________ |
|
|
Notes: |
|
|
1) |
Net loss and Adjusted Net Loss for the year ended |
|
2) |
Total Revenue, Land Agreement Proceeds and Interest, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Per Share, basic and diluted and GEOs are each non-IFRS measures and do not have a standardized meaning under IFRS. See "Non-IFRS Measures" below for further information. |
Please refer to the Company's Annual Report Form 20-F, including the audited financial statements included therein, copies of which are available under the Company's profile at www.sedarplus.ca and www.sec.gov.
Portfolio Update
Borborema mine
(2.75% NSR): On
Côté Gold mine (0.75% NSR, partial royalty coverage): On
Cozamin mine (1.0% NSR, partial royalty coverage): On
Additionally, on
Fenelon gold project (2.0% NSR): On
i-80 announced total production of 22,977 ounces of gold at
Ren project (1.5% NSR and 3.5% NPI): In its management discussion and analysis for the year ended
Tonopah West project (3.0% NSR): On
Vareš mine (100% copper stream with ongoing payments of 30% of the spot copper price): On
Additionally, DPM provided guidance including that expected production in 2026 from Vareš is expected to be better as compared to estimates in its most recent technical report for the project. For further information see DPM's announcement dated
Whistler project (1.0% NSR and right to acquire an additional 0.75% NSR): On
2026 Outlook
The Company currently forecasts total GEOs of between 7,500 and 9,300 for 2026, which includes approximately 684 GEOs relating to Land Agreement Proceeds credited against other mineral interest and interest payments, and is based on an assumed gold price of
Commodity prices will affect calculation of gold equivalent ounces from copper (and other metals) stream and royalties and from Land Agreement Proceeds and other payments; we present below a sensitivity table to illustrate the potential variability of our 2026 guidance to gold and copper metal prices.
|
|
Gold price ($/oz) |
|||
|
|
|
|
|
|
|
Copper price |
|
7,800 - 10,300 |
7,400 - 9,700 |
7,200 - 9,300 |
|
|
8,200 - 10,800 |
7,500 – 9,300 |
7,400 - 9,700 |
|
|
|
8,500 - 11,300 |
8,000 - 10,500 |
7,700 - 10,000 |
|
Five-Year Outlook
In 2030, we expect GEOs to increase to between 28,000 and 34,000, which includes approximately 600 GEOs of Land Agreement Proceeds credited against other mineral interests and interest payments. The mid-point of this outlook represents an over 490% increase in GEOs relative to actual 2025 results.
All production and expected production growth implied by our guidance is sourced from assets already held in our portfolio and is based on public forecasts, expected development timelines and other disclosures by the owners and operators of the properties underlying our interests. In addition to the current mining operations in production for 2026, our 2030 outlook includes contributions from the
We assume a gold price of
In addition to the price assumptions outlined above, the 2026 and five-year outlooks included herein are based on the disclosed forecasts and expectations of the owners and operators of the properties underlying out royalty and stream interests and our assessments thereof. The outlooks respecting land agreement proceeds are based on contractual payments under existing agreements.
Royalty Generator Model Update
Our royalty generator model continues to generate positive results with eight new royalties added in 2025. We have generated 56 royalties since the acquisition of
We currently have 38 properties subject to land agreements and six properties under lease generating land agreement proceeds. The model continues to incur low operating costs with only
2025 Results Conference Call Details
A conference call will be held on
Webinar: Click Here
US (toll-free): 1-866-652-5200
International: 1-412-206-6408
The fourth quarter and year end 2025 presentation materials will be available on
About
Qualified Person
Alastair Still,
Notice to Investors
For further information regarding the project updates regarding properties underlying the Company's royalties, stream and other interests, please refer to the disclosures of the operators thereof, including the news releases referenced herein and the other disclosures of such operators. Disclosure relating to properties in which
Unless otherwise indicated, the technical and scientific disclosure contained or referenced in this news release, including any references to mineral resources or mineral reserves, was prepared by the project operators in accordance with Canadian National Instrument 43-101, which differs significantly from the requirements of the
Forward-Looking Statements:
Certain of the information contained in this news release constitutes "forward-looking information" and "forward-looking statements" within the meaning of applicable Canadian and
Non-IFRS Measures
We have included, in this document, certain performance measures, including: (i) Total Revenue, Land Agreement Proceeds and Interest; (ii) Adjusted EBITDA; (iii) Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Share, basic and diluted; and (iv) GEOs which are each non-IFRS measures. The presentation of such non-IFRS measures is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. These non-IFRS measures do not have any standardized meaning prescribed by IFRS and other companies may calculate these measures differently.
Total Revenue, Land Agreement Proceeds and Interest
Total Revenue, Land Agreement Proceeds and Interest are determined by adding land agreement proceeds credited against other mineral interests and interests earned on gold-linked loan to total revenue. We have included this information as management believes certain investors use this information to evaluate our performance in comparison to other gold royalty companies in the precious metal mining industry.
Below is a reconciliation of our Total Revenue, Land Agreement Proceeds and Interest to total revenue for the periods indicated:
|
|
|
For t he three months ended |
|
For the years ended |
||||
|
|
|
|
|
|
|
|
|
|
|
(in thousands of dollars) |
|
($) |
|
($) |
|
($) |
|
($) |
|
Royalty |
|
2,390 |
|
1,629 |
|
7,122 |
|
4,806 |
|
Streaming |
|
808 |
|
893 |
|
3,224 |
|
893 |
|
Advance minimum royalty and pre-production royalty |
|
1,158 |
|
732 |
|
4,212 |
|
2,982 |
|
Land agreement proceeds |
|
369 |
|
297 |
|
1,613 |
|
3,085 |
|
Interest income on gold-linked loan |
|
481 |
|
295 |
|
1,597 |
|
1,081 |
|
Total Revenue, Land Agreement Proceeds and Interests |
|
5,206 |
|
3,846 |
|
17,768 |
|
12,847 |
|
Land agreement proceeds credited against other mineral interests |
|
(224) |
|
(196) |
|
(561) |
|
(1,663) |
|
Interest income credited against gold-linked loan |
|
(481) |
|
(295) |
|
(1,597) |
|
(1,081) |
|
Revenue |
|
4,501 |
|
3,355 |
|
15,610 |
|
10,103 |
Adjusted EBITDA
Adjusted EBITDA is determined by adjusting net loss for the impact of: depletion, depreciation, finance costs, current and deferred tax expense (recovery), interest income credited against gold-linked loan, transaction related and non-recurring general and administrative expenses1, non-cash share-based compensation, share of loss and dilution loss (gain) in associate, change in fair value of gold-linked loan, short-term investments and embedded derivative, foreign exchange (gain) loss, loss (gain) on loan modification, partial make-whole payment for redemption of convertible debentures and other income. We have included this information as management believes certain investors use this information to evaluate our performance in comparison to other gold royalty companies in the precious metal mining industry. The table below provides a reconciliation of net loss (income) to Adjusted EBITDA.
|
|
|
For t he three months ended |
|
For the years ended |
||||
|
|
|
|
|
|
|
|
|
|
|
(in thousands of dollars) |
|
($) |
|
($) |
|
($) |
|
($) |
|
Net loss |
|
(920) |
|
(3,193) |
|
(4,130) |
|
(3,411) |
|
Depletion |
|
1,287 |
|
1,771 |
|
2,658 |
|
3,204 |
|
Depreciation |
|
20 |
|
20 |
|
78 |
|
79 |
|
Finance costs |
|
1,533 |
|
2,188 |
|
8,266 |
|
8,043 |
|
Current tax expense (recovery) |
|
205 |
|
(80) |
|
323 |
|
506 |
|
Deferred tax recovery |
|
(291) |
|
(291) |
|
(528) |
|
(6,480) |
|
Land agreement proceeds credited against other mineral interests |
|
224 |
|
196 |
|
561 |
|
1,663 |
|
Interest income credited against gold-linked loan |
|
481 |
|
295 |
|
1,597 |
|
1,081 |
|
Transaction related and non-recurring general and administrative expenses |
|
230 |
|
8 |
|
409 |
|
424 |
|
Share-based compensation |
|
851 |
|
839 |
|
2,754 |
|
2,338 |
|
Share of loss in associate |
|
— |
|
97 |
|
80 |
|
64 |
|
Dilution loss (gain) in associate |
|
— |
|
— |
|
73 |
|
(9) |
|
Change in fair value of gold-linked loan |
|
(693) |
|
(331) |
|
(1,685) |
|
(1,681) |
|
Change in fair value of short-term investments |
|
(368) |
|
(19) |
|
(548) |
|
(38) |
|
Change in fair value of embedded derivative |
|
(70) |
|
(143) |
|
(483) |
|
(612) |
|
Foreign exchange (gain) loss |
|
5 |
|
(102) |
|
(34) |
|
14 |
|
Loss (gain) on loan modification |
|
933 |
|
— |
|
240 |
|
(310) |
|
Partial make-whole payment for redemption of convertible debentures |
|
4,222 |
|
— |
|
4,222 |
|
— |
|
Other income |
|
(4,451) |
|
(15) |
|
(4,102) |
|
(96) |
|
Adjusted EBITDA |
|
3,198 |
|
1,240 |
|
9,751 |
|
4,779 |
|
__________ |
|
1 Transaction related and non-recurring general and administrative expenses comprised of operating expenses that are not expected to be incurred on an ongoing basis. During the year ended |
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Share, basic and diluted
Adjusted Net Income (Loss) is calculated by adjusting net (loss) income for the impact of: land agreement proceeds credited against other mineral interests, interest income credited against gold-linked loan, accretion of convertible debentures, transaction related and non-recurring general and administrative expenses2, share of loss (gain) and dilution loss (gain) in associate, changes in fair value of gold-linked loan, short-term investments and embedded derivative, foreign exchange (gain) loss, gain on loan modification and other expense (income). Adjusted Net Income (Loss) Per Share, basic and diluted, have been determined by dividing the Adjusted Net Income (Loss) by the weighted average number of common shares for the applicable period. Management believes that they are useful measures of performance as they adjust for items which are not always reflective of the underlying operating performance of our business and/or are not necessarily indicative of future operating results. The following is a reconciliation of net loss to Adjusted Net (Loss) Income, Per Share, basic and diluted for the periods indicated:
|
|
|
For t he three months ended |
|
For the years ended |
||||
|
|
|
|
|
|
|
|
|
|
|
(in thousands of dollars, except per share amounts) |
|
($) |
|
($) |
|
($) |
|
($) |
|
Net loss |
|
(920) |
|
(3,193) |
|
(4,130) |
|
(3,411) |
|
Land agreement proceeds credited against other mineral interests |
|
224 |
|
196 |
|
561 |
|
1,663 |
|
Interest income credited against gold-linked loan |
|
481 |
|
295 |
|
1,597 |
|
1,081 |
|
Accretion of convertible debentures |
|
385 |
|
486 |
|
2,051 |
|
1,761 |
|
Partial make-whole payment for redemption of convertible debentures |
|
4,222 |
|
— |
|
4,222 |
|
— |
|
Transaction related and non-recurring general and administrative expenses |
|
230 |
|
8 |
|
409 |
|
424 |
|
Share of loss in associate |
|
— |
|
97 |
|
80 |
|
64 |
|
Dilution loss (gain) in associate |
|
— |
|
— |
|
73 |
|
(9) |
|
Change in fair value of gold-linked loan |
|
(693) |
|
(331) |
|
(1,685) |
|
(1,681) |
|
Change in fair value of short-term investments |
|
(368) |
|
(19) |
|
(548) |
|
(38) |
|
Change in fair value of embedded derivative |
|
(70) |
|
(143) |
|
(483) |
|
(612) |
|
Foreign exchange (gain) loss |
|
5 |
|
(102) |
|
(34) |
|
14 |
|
Loss (gain) on loan modification |
|
933 |
|
— |
|
240 |
|
(310) |
|
Other income |
|
(4,451) |
|
(15) |
|
(4,102) |
|
(96) |
|
Adjusted Net Income (Loss) |
|
(22) |
|
(2,721) |
|
(1,749) |
|
(1,150) |
|
Weighted average number of common shares |
|
188,005,702 |
|
169,505,388 |
|
174,986,972 |
|
159,516,299 |
|
Adjusted Net Income (Loss) Per Share, basic and diluted |
|
(0.00) |
|
(0.02) |
|
(0.01) |
|
(0.01) |
|
___________ |
|
2 Transaction related and non-recurring general and administrative expenses comprised of operating expenses that are not expected to be incurred on an ongoing basis. During the year ended |
GEOs
GEOs are determined by dividing Total Revenue, Land Agreement Proceeds and Interest by the average gold prices for the applicable period:
|
(in thousands of dollars, except Average Gold Price/oz |
|
Average |
|
Total Revenue, |
|
GEOs |
|
For the three months ended |
|
2,661 |
|
3,846 |
|
1,445 |
|
For the year ended |
|
|
|
12,847 |
|
5,462 |
|
For the three months ended |
|
4,149 |
|
5,206 |
|
1,255 |
|
For the year ended |
|
|
|
17,768 |
|
5,173 |
View original content:https://www.prnewswire.com/news-releases/gold-royalty-reports-record-annual-revenue-and-operating-cash-flows-for-2025-and-strong-outlook-for-growth-through-2030-302718167.html
SOURCE