BQE Water Reports Audited Year End 2025 Results
"Building on our strong growth throughout the year, we closed out the fourth quarter achieving new records across nearly every key metric in our annual results. We ended the year delivering
FINANCIAL HIGHLIGHTS
- Record GAAP Revenues of
$35.5 million and Proportional Revenues of$39.9 million in 2025, an increase of$18.4 million (107%) and$15.1 million (61%) respectively compared to 2024. - Gross margin of
$15.3 million in 2025 compared to$8.4 million in 2024, an increase of$6.9 million (81%). - Record net income for the year of
$8.1 million compared to$4.8 million in the prior year, an increase of$3.3 million (68%). - Earnings per share (basic) of
$6.23 in 2025 compared to$3.78 in 2024. - Adjusted EBITDA of
$8.2 million in 2025 compared to$5.6 million the year prior, an increase of$2.6 million (47%). - Increased working capital (current assets less current liabilities) by
$8.8 million , or 70% year-over-year, to$21.4 million as atDecember 31, 2025 . - Grew net cash and cash equivalents by
$7.2 million , or 61% year-over-year, to$19.0 million as atDecember 31, 2025 .
Selected financial results for the 3 and 12 months ended
|
(in '000s) |
3 months ended |
|
12 months ended |
||
|
|
2025 |
2024 |
|
2025 |
2024 |
|
|
$ |
$ |
|
$ |
$ |
|
Revenues under GAAP |
7,504 |
5,088 |
|
35,541 |
17,178 |
|
Proportional Revenues |
8,424 |
5,765 |
|
39,934 |
24,798 |
|
Net income |
1,647 |
1,214 |
|
8,063 |
4,806 |
|
Adjusted EBITDA |
548 |
(2) |
|
8,230 |
5,583 |
COMMENTARY AND OUTLOOK
Building on our strong growth and record-setting performance in 2024, we achieved new records across nearly every key metric in 2025. Our 2025 financial results highlight our enviable position as a well capitalized clean technology company delivering strong revenue growth and profitability. We ended the year with
Key Developments in 2025
One very important development for us in 2025 was the
It must be said that we would not have been able to execute at
- The Eagle project allowed our
Yukon operating team to triple in size and our relationship with the First Nation of Na-Cho Nyäk Dun to strengthen. We believe this puts us in a very strong position for water treatment projects across theYukon in the future. - By highlighting the importance and benefits of having water treatment and toxicological expertise and testing capability in-house and under one roof, the Eagle project was the main driver behind our investment and expansion into aquatic toxicology. We believe our expansion into aquatic toxicology has created a truly disruptive differentiator for us. We are the only company offering compliance with both water quality and toxicity criteria in the mining market.
- The Eagle project created truly unique opportunities for accelerated talent development. Young engineers who gained experience in the field last year are now integrated into our engineering design projects.
Since the emergency response treatment at
Another key development for us in 2025 was the completion of the Selen-IX™ project at the
The increase in 2025 revenue over 2024 came from a combination of technical services and growth from existing operations. We achieved: (1) modest but strategically important expansions of our scope of operations services at all of our US sites in the second half of 2025 by reaffirming our role in the success of these long-term operations; (2) a higher than usual volume of water at
2025 also included an important internal reorganization at the Company. Triggered by growing pains and the realization that our internal structure, last modified during the pandemic, was no longer optimal for the business, we completed a company-wide talent assessment. This assessment established an organizational structure designed to increase productivity, accelerate talent development, and allow the Company to support its goal to double in size in three years. Highlights of the reorganization include:
- Business development capacity doubled.
- New leadership roles for IP capture and development, talent development and performance management, and corporate environmental health & safety.
- Integration of the project delivery team, combining engineering, automation, commissioning, treatability testing, aquatic toxicology testing, operations support, and project management office sub-groups.
- Team members in
Latin America are now fully integrated into the rest of the Company in all functions including business development, engineering design, laboratory and pilot testing.
Outlook for 2026
We presently have good visibility and certainty over several larger technical services contracts and expect strong results in the first half of 2026 in this area; specifically:
- Operations services for the emergency treatment system at
Eagle Mine will continue untilJune 2026 . Since we do not have an agreement to operate the system for more than 6 months, we will continue to report this project under technical services. - Engineering design for the long-term treatment system at the
Eagle Mine will complete at the end of Q1 2026. - Technical services-related engineering design/procurement/site installation and commissioning of an ion exchange system at a rhenium recycling facility in
Canada . Once completed, the operation of this system is expected to involve BQE personnel in a support capacity. - Detailed engineering, automation, and field construction support to assist with the implementation of SART at the New Britannia mill in
Manitoba . Once completed, the operation of this system is expected to involve BQE personnel in a technical supervisory capacity. - Technical services including detailed engineering, procurement assistance, and site installation assistance for cyanide destruction and for SART integration into a tailings re-processing demonstration facility in
Mexico . - Feasibility study for SART integration into an existing gold-silver mine in
Mexico . - Advisory services related to water management and treatment for five different projects across
Canada .
On the operations services front, we anticipate strong growth in 2026. Projects where we have signed new multiyear agreements include:
- 20-year contract with the BC government to operate the mine water treatment plant at the
Britannia Mine . - Three-year contract with
Canadian Royalties to operate the mine water treatment plant atNunavik Nickel Project through our joint venture betweenBQE Water andNuvumiut Development . - Two-year contract to operate a sulphate removal system at a lead smelter and refinery in
Quebec .
In addition to these already signed contracts, we are in active discussions about further potential operations services agreements starting in 2026 at four additional sites across
Positioning and Outlook Beyond 2026
There has been no direct impact on
Focus on the development of critical minerals projects in
While shortened permitting timelines and financial support by western governments accelerate industrial development, we have not seen any relaxation in the environmental standards and/or lessening of the importance of social acceptability criteria applied to new projects. In fact, over the last 12 months, we have seen a notable increase in the volume of proposals and/or technical services already delivered in connection with early-stage projects. These typically enter permitting within the next two years.
The renewed interest in gold has also driven an increase in demand for our cyanide recycling and cyanide destruction expertise. Presently, our pipeline includes a dozen SART and cyanide destruction projects, some of them already in the execution phase and some in the preliminary assessment stage with clients ranging from top tier producers to junior mining companies.
Our pipeline of opportunities remains well balanced between projects driven by environmental compliance, water reuse maximization, and pure economics of recovery of value. The pipeline is also well diversified in terms of the number of different clients, senior versus junior companies, and geography with
With proven technologies, unique expertise, presence in key geographies, and a broad basket of water services spanning all stages of natural resource projects from permitting to closure, we believe
OPERATIONAL SERVICES HIGHLIGHTS
Our operational services consist of the operation or technical supervision of water treatment plants, which generate recurring revenues from three main sources: sales of recovered metals, water treatment fees and operations support fees. The Company's operations by source of revenue are as follows:
|
Operations |
Location |
Revenue Source |
|
JCC-BQE Joint Venture |
|
Sales of recovered metals |
|
MWT-BQE Joint Venture |
|
Water treatment fees |
|
|
|
Water treatment fees |
|
Zhongkuang Metallurgical Facilities for MWT |
|
Operations support fees |
|
Zhaojin Metallurgical Facilities for MWT |
|
Operations support fees |
|
Shandong Gold SART plant for MWT |
|
Operations support fees |
|
Power utility ash pond for WesTech |
|
Water treatment fees |
|
Base metal project for a metal producer |
|
Operations support fees |
|
|
|
Operations support fees |
JCC-BQE Joint Venture Operations
Our 50/50 joint venture with partner Jiangxi Copper Company ("JCC") operates three water treatment plants, two of which at
|
(in '000s) |
2025 |
2024 |
|
Water treated (cubic metres) |
13,742 |
21,842 |
|
Copper recovered (pounds) |
1,213 |
2,662 |
|
Zinc recovered (pounds) |
1,085 |
1,231 |
During 2025, all three plants met mechanical availability and process performance set by the Company. The volume of water treated decreased by 37% year-over-year, the mass of copper recovered decreased by 54%, and the mass of zinc recovered decreased by 12%. Such changes in water volume and metal grade in feed water from period to period are largely the result of environmental conditions beyond the control of the joint venture.
MWT-BQE Joint Venture Operations
Our 20% share of MWT-BQE is with our 80% partner
|
(in '000s) |
2025 |
2024 |
|
Water treated (cubic metres) |
224 |
296 |
BQE Water Operations
The number of operating days contributing to water treatment or support fees for the 12 months ended
|
(in days) |
2025 |
2024 |
|
|
240 |
202 |
|
Zhongkuang SART plant |
359 |
356 |
|
Zhaojin SART plant |
359 |
358 |
|
Shandong Gold SART plant |
83 |
- |
|
Water treatment plant in |
263 |
264 |
|
|
22 |
- |
|
Water treatment plants in |
365 |
365 |
The volume of water treated by geographic location for the 12 months ended
|
(in '000s cubic metres) |
2025 |
2024 |
|
|
2,620 |
2,075 |
|
SART plants in |
614 |
652 |
|
Water treatment plants in USA |
2,653 |
1,566 |
The Company, with our Inuit partner
In 2021, we began operations of the Zhongkuang SART (sulphidication-acidification-recycling-thickening) plant and the Zhaojin SART plant at metallurgical facilities in
In 2022, we began operations of a treatment plant utilizing our Selen-IX™ process in
In 2022, we completed the commissioning of a treatment plant utilizing a combination of nanofiltration and our proprietary selenium electro-reduction process for the simultaneous removal of selenium and sulphate from mine water for a base metal project in the American Southwest. In
In
TECHNICAL SERVICES HIGHLIGHTS
Trusted Advisory Services (Water Management and Water Studies)
- Continued to provide water treatment operations services for the temporary emergency treatment system at the
Eagle Gold Mine in theYukon . - Initiated preliminary engineering design of a long-term water treatment system for the
Eagle Mine to transition from the temporary emergency response to a new system fit for purpose and allowing compliance over a wide range of project scenarios, including a mine re-start. - Completed the commissioning and initiated continuous operations of new sulphate removal treatment stage to achieve compliance with a sulphate limit of less than 1,500 mg/L at an integrated lead smelter-recycling facility in
Eastern Canada . - Completed the design and automation of an ion exchange system for lithium brine purification and initiated assistance with installation for a customer in
Canada . - Continued to provide field operations and engineering design services for a water treatment system integrated into a rare earth extraction project in
Brazil . - Continued to perform lab testing of nickel and cobalt recovery from acid mine water at an existing operation at one of the major metal producers in
Africa . - Continued to perform laboratory scale testing of rhenium recovery from wastewater produced by gas scrubber blowdown in
Chile . - Continued to perform a preliminary assessment of water treatment to enable water reuse for mineral flotation in
Mexico . - Initiated a preliminary technical assessment of applying the company's BioSulphide process as part of mine closure for an existing copper mine approaching the end-of-life in Mexico.
- Completed preliminary assessment and lab treatability testing for dewatering of an open pit at an existing gold-silver mine in
Mexico .
Cyanide Management (Destruction and Recycle)
- Continued to provide plant engineering design services requiring the end-of-pipe cyanide level below 8 ppb to a project in the US.
- Performed METSIM modelling, laboratory testing, and basic engineering for SART integration into the New Britannia mill in
Manitoba, Canada . - Continued with the engineering design for construction of a SART plant at a new mine under development in
Mexico .
Aquatic Toxicology Services
- Initiated testing involving investigation of water quality on early life stages of trout for a client in BC.
- Initiated development of nitrate guideline for a client in
Alberta .
SELECTED FINANCIAL INFORMATION
For a complete set of Financial Statements and MD&A, please go to www.bqewater.com.
|
(in $'000 except for per share amounts) |
2025 |
2024 |
2023 |
|
|
$ |
$ |
$ |
|
Revenues |
35,541 |
17,178 |
18,137 |
|
Operating expenses (excluding depreciation) |
(20,279) |
(8,769) |
(9,075) |
|
Gross margin |
15,262 |
8,409 |
9,062 |
|
|
|
|
|
|
Share of income from joint ventures |
206 |
2,472 |
419 |
|
General and administration |
(3,725) |
(3,172) |
(2,727) |
|
Sales and development |
(3,946) |
(3,131) |
(2,655) |
|
Share-based payments |
(903) |
(1,017) |
(466) |
|
Depreciation and amortization |
(517) |
(439) |
(430) |
|
Income from operations and joint ventures |
6,377 |
3,122 |
3,203 |
|
|
|
|
|
|
Other income, net |
140 |
422 |
115 |
|
Bad debt expense |
(58) |
(14) |
(473) |
|
Income tax recovery (expenses) |
1,604 |
1,276 |
(191) |
|
|
|
|
|
|
Net income for the year |
8,063 |
4,806 |
2,654 |
|
|
|
|
|
|
Earnings per share (basic) |
6.23 |
3.78 |
2.12 |
|
Earnings per share (diluted) |
6.17 |
3.75 |
2.08 |
|
|
|
|
|
|
Proportional Revenues (Non-GAAP measures) |
39,934 |
24,798 |
22,726 |
|
Adjusted EBITDA (Non-GAAP measures) |
8,230 |
5,583 |
4,656 |
|
Comprehensive income |
7,968 |
5,174 |
2,302 |
|
|
|
|
|
|
|
|
|
|
|
|
at |
at |
at |
|
|
2025 |
2024 |
2023 |
|
|
$ |
$ |
$ |
|
Cash and cash equivalents |
18,982 |
11,771 |
7,928 |
|
Working capital |
21,410 |
12,593 |
10,529 |
|
Total assets |
35,710 |
27,093 |
18,856 |
|
Total non-current liabilities |
2,549 |
1,842 |
1,900 |
|
Shareholders' equity |
28,795 |
20,529 |
14,776 |
NON-GAAP MEASURES
The Company uses non-GAAP financial measures to supplement our consolidated financial statements presented in accordance with generally accepted accounting principles (IFRS), or GAAP, to enhance overall understanding of the Company's current financial performance with investors and observers. Proportional Revenues and Adjusted EBITDA are reconciled as follows:
Proportional Revenues
This non-GAAP financial measure of Proportional Revenue adds
|
(in $'000s) |
2025 |
2024 |
|
|
$ |
$ |
|
Reported revenues under GAAP |
35,541 |
17,178 |
|
Share of revenues from joint ventures in |
4,393 |
7,620 |
|
Proportional Revenues |
39,934 |
24,798 |
Adjusted EBITDA
Adjusted EBITDA ("earnings before interest, taxes, depreciation and amortization") is intended to provide additional information only and does not have any standardized meaning under IFRS and may not be comparable to similar measures presented by other companies. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Consequently, the presentation of Adjusted EBITDA enables shareholders to better understand the underlying financial performance of our business through the eyes of management. Adjusted EBITDA includes adjustments of the Company's Proportional share of joint venture results. The following table reconciles this non-GAAP measure to the most directly comparable IFRS measure of net income:
|
(in $'000s) |
2025 |
2024 |
|
|
$ |
$ |
|
GAAP: Net income |
8,063 |
4,806 |
|
deduct: interest income |
(83) |
(92) |
|
deduct: income tax recovery, net |
(1,600) |
(757) |
|
add: depreciation and amortization |
964 |
915 |
|
EBITDA |
7,344 |
4,872 |
|
add: share-based payment expenses |
903 |
1,017 |
|
deduct: other income |
(254) |
(96) |
|
add: bad debt expense |
58 |
14 |
|
add/deduct: net foreign exchange |
179 |
(224) |
|
Adjusted EBITDA |
8,230 |
5,583 |
About
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
Certain information contained herein may not be based on historical fact and therefore constitutes "forward-looking information" under applicable Canadian securities legislation. This includes without limitation statements containing the words "plan", "expect", "project", "estimate", "intend", "believe", "anticipate", "may", "will" and other similar words or expressions. Forward-looking statements are based on the opinions and estimates of management at the date the statements are made, and are subject to a variety of risks, uncertainties and other factors that may cause actual events or results to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the Company's dependence on key personnel and contracts, uncertainty with respect to the profitability of the Company's technologies, competition, technology risk, the Company's ability to protect its intellectual property and proprietary information, fluctuations in commodity prices, currency risk, environmental regulation and the Company's ability to manage growth and other factors described in the Company's filings with the Canadian securities regulators at www.sedarplus.ca (including without limitation the factors described in the section entitled "Risks and Uncertainties" in the Company's MD&A for the year ended
SOURCE