02/21/2025 | Press release | Distributed by Public on 02/21/2025 05:02
|
Price $14.70 per Common Share
$17.93 per FT Share |
|
| | |
Price to
the Public |
| |
Underwriting
Commission(1) |
| |
Net Proceeds
to the Corporation(2) |
| |||||||||
Per Common Share
|
| | | $ | 14.70 | | | | | $ | 0.7350 | | | | | $ | 13.9650 | | |
Total(3)(4) | | | | $ | 70,560,000 | | | | | $ | 3,528,000 | | | | | $ | 67,032,000 | | |
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | S-1 | | |
CAUTIONARY NOTE TO UNITED STATES INVESTORS REGARDING PRESENTATION OF MINERAL RESERVE AND MINERAL RESOURCE ESTIMATES
|
| | | | S-1 | | |
CAUTION REGARDING FORWARD-LOOKING INFORMATION
|
| | | | S-2 | | |
DOCUMENTS INCORPORATED BY REFERENCE
|
| | | | S-4 | | |
DOCUMENTS FILED AS PART OF THE REGISTRATION STATEMENT
|
| | | | S-6 | | |
MARKETING MATERIALS
|
| | | | S-6 | | |
NOTICE REGARDING PRESENTATION OF FINANCIAL INFORMATION
|
| | | | S-6 | | |
CURRENCY PRESENTATION AND EXCHANGE RATE INFORMATION
|
| | | | S-7 | | |
THE CORPORATION
|
| | | | S-7 | | |
RECENT DEVELOPMENTS
|
| | | | S-8 | | |
RISK FACTORS
|
| | | | S-10 | | |
RISKS RELATED TO OUR BUSINESS
|
| | | | S-13 | | |
CONSOLIDATED CAPITALIZATION
|
| | | | S-14 | | |
USE OF PROCEEDS
|
| | | | S-14 | | |
PLAN OF DISTRIBUTION
|
| | | | S-15 | | |
RENUNCIATION OF CDE
|
| | | | S-18 | | |
DESCRIPTION OF SECURITIES DISTRIBUTED
|
| | | | S-20 | | |
PRIOR SALES
|
| | | | S-20 | | |
MARKET FOR SHARES
|
| | | | S-24 | | |
CERTAIN CANADIAN FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | S-25 | | |
CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | S-30 | | |
AGENT FOR SERVICE OF PROCESS
|
| | | | S-34 | | |
LEGAL MATTERS
|
| | | | S-34 | | |
INTEREST OF EXPERTS
|
| | | | S-34 | | |
AUDITORS, TRANSFER AGENT AND REGISTRAR
|
| | | | S-35 | | |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | S-35 | | |
ENFORCEABILITY OF CIVIL LIABILITIES
|
| | | | S-35 | | |
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
CAUTIONARY NOTE TO UNITED STATES INVESTORS
|
| | | | 2 | | |
CAUTION REGARDING FORWARD-LOOKING INFORMATION
|
| | | | 2 | | |
DOCUMENTS INCORPORATED BY REFERENCE
|
| | | | 5 | | |
ADDITIONAL INFORMATION
|
| | | | 6 | | |
DOCUMENTS FILED AS PART OF THE REGISTRATION STATEMENT
|
| | | | 7 | | |
EXCHANGE RATE INFORMATION
|
| | | | 7 | | |
THE CORPORATION
|
| | | | 7 | | |
MINERAL PROPERTY - ESKAY CREEK PROJECT
|
| | | | 10 | | |
ESKAY CREEK PROJECT - RECENT UPDATES
|
| | | | 39 | | |
CONSOLIDATED CAPITALIZATION
|
| | | | 39 | | |
USE OF PROCEEDS
|
| | | | 39 | | |
PLAN OF DISTRIBUTION
|
| | | | 40 | | |
DESCRIPTION OF SHARE CAPITAL
|
| | | | 41 | | |
DESCRIPTION OF DEBT SECURITIES
|
| | | | 41 | | |
DESCRIPTION OF WARRANTS
|
| | | | 43 | | |
DESCRIPTION OF SUBSCRIPTION RECEIPTS
|
| | | | 45 | | |
DESCRIPTION OF UNITS
|
| | | | 47 | | |
EARNINGS COVERAGE RATIOS
|
| | | | 48 | | |
PRIOR SALES
|
| | | | 48 | | |
MARKET FOR SHARES
|
| | | | 48 | | |
CERTAIN INCOME TAX CONSIDERATIONS
|
| | | | 48 | | |
RISK FACTORS
|
| | | | 49 | | |
AGENT FOR SERVICE OF PROCESS
|
| | | | 54 | | |
LEGAL MATTERS
|
| | | | 54 | | |
INTEREST OF EXPERTS
|
| | | | 54 | | |
AUDITORS, TRANSFER AGENT AND REGISTRAR
|
| | | | 55 | | |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 55 | | |
ENFORCEABILITY OF CIVIL LIABILITIES
|
| | | | 56 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Closing
|
| | | | 0.7408 | | | | | | 0.7396 | | | | | | 0.7296 | | |
High
|
| | | | 0.751 | | | | | | 0.7617 | | | | | | 0.8031 | | |
Low
|
| | | | 0.7216 | | | | | | 0.7243 | | | | | | 0.7285 | | |
Average
|
| | | | 0.7351 | | | | | | 0.7432 | | | | | | 0.7798 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Closing
|
| | | | 0.695 | | | | | | 0.7561 | | | | | | 0.7383 | | |
High
|
| | | | 0.751 | | | | | | 0.7617 | | | | | | 0.8031 | | |
Low
|
| | | | 0.6937 | | | | | | 0.7207 | | | | | | 0.7217 | | |
Average
|
| | | | 0.7302 | | | | | | 0.741 | | | | | | 0.7692 | | |
| | |
As at September 30, 2024
|
| |
After Giving
Effect to the Offering and FT Election (in Full), Assuming No Exercise of the Underwriters' Option(1) |
| |
After Giving Effect to
the Offering and FT Election (in Full), Assuming Full Exercise of the Underwriters' Option(1)(2) |
| |||||||||||||||
| | |
Actual
|
| |
After Giving Effect to
the Offering, Assuming No FT Election Nor Exercise of the Underwriters' Option(1) |
| ||||||||||||||||||
| | |
(thousands of Canadian dollars
except share amount) |
| | | | | | | | | | | | | |||||||||
Loan Capital
|
| | | $ | Nil | | | | | $ | Nil | | | | | $ | Nil | | | | | $ | Nil | | |
Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Common Shares
|
| | | | 107,364,198 | | | | | | 112,164,198 | | | | | | 112,164,198 | | | | | | 112,884,198 | | |
| | | | $ | 667,765 | | | | | $ | 733,797 | | | | | $ | 740,640 | | | | | $ | 750,645 | | |
Share Commitments
|
| | | $ | 500 | | | | | $ | 500 | | | | | $ | 500 | | | | | $ | 500 | | |
Warrants
|
| | | $ | 2,910 | | | | | $ | 2,910 | | | | | $ | 2,910 | | | | | $ | 2,910 | | |
Options
|
| | | $ | 33,504 | | | | | $ | 33,504 | | | | | $ | 33,504 | | | | | $ | 33,504 | | |
Share Units
|
| | | $ | 8,183 | | | | | $ | 8,183 | | | | | $ | 8,183 | | | | | $ | 8,183 | | |
Deficit
|
| | | $ | (622,460) | | | | | $ | (622,460) | | | | | $ | (622,460) | | | | | $ | (622,460) | | |
Total Shareholders' Equity
|
| | | $ | 90,402 | | | | | $ | 156,434 | | | | | $ | 163,277 | | | | | $ | 175,491 | | |
Total Capitalization
|
| | | $ | 90,402 | | | | | $ | 156,434 | | | | | $ | 163,277 | | | | | $ | 175,491 | | |
Use of Proceeds
|
| |
Total Funds(2)
|
| |
Total Funds(3)
|
| ||||||
General Working Capital(1)
|
| | | $ | 66,032,000 | | | | | $ | 72,874,755 | | |
| | |
Proportion of
Offered Shares |
| |||
BMO Nesbitt Burns Inc(1)(2)
|
| | | | 35.0% | | |
Raymond James Ltd.
|
| | | | 15.0% | | |
RBC Dominion Securities Inc.
|
| | | | 15.0% | | |
Agentis Capital Markets LP
|
| | | | 7.5% | | |
Canaccord Genuity Corp.
|
| | | | 7.5% | | |
CIBC World Markets Inc.
|
| | | | 7.5% | | |
Desjardins Securities Inc.
|
| | | | 7.5% | | |
TD Securities Inc.
|
| | | | 5.0% | | |
Total
|
| | | | 100% | | |
Date Issued
|
| |
Number of
Securities Issued |
| |
Type of
Securities Issued |
| |
Type of Transaction
|
| |
Issuance
Price Per Security ($) |
| |
Exercise
Price (if applicable) ($) |
| |||||||||
February 28, 2024
|
| | | | 11,667 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 28, 2024
|
| | | | 15,000 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 28, 2024
|
| | | | 11,667 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 28, 2024
|
| | | | 10,000 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
March 15, 2024
|
| | | | 8,334 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
March 15, 2024
|
| | | | 12,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
April 11, 2024
|
| | | | 6,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
April 16, 2024
|
| | | | 40,193 | | | |
Common Shares
|
| |
Asset Purchase Agreement
|
| | | | 6.22 | | | | | | - | | |
April 16, 2024
|
| | | | 79,858 | | | |
Common Shares
|
| |
Conversion of Tahltan Rights
|
| | | | - | | | | | | - | | |
April 22, 2024
|
| | | | 145,315 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
April 25, 2024
|
| | | | 87,811 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
April 29, 2024
|
| | | | 69,231 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
May 10, 2024
|
| | | | 10,000 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
May 10, 2024
|
| | | | 90,000 | | | |
Options
|
| |
Option Grant
|
| | | | - | | | | | | 6.75 | | |
May 14, 2024
|
| | | | 12,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
May 17, 2024
|
| | | | 64,702 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
May 17, 2024
|
| | | | 86,860 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
May 21, 2024
|
| | | | 6,250 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
May 22, 2024
|
| | | | 60,000 | | | |
Options
|
| |
Option Grant
|
| | | | - | | | | | | 6.48 | | |
June 24, 2024
|
| | | | 12,021,977 | | | |
Common Shares
|
| |
Private Placement
|
| | | | 8.32 | | | | | | - | | |
June 24, 2024
|
| | | | 3,418,702 | | | |
Common Shares
|
| |
Private Placement
|
| | | | 6.65 | | | | | | - | | |
June 30, 2024
|
| | | | 199,912 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
Date Issued
|
| |
Number of
Securities Issued |
| |
Type of
Securities Issued |
| |
Type of Transaction
|
| |
Issuance
Price Per Security ($) |
| |
Exercise
Price (if applicable) ($) |
| |||||||||
June 30, 2024
|
| | | | 16,485 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
July 3, 2024
|
| | | | 3,571 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
July 5, 2024
|
| | | | 1 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
July 5, 2024
|
| | | | 5,414 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
July 8, 2024
|
| | | | 6,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
July 8, 2024
|
| | | | 31,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 1.80 | | |
July 9, 2024
|
| | | | 6,125 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
July 17, 2024
|
| | | | 1,582 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
July 18, 2024
|
| | | | 50,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
July 18, 2024
|
| | | | 62,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
July 23, 2024
|
| | | | 26,250 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 1.80 | | |
July 30, 2024
|
| | | | 1,487 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 6, 2024
|
| | | | 50,000 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
August 12, 2024
|
| | | | 147,000 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
August 12, 2024
|
| | | | 1,928,000 | | | |
Options
|
| |
Option Grant
|
| | | | - | | | | | | 7.88 | | |
August 13, 2024
|
| | | | 1,541 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 13, 2024
|
| | | | 1,836 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 19, 2024
|
| | | | 714 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
August 19, 2024
|
| | | | 813 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 19, 2024
|
| | | | 3,714 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
August 19, 2024
|
| | | | 1,491 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 19, 2024
|
| | | | 1,072 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
August 19, 2024
|
| | | | 1,425 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
August 19, 2024
|
| | | | 1,476 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
September 13, 2024
|
| | | | 1,529 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 13, 2024
|
| | | | 875 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
September 13, 2024
|
| | | | 409,360 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
September 13, 2024
|
| | | | 149,974 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
September 16, 2024
|
| | | | 93,498 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
September 16, 2024
|
| | | | 12,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
September 16, 2024
|
| | | | 4,168 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
September 16, 2024
|
| | | | 1,513 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
September 16, 2024
|
| | | | 6,250 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
September 16, 2024
|
| | | | 962 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
September 17, 2024
|
| | | | 1,525 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 17, 2024
|
| | | | 10,663 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 17, 2024
|
| | | | 5,413 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 17, 2024
|
| | | | 1,582 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 19, 2024
|
| | | | 714 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
September 27, 2024
|
| | | | 5,337 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
October 2, 2024
|
| | | | 550 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.45 | | |
October 8, 2024
|
| | | | 662 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
October 16, 2024
|
| | | | 21,222 | | | |
Common Shares
|
| |
Asset Purchase Agreement
|
| | | | 11.78 | | | | | | - | | |
October 16, 2024
|
| | | | 3,714 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
Date Issued
|
| |
Number of
Securities Issued |
| |
Type of
Securities Issued |
| |
Type of Transaction
|
| |
Issuance
Price Per Security ($) |
| |
Exercise
Price (if applicable) ($) |
| |||||||||
October 16, 2024
|
| | | | 75,000 | | | |
Options
|
| |
Option Grant
|
| | | | - | | | | | | 13.00 | | |
October 17, 2024
|
| | | | 10,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
October 18, 2024
|
| | | | 25,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
October 18, 2024
|
| | | | 1,607 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
October 21, 2024
|
| | | | 1,250 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
October 24, 2024
|
| | | | 1,875 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
October 24, 2024
|
| | | | 805 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
October 24, 2024
|
| | | | 15,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.58 | | |
October 24, 2024
|
| | | | 2,032 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.00 | | |
October 24, 2024
|
| | | | 4,999 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.58 | | |
October 28, 2024
|
| | | | 1,967 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
October 31, 2024
|
| | | | 1,875 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 10.08 | | |
November 14, 2024
|
| | | | 50,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
November 14, 2024
|
| | | | 62,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
December 19, 2024
|
| | | | 4,167 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
December 19, 2024
|
| | | | 6,250 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
December 23, 2024
|
| | | | 1,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
December 24, 2024
|
| | | | 700 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 24, 2024
|
| | | | 1,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 24, 2024
|
| | | | 3 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
December 24, 2024
|
| | | | 2,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 24, 2024
|
| | | | 5,134 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 24, 2024
|
| | | | 4,031 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 27, 2024
|
| | | | 600 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 27, 2024
|
| | | | 3,164 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 7.08 | | |
December 27, 2024
|
| | | | 918 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.42 | | |
December 27, 2024
|
| | | | 1,967 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 27, 2024
|
| | | | 8,334 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 27, 2024
|
| | | | 4,303 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
December 30, 2024
|
| | | | 8,750 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
December 31, 2024
|
| | | | 500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 3, 2025
|
| | | | 2,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 1.36 | | |
January 6, 2025
|
| | | | 1,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 1.36 | | |
January 7, 2025
|
| | | | 1,587 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 1.36 | | |
January 8, 2025
|
| | | | 5,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
January 13, 2025
|
| | | | 62,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
January 15, 2025
|
| | | | 834 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 15, 2025
|
| | | | 68,750 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.16 | | |
January 15, 2025
|
| | | | 500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 15, 2025
|
| | | | 2,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 15, 2025
|
| | | | 2,900 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 15, 2025
|
| | | | 12,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
January 16, 2025
|
| | | | 3,534 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 20, 2025
|
| | | | 16,667 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.75 | | |
Date Issued
|
| |
Number of
Securities Issued |
| |
Type of
Securities Issued |
| |
Type of Transaction
|
| |
Issuance
Price Per Security ($) |
| |
Exercise
Price (if applicable) ($) |
| |||||||||
January 21, 2025
|
| | | | 200,200 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 21, 2025
|
| | | | 199,912 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 21, 2025
|
| | | | 28,281 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 21, 2025
|
| | | | 36,927 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 21, 2025
|
| | | | 29,182 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 21, 2025
|
| | | | 5,134 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 23, 2025
|
| | | | 5,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
January 27, 2025
|
| | | | 220 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.81 | | |
January 27, 2025
|
| | | | 550 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 8.45 | | |
January 27, 2025
|
| | | | 183 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 9.54 | | |
January 28, 2025
|
| | | | 18,389 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 29, 2025
|
| | | | 1,520 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 4,650 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 540 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 1,370 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 5,690 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 10,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 2,230 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 1,440 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 29, 2025
|
| | | | 1,820 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 30, 2025
|
| | | | 3,150 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 30, 2025
|
| | | | 2,230 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 30, 2025
|
| | | | 155,622 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 30, 2025
|
| | | | 73,391 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 31, 2025
|
| | | | 28,568 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
January 31, 2025
|
| | | | 1,410 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 31, 2025
|
| | | | 1,600 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 31, 2025
|
| | | | 1,040 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
January 31, 2025
|
| | | | 1,747 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.00 | | |
January 31, 2025
|
| | | | 8,875 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
January 31, 2025
|
| | | | 567 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
January 31, 2025
|
| | | | 1,520 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
February 3, 2025
|
| | | | 400 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 3, 2025
|
| | | | 820 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 3, 2025
|
| | | | 270 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
February 4, 2025
|
| | | | 767 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
February 4, 2025
|
| | | | 1,950 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
February 6, 2025
|
| | | | 2,500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
February 6, 2025
|
| | | | 3,820 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
February 6, 2025
|
| | | | 500 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.04 | | |
February 6, 2025
|
| | | | 1,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 5.71 | | |
February 6, 2025
|
| | | | 10,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
February 6, 2025
|
| | | | 10,000 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
February 6, 2025
|
| | | | 13,700 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
Date Issued
|
| |
Number of
Securities Issued |
| |
Type of
Securities Issued |
| |
Type of Transaction
|
| |
Issuance
Price Per Security ($) |
| |
Exercise
Price (if applicable) ($) |
| |||||||||
February 6, 2025
|
| | | | 1,300 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 4.48 | | |
February 6, 2025
|
| | | | 917 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 6.81 | | |
February 7, 2025
|
| | | | 1,752 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 9.54 | | |
February 10, 2025
|
| | | | 1,200,000 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
February 11, 2025
|
| | | | 4,944 | | | |
Share Units
|
| |
Share Unit Grant
|
| | | | - | | | | | | - | | |
February 14, 2025
|
| | | | 10,100 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.58 | | |
February 14, 2025
|
| | | | 1,667 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.00 | | |
February 18, 2025
|
| | | | 58,967 | | | |
Common Shares
|
| |
Option Exercise
|
| | | | - | | | | | | 13.58 | | |
February 19, 2025
|
| | | | 48,334 | | | |
Common Shares
|
| |
Share Unit Vest
|
| | | | - | | | | | | - | | |
Month
|
| |
High
|
| |
Low
|
| |
Total Volume
|
| |||||||||
February 2024
|
| | | $ | 6.39 | | | | | $ | 4.48 | | | | | | 7,054,613 | | |
March 2024
|
| | | $ | 6.43 | | | | | $ | 4.89 | | | | | | 6,579,841 | | |
April 2024
|
| | | $ | 7.03 | | | | | $ | 6.00 | | | | | | 6,394,490 | | |
May 2024
|
| | | $ | 7.31 | | | | | $ | 5.79 | | | | | | 8,016,397 | | |
June 2024
|
| | | $ | 7.53 | | | | | $ | 5.61 | | | | | | 5,833,833 | | |
July 2024
|
| | | $ | 9.69 | | | | | $ | 7.12 | | | | | | 7,872,609 | | |
August 2024
|
| | | $ | 11.52 | | | | | $ | 7.74 | | | | | | 8,743,201 | | |
September 2024
|
| | | $ | 12.77 | | | | | $ | 9.80 | | | | | | 6,175,153 | | |
October 2024
|
| | | $ | 14.28 | | | | | $ | 11.00 | | | | | | 5,633,426 | | |
November 2024
|
| | | $ | 13.72 | | | | | $ | 10.34 | | | | | | 7,803,450 | | |
December 2024
|
| | | $ | 13.71 | | | | | $ | 12.34 | | | | | | 5,466,791 | | |
January 2025
|
| | | $ | 14.71 | | | | | $ | 12.72 | | | | | | 4,863,435 | | |
February (1 - 19)
|
| | | $ | 16.79 | | | | | $ | 14.15 | | | | | | 3,529,350 | | |
Month
|
| |
High
|
| |
Low
|
| |
Total Volume
|
| |||||||||
February 2024
|
| | | US$ | 4.77 | | | | | US$ | 3.29 | | | | | | 686,260 | | |
March 2024
|
| | | US$ | 4.75 | | | | | US$ | 3.59 | | | | | | 972,966 | | |
April 2024
|
| | | US$ | 5.12 | | | | | US$ | 4.38 | | | | | | 1,605,427 | | |
May 2024
|
| | | US$ | 5.74 | | | | | US$ | 4.23 | | | | | | 1,792,243 | | |
June 2024
|
| | | US$ | 5.52 | | | | | US$ | 4.10 | | | | | | 2,308,839 | | |
July 2024
|
| | | US$ | 7.11 | | | | | US$ | 5.06 | | | | | | 4,175,406 | | |
August 2024
|
| | | US$ | 8.42 | | | | | US$ | 5.63 | | | | | | 4,062,880 | | |
September 2024
|
| | | US$ | 9.41 | | | | | US$ | 7.22 | | | | | | 2,573,398 | | |
October 2024
|
| | | US$ | 10.33 | | | | | US$ | 8.03 | | | | | | 2,174,679 | | |
November 2024
|
| | | US$ | 9.87 | | | | | US$ | 7.35 | | | | | | 2,345,605 | | |
December 2024
|
| | | US$ | 9.67 | | | | | US$ | 8.59 | | | | | | 1,488,734 | | |
January 2025
|
| | | US$ | 10.23 | | | | | US$ | 8.88 | | | | | | 1,707,395 | | |
February (1 - 19)
|
| | | US$ | 11.74 | | | | | US$ | 9.78 | | | | | | 1,498,269 | | |
Name of Person
|
| |
Name and Address of Agent
|
|
Walter Coles Jr., Greg Beard and Nathalie Sajous | | |
Blakes Vancouver Services Inc. c/o Blake, Cassels & Graydon LLP Suite 3500, 1133 Melville Street Vancouver, British Columbia, V6E 4E5, Canada |
|
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
CAUTIONARY NOTE TO UNITED STATES INVESTORS
|
| | | | 2 | | |
CAUTION REGARDING FORWARD-LOOKING INFORMATION
|
| | | | 2 | | |
DOCUMENTS INCORPORATED BY REFERENCE
|
| | | | 5 | | |
ADDITIONAL INFORMATION
|
| | | | 6 | | |
DOCUMENTS FILED AS PART OF THE REGISTRATION STATEMENT
|
| | | | 7 | | |
EXCHANGE RATE INFORMATION
|
| | | | 7 | | |
THE CORPORATION
|
| | | | 7 | | |
MINERAL PROPERTY - ESKAY CREEK PROJECT
|
| | | | 10 | | |
ESKAY CREEK PROJECT - RECENT UPDATES
|
| | | | 39 | | |
CONSOLIDATED CAPITALIZATION
|
| | | | 39 | | |
USE OF PROCEEDS
|
| | | | 39 | | |
PLAN OF DISTRIBUTION
|
| | | | 40 | | |
DESCRIPTION OF SHARE CAPITAL
|
| | | | 41 | | |
DESCRIPTION OF DEBT SECURITIES
|
| | | | 41 | | |
DESCRIPTION OF WARRANTS
|
| | | | 43 | | |
DESCRIPTION OF SUBSCRIPTION RECEIPTS
|
| | | | 45 | | |
DESCRIPTION OF UNITS
|
| | | | 47 | | |
EARNINGS COVERAGE RATIOS
|
| | | | 48 | | |
PRIOR SALES
|
| | | | 48 | | |
MARKET FOR SHARES
|
| | | | 48 | | |
CERTAIN INCOME TAX CONSIDERATIONS
|
| | | | 48 | | |
RISK FACTORS
|
| | | | 49 | | |
AGENT FOR SERVICE OF PROCESS
|
| | | | 54 | | |
LEGAL MATTERS
|
| | | | 54 | | |
INTEREST OF EXPERTS
|
| | | | 54 | | |
AUDITORS, TRANSFER AGENT AND REGISTRAR
|
| | | | 55 | | |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 55 | | |
ENFORCEABILITY OF CIVIL LIABILITIES
|
| | | | 56 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Closing
|
| | | | 0.7296 | | | | | | 0.7849 | | | | | | 0.7497 | | |
High
|
| | | | 0.8031 | | | | | | 0.8306 | | | | | | 0.7710 | | |
Low
|
| | | | 0.7285 | | | | | | 0.7778 | | | | | | 0.6898 | | |
Average
|
| | | | 0.7798 | | | | | | 0.7994 | | | | | | 0.7391 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Closing
|
| | | | 0.7888 | | | | | | 0.7854 | | | | | | 0.7699 | | |
High
|
| | | | 0.8306 | | | | | | 0.7863 | | | | | | 0.7699 | | |
Low
|
| | | | 0.7727 | | | | | | 0.6898 | | | | | | 0.7353 | | |
Average
|
| | | | 0.7980 | | | | | | 0.7461 | | | | | | 0.7537 | | |
|
Period
of Work |
| |
Area of Work
|
| |
Number
of Holes |
| |
DDH #'s
|
| |
Metres
Drilled |
|
|
2018
|
| |
21A / 21C / 22 Zones
|
| |
46
|
| |
SK-18-001 to SK-18-043;
SK-18-048 to SK-18-051 |
| |
7,737.45
|
|
|
2019
|
| |
21A / 21B / 21E / HW Zones
|
| |
203
|
| |
SK-19-044 to SK-19-047;
~SK-29-052 to SK-19-247 |
| |
14,091.87
|
|
|
2020
|
| |
21A / 21B / 21C / 21E / HW / PMP / WT / MAC / 22 Zones
|
| |
473
|
| |
~SK-20-248 to SK-20-788
|
| |
79,992.79
|
|
|
2021
|
| |
22 / 21A / 21C / 21B / 21E / PMP /
HW / NEX / Albino Lake / Tom MacKay / 23 Zone / East Dacite / Eskay Porphyry |
| |
191
|
| |
~SK-21-789 to SK-21-997
|
| |
26,610.78
|
|
Certified Reference Material
|
| |
Year
|
| |
Gold (g/t)
|
| |
Silver (g/t)
|
| ||||||||||||||||||||||||||||||
|
Recommended
Value |
| |
+ 3 Std dev
|
| |
- 3 Std dev
|
| |
Recommended
Value |
| |
+ 3 Std dev
|
| |
- 3 Std dev
|
| |||||||||||||||||||||||
CDN-GS-1 T
|
| |
2018
|
| | | | 1.08 | | | | | | 1.23 | | | | | | 0.93 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
CDN-GS-25
|
| |
2018 - 2021
|
| | | | 25.60 | | | | | | 27.01 | | | | | | 24.19 | | | | | | 99.5 | | | | | | 110.5 | | | | | | 88.3 | | |
CDN-GS-5T
|
| |
2018
|
| | | | 4.76 | | | | | | 5.075 | | | | | | 4.445 | | | | | | 126 | | | | | | 141 | | | | | | 111 | | |
CDN-ME-1312
|
| |
2018 - 2021
|
| | | | 1.27 | | | | | | 1.495 | | | | | | 1.045 | | | | | | 22.3 | | | | | | 24.85 | | | | | | 19.75 | | |
CDN-ME-1601
|
| |
2018
|
| | | | 0.613 | | | | | | 0.682 | | | | | | 0.544 | | | | | | 39.6 | | | | | | 42.3 | | | | | | 36.9 | | |
OREAS 603b
|
| |
2019 - 2021
|
| | | | 5.21 | | | | | | 5.837 | | | | | | 4.583 | | | | | | 297 | | | | | | 321 | | | | | | 273 | | |
OREAS 622
|
| |
2019 - 2021
|
| | | | 1.85 | | | | | | 2.048 | | | | | | 1.652 | | | | | | 102 | | | | | | 111.9 | | | | | | 92.1 | | |
CDN-ME-1902
|
| |
2020 - 2021
|
| | | | 5.38 | | | | | | 6.01 | | | | | | 4.75 | | | | | | 356 | | | | | | 384.5 | | | | | | 327.5 | | |
CDN-GS-13A
|
| |
2020
|
| | | | 13.2 | | | | | | 14.28 | | | | | | 12.12 | | | | | | | | | | | | | | | | | | | | |
Arsenic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cd-1
|
| |
2019 - 2020
|
| | | | 3.57 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Classification
|
| | | | | | | |
Grade
|
| |
Contained Ounces
|
| ||||||||||||||||||||||||||||||
|
Tonnes 000
|
| |
AuEq
g/t |
| |
Au
g/t |
| |
Ag
g/t |
| |
AuEq
Oz (000) |
| |
Au
Oz (000) |
| |
Ag
Oz (000) |
| |||||||||||||||||||||||
Measured
|
| | | | 21,784 | | | | | | 4.8 | | | | | | 3.5 | | | | | | 92.4 | | | | | | 3,355 | | | | | | 2,481 | | | | | | 64,679 | | |
Indicated
|
| | | | 24,724 | | | | | | 2.3 | | | | | | 1.8 | | | | | | 37.6 | | | | | | 1,804 | | | | | | 1,400 | | | | | | 29,896 | | |
Total M + I
|
| | | | 46,508 | | | | | | 3.5 | | | | | | 2.6 | | | | | | 63.2 | | | | | | 5,159 | | | | | | 3,881 | | | | | | 94,575 | | |
Inferred
|
| | | | 3,420 | | | | | | 1.5 | | | | | | 1.3 | | | | | | 20.2 | | | | | | 170 | | | | | | 140 | | | | | | 2,222 | | |
Classification
|
| | | | | | | |
Grade
|
| |
Contained Ounces
|
| ||||||||||||||||||||||||||||||
|
Tonnes 000
|
| |
AuEq
g/t |
| |
Au
g/t |
| |
Ag
g/t |
| |
AuEq
Oz (000) |
| |
Au
Oz (000) |
| |
Ag
Oz (000) |
| |||||||||||||||||||||||
Measured
|
| | | | 737 | | | | | | 6.1 | | | | | | 4.6 | | | | | | 112.7 | | | | | | 145 | | | | | | 109 | | | | | | 2,671 | | |
Indicated
|
| | | | 550 | | | | | | 5.1 | | | | | | 4.4 | | | | | | 62.6 | | | | | | 91 | | | | | | 77 | | | | | | 1,107 | | |
Total M + I
|
| | | | 1,287 | | | | | | 5.7 | | | | | | 4.5 | | | | | | 91.3 | | | | | | 236 | | | | | | 186 | | | | | | 3,778 | | |
Inferred
|
| | | | 330 | | | | | | 4.1 | | | | | | 3.5 | | | | | | 42.6 | | | | | | 43 | | | | | | 37 | | | | | | 452 | | |
Reserve Class
|
| |
Tonnes
|
| |
Grade
|
| |
Contained Ounces
|
| |||||||||||||||||||||||||||||||||
|
(Mt)
|
| |
Au (g/t)
|
| |
Ag (g/t)
|
| |
AuEq (g/t)
|
| |
Au (Moz)
|
| |
Ag (Moz)
|
| |
AuEq (Moz)
|
| |||||||||||||||||||||||
Proven
|
| | | | 17.3 | | | | | | 3.64 | | | | | | 99 | | | | | | 4.92 | | | | | | 2.02 | | | | | | 55.1 | | | | | | 2.73 | | |
Probable
|
| | | | 12.6 | | | | | | 2.10 | | | | | | 50 | | | | | | 2.75 | | | | | | 0.85 | | | | | | 20.5 | | | | | | 1.12 | | |
Total
|
| | | | 29.9 | | | | | | 2.99 | | | | | | 79 | | | | | | 4.00 | | | | | | 2.87 | | | | | | 75.5 | | | | | | 3.85 | | |
| | |
Initial
|
| |
Expansion &
Sustaining |
| |
Closure
|
| |
LOM Total
|
| ||||||||||||
Mine | | | | | | | | | | | | | | | | | | | | | | | | | |
Mine Development (C$M)
|
| | | | 98 | | | | | | 10 | | | | | | - | | | | | | 108 | | |
Mine Other (C$M)
|
| | | | 19 | | | | | | 9 | | | | | | - | | | | | | 28 | | |
Mine Equipment (C$M)
|
| | | | 8 | | | | | | 21 | | | | | | - | | | | | | 29 | | |
Sub-Total Mine (C$M)
|
| | | | 125 | | | | | | 40 | | | | | | - | | | | | | 166 | | |
Process Plant | | | | | | | | | | | | | | | | | | | | | | | | | |
Processing (C$M)
|
| | | | 178 | | | | | | 32 | | | | | | - | | | | | | 210 | | |
Earthworks (C$M)
|
| | | | 19 | | | | | | 2 | | | | | | - | | | | | | 21 | | |
Sub-Total Processing (C$M)
|
| | | | 197 | | | | | | 34 | | | | | | - | | | | | | 231 | | |
Infrastructure | | | | | | | | | | | | | | | | | | | | | | | | | |
Onsite Infrastructure (C$M)
|
| | | | 69 | | | | | | 65 | | | | | | - | | | | | | 134 | | |
Offsite Infrastructure (C$M)
|
| | | | 50 | | | | | | 23 | | | | | | - | | | | | | 73 | | |
Sub-Total Infrastructure (C$M)
|
| | | | 119 | | | | | | 88 | | | | | | - | | | | | | 207 | | |
Total Directs (C$M)
|
| | | | 442 | | | | | | 162 | | | | | | - | | | | | | 604 | | |
Indirects (C$M)
|
| | | | 74 | | | | | | 10 | | | | | | - | | | | | | 84 | | |
Total Directs + Indirects (C$M)
|
| | | | 516 | | | | | | 171 | | | | | | - | | | | | | 687 | | |
Owner's Costs (C$M)
|
| | | | 30 | | | | | | - | | | | | | - | | | | | | 30 | | |
Total excluding Contingency (C$M)
|
| | | | 546 | | | | | | 171 | | | | | | - | | | | | | 717 | | |
Project Contingency (C$M)
|
| | | | 47 | | | | | | 9 | | | | | | - | | | | | | 56 | | |
Sub-Total Including Contingency (C$M)
|
| | | | 592 | | | | | | 180 | | | | | | - | | | | | | 773 | | |
Closure (C$M)
|
| | | | - | | | | | | - | | | | | | 138 | | | | | | 138 | | |
Total (C$M)
|
| | | | 592 | | | | | | 180 | | | | | | 138 | | | | | | 911 | | |
Tonnes Milled Operating Cost
|
| |
Initial
3.0 Mt/a (typical) |
| |
Expansion
3.7 Mt/a (typical) |
| |
LOM
|
| |||||||||||||||||||||||||||
|
C$M/a
|
| |
C$/t milled
|
| |
C$M/a
|
| |
C$/t milled
|
| |
C$M
|
| |
C$/t milled
|
| ||||||||||||||||||||
Mining
|
| | | | 137 | | | | | | 45.71 | | | | | | 97 | | | | | | 26.21 | | | | | | 901 | | | | | | 30.12 | | |
Process operations and maintenance
|
| | | | 52 | | | | | | 17.39 | | | | | | 60 | | | | | | 16.23 | | | | | | 506 | | | | | | 16.91 | | |
G&A
|
| | | | 16 | | | | | | 5.38 | | | | | | 12 | | | | | | 3.11 | | | | | | 126 | | | | | | 4.20 | | |
Total
|
| | | | 205 | | | | | | 68.47 | | | | | | 169 | | | | | | 45.56 | | | | | | 1.533 | | | | | | 51.24 | | |
Description
|
| |
Units
|
| |
Values
|
| |||
After-Tax NPV (5%)
|
| |
(C$M)
|
| | | $ | 1,412 | | |
After-Tax IRR
|
| | | | |
50.2%
|
| |||
After-Tax Payback Period
|
| |
(yrs)
|
| | | | 1.0 | | |
After-Tax NPV / Initial Capex
|
| | | | | | | 2.4 | | |
Pre-Tax NPV (5%)
|
| |
(C$M)
|
| | | $ | 2,094 | | |
Pre-Tax IRR
|
| | | | |
59.5%
|
| |||
Pre-Tax Payback Period
|
| |
(yrs)
|
| | | | 0.99 | | |
Pre-Tax NPV / Initial Capex
|
| | | | | | | 3.5 | | |
Average Annual After-Tax Free Cash Flow (Year 1-9)
|
| |
(C$M)
|
| | | $ | 293 | | |
LOM After-Tax Free Cash Flow
|
| |
(C$M)
|
| | | $ | 2,110 | | |
Sensitivity Summary
|
| |
Even Lower
Case |
| |
Lower Case
|
| |
Base Case
|
| |
Higher Case
|
| |
Upside
Case |
| |||||||||||||||
Gold Price (US$ / oz)
|
| | | | 1,500 | | | | | | 1,600 | | | | | | 1,700 | | | | | | 1,800 | | | | | | 1,900 | | |
Silver Price (US$ / oz)
|
| | | | 15 | | | | | | 17 | | | | | | 19 | | | | | | 21 | | | | | | 23 | | |
After-Tax NPV (5%) (C$M)
|
| | | | 1,044 | | | | | | 1,228 | | | | | | 1,412 | | | | | | 1,596 | | | | | | 1,780 | | |
After-Tax IRR (%)
|
| | | | 41.0 | | | | | | 45.7 | | | | | | 50.2 | | | | | | 54.6 | | | | | | 58.7 | | |
After-Tax Payback (years)
|
| | | | 1.29 | | | | | | 1.14 | | | | | | 1.01 | | | | | | 0.93 | | | | | | 0.83 | | |
After-Tax NPV / Initial Capex
|
| | | | 1.8x | | | | | | 2.1 | | | | | | 2.4 | | | | | | 2.7 | | | | | | 3.0 | | |
Average Annual After-tax Free Cash Flow
(year 1-10) (C$M) |
| | | | 237 | | | | | | 265 | | | | | | 293 | | | | | | 321 | | | | | | 350 | | |
Planned Use of Proceeds
|
| |
Amount
|
| |
Actual Use of Proceeds
|
| |
Amount
|
| ||||||
Purchase of half (0.5%) Barrick NSR Royalty
|
| | | $ | 17,500,000 | | | |
Purchase of half (0.5%) Barrick NSR Royalty
|
| | | $ | 17,500,000 | | |
Environmental and engineering optimization - Eskay Creek
|
| | | $ | 4,725,002 | | | |
Environmental and engineering optimization - Eskay Creek
|
| | | $ | 1,000,000 | | |
Permitting - Eskay Creek
|
| | | $ | 2,500,000 | | | |
Permitting - Eskay Creek
|
| | | $ | 1,000,000 | | |
Exploration - Eskay Creek
|
| | | $ | 1,500,000 | | | |
Exploration - Eskay Creek
|
| | | $ | 1,500,000 | | |
General working capital
|
| | | $ | 1,500,000 | | | |
General working capital
|
| | | $ | 750,000 | | |
Name of Person
|
| |
Name and Address of Agent
|
|
Walter Coles Jr. and Greg Beard | | |
Blakes Vancouver Services Inc. c/o Blake, Cassels & Graydon LLP Suite 2600, 595 Burrard Street Vancouver, British Columbia, V7X 1L3, Canada |
|