Exhibit
|
Description of Furnished Exhibit
|
99.1
|
Management's Discussion and Analysis for the three and six months ended June 30, 2017
|
99.2
|
Condensed Interim Consolidated Financial Statements for the three and six months ended June 30, 2017 and June 30, 2016
|
99.3
|
Form 52-109F2 - Certification of Interim Filing - CEO
|
99.4
|
Form 52-109F2 - Certification of Interim Filing - CFO
|
|
|
|
OVERVIEW OF GOLDEN STAR
|
|
|
SUMMARY OF OPERATING AND FINANCIAL RESULTS
|
|
|
OUTLOOK FOR 2017
|
|
|
CORPORATE DEVELOPMENTS
|
|
|
DEVELOPMENT PROJECTS UPDATE
|
|
|
WASSA OPERATIONS
|
|
|
PRESTEA OPERATIONS
|
|
|
SUMMARIZED QUARTERLY FINANCIAL RESULTS
|
|
|
USE OF PROCEEDS FROM FINANCING
|
|
|
LIQUIDITY AND FINANCIAL CONDITION
|
|
|
LIQUIDITY OUTLOOK
|
|
|
TABLE OF CONTRACTUAL OBLIGATIONS
|
|
|
RELATED PARTY TRANSACTIONS
|
|
|
OFF-BALANCE SHEET ARRANGEMENTS
|
|
|
NON-GAAP FINANCIAL MEASURES
|
|
|
OUTSTANDING SHARE DATA
|
|
|
CRITICAL ACCOUNTING JUDGEMENTS, ESTIMATES AND ASSUMPTIONS
|
|
|
CHANGES IN ACCOUNTING POLICIES
|
|
|
FINANCIAL INSTRUMENTS
|
|
|
DISCLOSURES ABOUT RISKS
|
|
|
CONTROLS AND PROCEDURES
|
|
|
ADDITIONAL INFORMATION
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended June 30,
|
||||||||
OPERATING SUMMARY
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Wassa Main Pit gold sold
|
oz
|
18,697
|
|
|
21,092
|
|
|
38,747
|
|
|
51,978
|
|
Wassa Underground gold sold
|
oz
|
13,288
|
|
|
993
|
|
|
24,769
|
|
|
993
|
|
Prestea open pits gold sold
|
oz
|
31,294
|
|
|
20,912
|
|
|
57,907
|
|
|
42,694
|
|
Prestea Underground gold sold
|
oz
|
325
|
|
|
—
|
|
|
325
|
|
|
—
|
|
Total gold sold
|
oz
|
63,604
|
|
|
42,997
|
|
|
121,748
|
|
|
95,665
|
|
Total gold produced
|
oz
|
64,176
|
|
|
42,461
|
|
|
121,970
|
|
|
95,677
|
|
Average realized gold price
1
|
$/oz
|
1,222
|
|
|
1,225
|
|
|
1,201
|
|
|
1,189
|
|
|
|
|
|
|
|
|
|
|
||||
Cash operating cost per ounce - Consolidated
2
|
$/oz
|
785
|
|
|
959
|
|
|
791
|
|
|
826
|
|
Cash operating cost per ounce - Wassa
2
|
$/oz
|
980
|
|
|
975
|
|
|
961
|
|
|
815
|
|
Cash operating cost per ounce - Prestea
2
|
$/oz
|
585
|
|
|
943
|
|
|
605
|
|
|
841
|
|
Cost of sales per ounce - Consolidated
2
|
$/oz
|
1,012
|
|
|
1,121
|
|
|
1,020
|
|
|
992
|
|
Cost of sales per ounce - Wassa
2
|
$/oz
|
1,235
|
|
|
1,189
|
|
|
1,226
|
|
|
1,022
|
|
Cost of sales per ounce - Prestea
2
|
$/oz
|
785
|
|
|
1,053
|
|
|
795
|
|
|
956
|
|
All-in sustaining cost per ounce - Consolidated
2
|
$/oz
|
960
|
|
|
1,185
|
|
|
968
|
|
|
1,016
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
FINANCIAL SUMMARY
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Gold revenues
|
$'000
|
77,335
|
|
|
51,457
|
|
|
145,880
|
|
|
112,524
|
|
Cost of sales excluding depreciation and amortization
|
$'000
|
55,173
|
|
|
42,956
|
|
|
106,579
|
|
|
84,014
|
|
Depreciation and amortization
|
$'000
|
8,893
|
|
|
4,136
|
|
|
17,332
|
|
|
9,932
|
|
Mine operating margin
|
$'000
|
13,269
|
|
|
4,365
|
|
|
21,969
|
|
|
18,578
|
|
General and administrative expense
|
$'000
|
1,953
|
|
|
8,645
|
|
|
9,945
|
|
|
15,867
|
|
(Gain)/loss on fair value of financial instruments, net
|
$'000
|
(4,907
|
)
|
|
18,071
|
|
|
(7,405
|
)
|
|
20,278
|
|
Net income/(loss) attributable to Golden Star shareholders
|
$'000
|
13,883
|
|
|
(22,034
|
)
|
|
14,053
|
|
|
(19,983
|
)
|
Adjusted net income attributable to Golden Star shareholders
1
|
$'000
|
7,703
|
|
|
1,433
|
|
|
11,114
|
|
|
9,971
|
|
Income/(loss) per share attributable to Golden Star shareholders - basic
|
$/share
|
0.04
|
|
|
(0.08
|
)
|
|
0.04
|
|
|
(0.08
|
)
|
Income/(loss) per share attributable to Golden Star shareholders - diluted
|
$/share
|
0.02
|
|
|
(0.08
|
)
|
|
0.03
|
|
|
(0.08
|
)
|
Adjusted income per share attributable to Golden Star shareholders - basic
1
|
$/share
|
0.02
|
|
|
0.01
|
|
|
0.03
|
|
|
0.04
|
|
Cash provided by operations
|
$'000
|
11,082
|
|
|
6,123
|
|
|
20,520
|
|
|
7,051
|
|
Cash provided by operations before working capital changes
2
|
$'000
|
14,198
|
|
|
19,293
|
|
|
31,923
|
|
|
30,060
|
|
Cash provided by operations per share - basic
|
$/share
|
0.03
|
|
|
0.02
|
|
|
0.06
|
|
|
0.03
|
|
Cash provided by operations before working capital changes per share - basic
2
|
$/share
|
0.04
|
|
|
0.07
|
|
|
0.09
|
|
|
0.12
|
|
Capital expenditures
|
$'000
|
18,307
|
|
|
23,007
|
|
|
35,010
|
|
|
38,921
|
|
•
|
Gold revenues totaled
$77.3 million
in the
second
quarter of
2017
, compared to
$51.5 million
in the same period in
2016
.
The 50% increase in gold revenues was due to higher gold production at both Prestea and Wassa operations. Gold revenues from Prestea increased by 49% during the
second
quarter of
2017
as its gold sales attributable to the Prestea open pits increased by 50% compared to the same period in
2016
. Gold revenues from Wassa increased by 52% during the second quarter of 2017 as a result of increase in gold sales attributable to the Wassa Underground. The consolidated average realized gold price was
$1,222
per ounce in the second quarter of 2017, compared to
$1,225
per ounce for the same period in 2016. For the six months ended June 30, 2017, gold revenue totaled
$145.9 million
, a 30% increase compared to
$112.5 million
in the same period in 2016 due to higher production at both Prestea and Wassa operations.
|
•
|
Gold sales of
63,604
ounces in the
second
quarter of
2017
were 48% higher than the
42,997
ounces sold in the same period in
2016
.
Prestea gold sales of
31,619
ounces in the
second
quarter of
2017
were 51% higher than the same period in
2016
due to higher ore grade processed and higher recovery. The higher ore grade processed at Prestea in the second quarter of 2017 was a result of mining the higher grade Mampon deposit. Gold sales from Wassa of
31,985
ounces in the second quarter of 2017 was 45% higher than the same period in 2016. For the second quarter of 2017,
13,288
ounces (or 42%) of gold sold were attributed to the higher grade Wassa Underground and
18,697
ounces (or 58%) of gold sold were attributed to the Wassa Main Pit. The production from the Wassa Underground Mine is intended to replace part of the prior year's Main Pit feed in the plant with higher grade underground ore. Wassa Main Pit is expected to continue to reduce its contribution going forward as the Wassa Underground Mine continues to ramp up. For the six months ended June 30, 2017, gold sales of
121,748
ounces were 27% higher than the
95,665
ounces sold in the same period in 2016 due to higher production in both operations.
|
•
|
Cost of sales excluding depreciation and amortization in the
second
quarter of
2017
totaled
$55.2 million
compared to
$43.0 million
in the same period in
2016
.
The 28% increase in cost of sales excluding depreciation and amortization for the second quarter of 2017 was due mainly to higher mining costs at Wassa as it continues to transition into a new business model from solely operating an open pit operation, to a combination of open pit and underground mining operations. Wassa Underground was placed into commercial production on January 1, 2017, and as a result mining costs were higher in 2017 when compared to the same period of 2016. Underground mining costs were previously capitalized in 2016. In addition, there was a $5.7 million increase in inventory charges in the second quarter of 2017 compared to the same period in 2016 due to a
|
•
|
Consolidated cost of sales per ounce was
$1,012
in the
second
quarter of
2017
, 10% lower than
$1,121
in the same period in 2016. Consolidated cash operating cost per ounce was
$785
in the
second
quarter of
2017
, 18% lower than
$959
in the same period in
2016
.
Prestea achieved a 38% improvement in cash operating cost per ounce in the second quarter of 2017 compared to the same period in 2016 as a result of higher gold production from mining the higher grade Mampon deposit. The lower costs per ounce at Prestea were offset by the higher costs per ounce at Wassa due to the higher mining costs. Wassa's higher mining costs were largely due to underground mining costs in 2017 which were capitalized in 2016 as well as a higher strip ratio and stockpile drawdown at the open pit operation. For the six months ended June 30, 2017, consolidated cost of sales per ounce was
$1,020
, 3% higher than
$992
in the same period in 2016 due mainly to higher mining costs at Wassa resulting from the additional
underground mining costs in 2017 which were capitalized in 2016, offset by an improvement in costs per ounce at Prestea as a result of higher production.
|
•
|
Depreciation and amortization expense totaled
$8.9 million
in the
second
quarter of
2017
compared to
$4.1 million
in the same period in
2016
.
For the six months ended June 30, 2017, depreciation and amortization expense totaled
$17.3 million
compared to
$9.9 million
in the same period in 2016.
The increase in depreciation and amortization expense for the three and six months ended June 30, 2017 were due primarily to the commencement of depreciation on Wassa Underground assets in 2017 as a result of achieving commercial production, higher production at Prestea and lower mineral reserve and resource estimates for Prestea Open Pits compared to 2016.
|
•
|
General and administrative costs totaled
$2.0 million
in the
second
quarter of
2017
, compared to
$8.6 million
in the same period in
2016
. For the six months ended June 30, 2017, general and administrative costs totaled
$9.9 million
compared to
$15.9 million
in the same period in 2016. The decrease in general and administrative costs for both the three and six months ended June 30, 2017 were due to a decline in non-cash share based compensation compared to the same periods in prior year.
|
•
|
The Company recorded a gain of
$4.9 million
on fair value of financial instruments in the
second
quarter of
2017
compared to a loss of
$18.1 million
in the same period in
2016
.
The gain in the
second
quarter of
2017
was comprised of a $4.0 million non-cash revaluation gain on the embedded derivative liability of the 7% Convertible Debentures, a $1.0 million non-cash revaluation gain on the warrants offset by a $0.1 million non-cash revaluation loss on the 5% Convertible Debentures. The
$18.1 million
fair value loss recognized in the
second
quarter of 2016 was comprised of a $15.7 million non-cash revaluation loss on the 5% Convertible Debentures, a $0.9 million non-cash revaluation loss on warrants, a $1.5 million non-cash revaluation loss on forward and collar contracts and a $0.5 million realized loss on settled forward and collar contracts, offset by a $0.5 million gain on repurchase of the 5% Convertible Debentures. The valuation techniques used for these financial instruments are disclosed in the "Financial Instruments" section of this MD&A. For the six months ended June 30, 2017, the Company recorded
$7.4 million
of fair value gain on financial instruments compared to
$20.3 million
fair value loss for the same period in 2016.
|
•
|
Net income attributable to Golden Star shareholders for the
second
quarter of
2017
totaled
$13.9 million
or
$0.04
income per share, compared to a net loss of
$22.0 million
or
$0.08
loss per share in the same period in 2016.
For the six months ended June 30, 2017, net income attributable to Golden Star shareholders totaled
$14.1 million
or
$0.04
income per share, compared to a net loss of
$20.0 million
or
$0.08
loss per share for the same period in
2016
. The net income attributable to Golden Star shareholders in the three and six months ended June 30, 2017 compared to a net loss attributable to Golden Star shareholders for the same periods in 2016 was due primarily to a higher mine operating margin at Prestea in the three and six months ended June 30, 2017 and a fair value gain on financial instruments in the three and six months ended June 30, 2017 compared to a fair value loss on financial instruments in the same periods in 2016. These were partially offset by a mine operating loss at Wassa in the three and six months ended June 30, 2017 compared to a mine operating margin at Wassa in the same periods in 2016.
|
•
|
Adjusted net income attributable to Golden Star shareholders (see "Non-GAAP Financial Measures" section) was
$7.7 million
in the
second
quarter of
2017
, compared to
$1.4 million
for the same period in
2016
.
For the six months ended June 30, 2017, adjusted net income attributable to Golden Star shareholders totaled
$11.1 million
compared to
$10.0 million
in the same period in 2016. The higher adjusted net income attributable to Golden Star shareholders for the three and six months ended June 30, 2017 was mainly due to higher mine operating margin at Prestea in 2017, partially offset by a mine operating loss at Wassa in 2017 compared to a mine operating margin at Wassa in 2016. The higher mine operating margin at Prestea in the three and six months ended June 30, 2017 was due to higher production as a result of mining at the higher grade Mampon deposit.
|
•
|
Cash provided by operations before working capital was
$14.2 million
for the
second
quarter of
2017
, compared to
$19.3 million
in the same period in
2016
.
The decrease in cash provided by operations before working capital was due to a $20.0 million advance payment under the streaming agreement from RGLD Gold AG ("RGLD") during the second quarter of 2016 compared to $nil in the same period in 2017, and the mine operating loss at Wassa in the second quarter of 2017 compared to a mine operating margin in the same period in 2016. The decrease was partially offset by a higher mine operating margin at Prestea in the second quarter of 2017 compared to the same period in 2016. For the six months ended June 30, 2017, cash provided operations before working capital changes was
$31.9 million
compared to
$30.1 million
in the same period in 2016.
|
•
|
Capital expenditures for the
second
quarter of
2017
totaled
$18.3 million
compared to
$23.0 million
in the same period in
2016
.
Capital expenditures at Prestea during the
second
quarter of
2017
included $12.5 million on expenditures relating to the development of the Prestea Underground Mine, $0.6 million relating to Mampon development expenditures, $0.7 million relating to development of the Prestea Open Pit Mines and $0.5 million related to exploration drilling. The major capital expenditures in the
second
quarter of
2017
at Wassa included $1.9 million of expenditures relating to Wassa Underground Mine, $0.6 million for the improvement of the tailings storage facility and $0.6 million of equipment purchases. For the six months ended June 30, 2017, capital expenditures totaled
$35.0 million
compared to
$38.9 million
in the same period in 2016.
|
|
Gold production
|
Cash operating costs
|
All-in sustaining costs
|
|
thousands of ounces
|
$ per ounce
|
$ per ounce
|
Wassa Main Pit
|
65 - 70
|
|
|
Wassa Underground
|
70 - 80
|
|
|
Wassa Consolidated
|
135 - 150
|
880 - 935
|
|
Prestea Open Pit Mines
|
95 - 100
|
|
|
Prestea Underground¹
|
25 - 30
|
|
|
Prestea Consolidated
|
120 - 130
|
680 - 725
|
|
Consolidated
|
255 - 280
|
780 - 860
|
970 - 1,070
|
1
|
Costs incurred at Prestea Underground will be capitalized until commercial production is achieved. As a result, pre-commercial production costs are reflected in the Company's development capital expenditure guidance set out in the table below and are not included in the Company's cash operating cost per ounce guidance set out in the table above.
|
|
Three Months Ended
June 30, 2017 |
|||||||||
|
$'000
|
|
Ounces
|
|
Realized price per ounce
|
|||||
Revenue - Stream arrangement
|
|
|
|
|
|
|||||
Cash proceeds
|
$
|
1,338
|
|
|
|
|
|
|||
Deferred revenue recognized
|
3,096
|
|
|
|
|
|
||||
|
$
|
4,434
|
|
|
5,339
|
|
|
$
|
830
|
|
Revenue - Spot sales
|
72,901
|
|
|
57,940
|
|
|
1,258
|
|
||
Total revenue
|
$
|
77,335
|
|
|
63,279
|
|
|
$
|
1,222
|
|
(in millions of U.S. dollars)
|
Second Quarter
2017 |
|
Year-to-date
|
|
Project-to-date
|
||||||
Capital spending
|
$
|
11.2
|
|
|
$
|
20.6
|
|
|
$
|
60.0
|
|
Capitalized borrowing costs
|
1.3
|
|
|
2.2
|
|
|
5.9
|
|
|||
Capital expenditures
|
$
|
12.5
|
|
|
$
|
22.8
|
|
|
$
|
65.9
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
WASSA FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$'000
|
$
|
38,942
|
|
|
$
|
25,649
|
|
|
$
|
76,192
|
|
|
$
|
61,598
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mine operating expenses
|
$'000
|
28,408
|
|
|
23,291
|
|
|
56,633
|
|
|
47,326
|
|
||||
Severance charges
|
$'000
|
—
|
|
|
—
|
|
|
954
|
|
|
113
|
|
||||
Royalties
|
$'000
|
2,024
|
|
|
1,361
|
|
|
3,937
|
|
|
3,225
|
|
||||
Operating costs from/(to) metals inventory
|
$'000
|
2,948
|
|
|
(2,733
|
)
|
|
4,430
|
|
|
(4,968
|
)
|
||||
Inventory net realizable value adjustment
|
$'000
|
1,299
|
|
|
—
|
|
|
1,804
|
|
|
—
|
|
||||
Cost of sales excluding depreciation and amortization
|
$'000
|
34,679
|
|
|
21,919
|
|
|
67,758
|
|
|
45,696
|
|
||||
Depreciation and amortization
|
$'000
|
4,827
|
|
|
3,149
|
|
|
10,131
|
|
|
7,428
|
|
||||
Mine operating (loss)/margin
|
$'000
|
$
|
(564
|
)
|
|
$
|
581
|
|
|
$
|
(1,697
|
)
|
|
$
|
8,474
|
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$'000
|
3,611
|
|
|
13,413
|
|
|
6,644
|
|
|
21,951
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
WASSA OPERATING RESULTS
|
|
|
|
|
|
|
|
|
||||||||
Ore mined - Main Pit
|
t
|
322,705
|
|
|
627,497
|
|
|
684,929
|
|
|
1,237,016
|
|
||||
Ore mined - Underground
|
t
|
143,702
|
|
|
23,492
|
|
|
297,564
|
|
|
23,492
|
|
||||
Ore mined - Total
|
t
|
466,407
|
|
|
650,989
|
|
|
982,493
|
|
|
1,260,508
|
|
||||
Waste mined - Main Pit
|
t
|
1,647,798
|
|
|
2,612,501
|
|
|
3,556,623
|
|
|
4,954,161
|
|
||||
Waste mined - Underground
|
t
|
28,826
|
|
|
16,984
|
|
|
82,943
|
|
|
108,530
|
|
||||
Waste mined - Total
|
t
|
1,676,624
|
|
|
2,629,485
|
|
|
3,639,566
|
|
|
5,062,691
|
|
||||
Ore processed - Main Pit
|
t
|
490,159
|
|
|
556,776
|
|
|
991,527
|
|
|
1,106,170
|
|
||||
Ore processed - Underground
|
t
|
145,016
|
|
|
16,984
|
|
|
300,399
|
|
|
108,530
|
|
||||
Ore processed - Total
|
t
|
635,175
|
|
|
573,760
|
|
|
1,291,926
|
|
|
1,214,700
|
|
||||
Grade processed - Main Pit
|
g/t
|
1.23
|
|
|
1.16
|
|
|
1.25
|
|
|
1.28
|
|
||||
Grade processed - Underground
|
g/t
|
3.02
|
|
|
1.93
|
|
|
2.73
|
|
|
1.33
|
|
||||
Recovery
|
%
|
94.6
|
|
|
94.0
|
|
|
93.8
|
|
|
94.0
|
|
||||
Gold produced - Main Pit
|
oz
|
18,873
|
|
|
20,550
|
|
|
38,740
|
|
|
51,822
|
|
||||
Gold produced - Underground
|
oz
|
13,288
|
|
|
993
|
|
|
24,769
|
|
|
993
|
|
||||
Gold produced - Total
|
oz
|
32,161
|
|
|
21,543
|
|
|
63,509
|
|
|
52,815
|
|
||||
Gold sold - Main Pit
|
oz
|
18,697
|
|
|
21,092
|
|
|
38,747
|
|
|
51,978
|
|
||||
Gold sold - Underground
|
oz
|
13,288
|
|
|
993
|
|
|
24,769
|
|
|
993
|
|
||||
Gold sold - Total
|
oz
|
31,985
|
|
|
22,085
|
|
|
63,516
|
|
|
52,971
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cost of sales per ounce
1
|
$/oz
|
1,235
|
|
|
1,189
|
|
|
1,226
|
|
|
1,022
|
|
||||
Cash operating cost per ounce
1
|
$/oz
|
980
|
|
|
975
|
|
|
961
|
|
|
815
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
PRESTEA FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$'000
|
$
|
38,393
|
|
|
$
|
25,808
|
|
|
$
|
69,688
|
|
|
$
|
50,926
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mine operating expenses
|
$'000
|
20,860
|
|
|
18,654
|
|
|
37,688
|
|
|
36,066
|
|
||||
Severance charges
|
$'000
|
—
|
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
||||
Royalties
|
$'000
|
2,194
|
|
|
1,320
|
|
|
3,804
|
|
|
2,616
|
|
||||
Operating costs (to)/from metals inventory
|
$'000
|
(2,560
|
)
|
|
1,063
|
|
|
(2,671
|
)
|
|
(180
|
)
|
||||
Cost of sales excluding depreciation and amortization
|
$'000
|
20,494
|
|
|
21,037
|
|
|
38,821
|
|
|
38,318
|
|
||||
Depreciation and amortization
|
$'000
|
4,066
|
|
|
987
|
|
|
7,201
|
|
|
2,504
|
|
||||
Mine operating margin
|
$'000
|
$
|
13,833
|
|
|
$
|
3,784
|
|
|
$
|
23,666
|
|
|
$
|
10,104
|
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
$'000
|
14,696
|
|
|
9,594
|
|
|
28,366
|
|
|
16,970
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
PRESTEA OPERATING RESULTS
|
|
|
|
|
|
|
|
|
||||||||
Ore mined
|
t
|
351,860
|
|
|
306,157
|
|
|
692,399
|
|
|
689,334
|
|
||||
Waste mined
|
t
|
955,691
|
|
|
1,067,206
|
|
|
1,538,753
|
|
|
2,212,531
|
|
||||
Ore processed
|
t
|
370,928
|
|
|
377,636
|
|
|
759,459
|
|
|
739,938
|
|
||||
Grade processed
|
g/t
|
3.15
|
|
|
1.95
|
|
|
2.72
|
|
|
2.07
|
|
||||
Recovery
|
%
|
88.4
|
|
|
85.9
|
|
|
88.6
|
|
|
85.1
|
|
||||
Gold produced
|
oz
|
32,014
|
|
|
20,918
|
|
|
58,460
|
|
|
42,862
|
|
||||
Gold sold - Open pits
|
oz
|
31,294
|
|
|
20,912
|
|
|
57,907
|
|
|
42,694
|
|
||||
Gold sold - Underground
|
oz
|
325
|
|
|
—
|
|
|
325
|
|
|
—
|
|
||||
Gold sold - total
|
oz
|
31,619
|
|
|
20,912
|
|
|
58,232
|
|
|
42,694
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cost of sales per ounce
1
|
$/oz
|
785
|
|
|
1,053
|
|
|
795
|
|
|
956
|
|
||||
Cash operating cost per ounce
1
|
$/oz
|
585
|
|
|
943
|
|
|
605
|
|
|
841
|
|
|
Three Months Ended,
|
|||||||||||||||||||||||
(Stated in thousands of U.S dollars except per share data)
|
Q2 2017
|
Q1 2017
|
Q4 2016
|
Q3 2016
|
Q2 2016
|
Q1 2016
|
Q4 2015
|
Q3 2015
|
||||||||||||||||
Revenues
|
$
|
77,335
|
|
$
|
68,545
|
|
$
|
53,255
|
|
$
|
55,511
|
|
$
|
51,457
|
|
$
|
61,067
|
|
$
|
56,420
|
|
$
|
56,452
|
|
Cost of sales excluding depreciation and amortization
|
55,173
|
|
51,406
|
|
43,994
|
|
44,608
|
|
42,956
|
|
41,058
|
|
39,354
|
|
55,199
|
|
||||||||
Net income/(loss)
|
13,681
|
|
(250
|
)
|
2,551
|
|
(23,792
|
)
|
(22,836
|
)
|
2,314
|
|
14,217
|
|
(8,526
|
)
|
||||||||
Net income/(loss) attributable to shareholders of Golden Star
|
13,883
|
|
170
|
|
3,446
|
|
(23,110
|
)
|
(22,034
|
)
|
2,051
|
|
13,781
|
|
(6,832
|
)
|
||||||||
Adjusted net income/(loss) attributable to Golden Star shareholders
1
|
7,703
|
|
3,411
|
|
64
|
|
1,148
|
|
1,433
|
|
8,538
|
|
7,003
|
|
(11,205
|
)
|
||||||||
Income/(loss) per share attributable to Golden Star shareholders - basic
|
0.04
|
|
0.00
|
|
0.01
|
|
(0.07
|
)
|
(0.08
|
)
|
0.01
|
|
0.05
|
|
(0.03
|
)
|
||||||||
Income/(loss) per share attributable to Golden Star shareholders - diluted
|
0.02
|
|
0.00
|
|
0.01
|
|
(0.07
|
)
|
(0.08
|
)
|
0.01
|
|
0.05
|
|
(0.03
|
)
|
||||||||
Adjusted income/(loss) per share attributable to Golden Star shareholders - basic
1
|
0.02
|
|
0.01
|
|
0.00
|
|
0.01
|
|
0.01
|
|
0.03
|
|
0.03
|
|
(0.04
|
)
|
Purpose
|
Intended use
1
|
Actual use
|
Repayment of the Company's 5% Convertible Debentures
|
$3.8 million - $7.5 million
|
$13.9 million
|
Capital expenditures
|
$6.0 million - $9.8 million
|
$ 2.6 million
|
Exploration projects
|
$2.3 million - $4.5 million
|
$ 2.6 million
|
Working capital and general corporate purposes
|
$12.4 million - $2.7 million
|
$ 5.4 million
|
|
|
Payment due by period
|
||||||||||||||||||
(Stated in thousands of U.S dollars)
|
|
Less than 1
Year |
|
1 to 3 years
|
|
4 to 5 years
|
|
More than
5 Years |
|
Total
|
||||||||||
Accounts payable and accrued liabilities
|
|
$
|
86,242
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
86,242
|
|
Debt
1,3
|
|
723
|
|
|
49,970
|
|
|
57,054
|
|
|
—
|
|
|
107,747
|
|
|||||
Interest on long term debt
|
|
3,980
|
|
|
12,989
|
|
|
7,940
|
|
|
—
|
|
|
24,909
|
|
|||||
Purchase obligations
|
|
15,157
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,157
|
|
|||||
Rehabilitation provisions
2
|
|
4,828
|
|
|
20,807
|
|
|
24,281
|
|
|
33,473
|
|
|
83,389
|
|
|||||
Total
|
|
$
|
110,930
|
|
|
$
|
83,766
|
|
|
$
|
89,275
|
|
|
$
|
33,473
|
|
|
$
|
317,444
|
|
1
|
Includes the outstanding repayment amounts from the 7% Convertible Debentures maturing on August 15, 2021, the loan from Royal Gold, the finance leases, the equipment financing loans and the vendor agreement.
|
2
|
Rehabilitation provisions indicates the expected undiscounted cash flows for each period.
|
3
|
The excess cash flow provision of the Royal Gold loan came into effect at the end of the second quarter of 2017. The excess cash flow provision as defined in the Royal Gold loan agreement requires the Company to make mandatory repayments of 25% of excess cash flow for the remainder of 2017 and mandatory repayments of 50% excess cash flow beginning 2018 until maturity. As excess cash flow is dependent upon factors beyond the Company's control such as gold price, no excess cash flow repayments have been considered. The table of contractual obligations shows the total principal amount settled at maturity. Interest payments on the Royal Gold loan are based on the average daily London Bullion Market Association ("LBMA") gold price multiplied by 62.5%
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Salaries, wages, and other benefits
|
$
|
581
|
|
|
$
|
618
|
|
|
$
|
1,367
|
|
|
$
|
1,189
|
|
Bonuses
|
328
|
|
|
285
|
|
|
656
|
|
|
531
|
|
||||
Share-based compensation
|
(830
|
)
|
|
4,039
|
|
|
616
|
|
|
7,030
|
|
||||
|
$
|
79
|
|
|
$
|
4,942
|
|
|
$
|
2,639
|
|
|
$
|
8,750
|
|
(Stated in thousands of U.S dollars except cost per ounce data)
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Cost of sales excluding depreciation and amortization
|
$
|
55,173
|
|
|
$
|
42,956
|
|
|
$
|
106,579
|
|
|
$
|
84,014
|
|
Depreciation and amortization
|
8,893
|
|
|
4,136
|
|
|
17,332
|
|
|
9,932
|
|
||||
Cost of sales
|
$
|
64,066
|
|
|
$
|
47,092
|
|
|
$
|
123,911
|
|
|
$
|
93,946
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of sales excluding depreciation and amortization
|
$
|
55,173
|
|
|
$
|
42,956
|
|
|
$
|
106,579
|
|
|
$
|
84,014
|
|
Severance charges
|
—
|
|
|
—
|
|
|
(954
|
)
|
|
71
|
|
||||
Royalties
|
(4,218
|
)
|
|
(2,681
|
)
|
|
(7,741
|
)
|
|
(5,841
|
)
|
||||
Metals inventory net realizable value adjustment
|
(1,299
|
)
|
|
—
|
|
|
(1,804
|
)
|
|
—
|
|
||||
Cash operating costs
|
49,656
|
|
|
40,275
|
|
|
96,080
|
|
|
78,244
|
|
||||
Royalties
|
4,218
|
|
|
2,681
|
|
|
7,741
|
|
|
5,841
|
|
||||
Metals inventory net realizable value adjustment
|
1,299
|
|
|
—
|
|
|
1,804
|
|
|
—
|
|
||||
Accretion of rehabilitation provision
|
311
|
|
|
342
|
|
|
622
|
|
|
684
|
|
||||
General and administrative costs, excluding share-based compensation
|
3,226
|
|
|
3,249
|
|
|
6,503
|
|
|
6,127
|
|
||||
Sustaining capital expenditures
|
2,045
|
|
|
3,248
|
|
|
4,819
|
|
|
5,263
|
|
||||
All-in sustaining costs
|
$
|
60,755
|
|
|
$
|
49,795
|
|
|
$
|
117,569
|
|
|
$
|
96,159
|
|
|
|
|
|
|
|
|
|
||||||||
Ounces sold
1
|
63,279
|
|
|
42,004
|
|
|
121,423
|
|
|
94,672
|
|
||||
Cost per ounce measures ($/oz):
|
|
|
|
|
|
|
|
||||||||
Cost of sales per ounce
|
1,012
|
|
|
1,121
|
|
|
1,020
|
|
|
992
|
|
||||
Cash operating cost per ounce
|
785
|
|
|
959
|
|
|
791
|
|
|
826
|
|
||||
All-in sustaining cost per ounce
|
960
|
|
|
1,185
|
|
|
968
|
|
|
1,016
|
|
|
Three Months Ended
June 30, 2017 |
||||||||||
|
|||||||||||
(Stated in thousands of U.S dollars except cost per ounce data)
|
Wassa
|
|
Prestea
|
|
Combined
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
34,679
|
|
|
$
|
20,494
|
|
|
$
|
55,173
|
|
Depreciation and amortization
|
4,827
|
|
|
4,066
|
|
|
8,893
|
|
|||
Cost of sales
|
$
|
39,506
|
|
|
$
|
24,560
|
|
|
$
|
64,066
|
|
|
|
|
|
|
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
34,679
|
|
|
$
|
20,494
|
|
|
$
|
55,173
|
|
Royalties
|
(2,024
|
)
|
|
(2,194
|
)
|
|
(4,218
|
)
|
|||
Metals inventory net realizable value adjustment
|
(1,299
|
)
|
|
—
|
|
|
(1,299
|
)
|
|||
Cash operating costs
|
$
|
31,356
|
|
|
$
|
18,300
|
|
|
$
|
49,656
|
|
|
|
|
|
|
|
||||||
Ounces sold
1
|
31,985
|
|
|
31,294
|
|
|
63,279
|
|
|||
|
|
|
|
|
|
||||||
Cost of sales per ounce
|
$
|
1,235
|
|
|
$
|
785
|
|
|
$
|
1,012
|
|
Cash operating cost per ounce
|
$
|
980
|
|
|
$
|
585
|
|
|
$
|
785
|
|
|
Six Months Ended
June 30, 2017 |
||||||||||
|
|||||||||||
(Stated in thousands of U.S dollars except cost per ounce data)
|
Wassa
|
|
Prestea
|
|
Combined
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
67,758
|
|
|
$
|
38,821
|
|
|
$
|
106,579
|
|
Depreciation and amortization
|
10,131
|
|
|
7,201
|
|
|
17,332
|
|
|||
Cost of sales
|
$
|
77,889
|
|
|
$
|
46,022
|
|
|
$
|
123,911
|
|
|
|
|
|
|
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
67,758
|
|
|
$
|
38,821
|
|
|
$
|
106,579
|
|
Severance charges
|
(954
|
)
|
|
—
|
|
|
(954
|
)
|
|||
Royalties
|
(3,937
|
)
|
|
(3,804
|
)
|
|
(7,741
|
)
|
|||
Metals inventory net realizable value adjustment
|
(1,804
|
)
|
|
—
|
|
|
(1,804
|
)
|
|||
Cash operating costs
|
$
|
61,063
|
|
|
$
|
35,017
|
|
|
$
|
96,080
|
|
|
|
|
|
|
|
||||||
Ounces sold
1
|
63,516
|
|
|
57,907
|
|
|
121,423
|
|
|||
|
|
|
|
|
|
||||||
Cost of sales per ounce
|
$
|
1,226
|
|
|
$
|
795
|
|
|
$
|
1,020
|
|
Cash operating cost per ounce
|
$
|
961
|
|
|
$
|
605
|
|
|
$
|
791
|
|
|
Three Months Ended
June 30, 2016 |
||||||||||
|
|||||||||||
(Stated in thousands of U.S dollars except cost per ounce data)
|
Wassa
|
|
Prestea
|
|
Combined
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
21,919
|
|
|
$
|
21,037
|
|
|
$
|
42,956
|
|
Depreciation and amortization
|
3,149
|
|
|
987
|
|
|
4,136
|
|
|||
Cost of sales
|
$
|
25,068
|
|
|
$
|
22,024
|
|
|
$
|
47,092
|
|
|
|
|
|
|
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
21,919
|
|
|
$
|
21,037
|
|
|
$
|
42,956
|
|
Royalties
|
(1,361
|
)
|
|
(1,320
|
)
|
|
(2,681
|
)
|
|||
Cash operating costs
|
$
|
20,558
|
|
|
$
|
19,717
|
|
|
$
|
40,275
|
|
|
|
|
|
|
|
||||||
Ounces sold
1
|
21,092
|
|
|
20,912
|
|
|
42,004
|
|
|||
|
|
|
|
|
|
||||||
Cost of sales per ounce
|
$
|
1,189
|
|
|
$
|
1,053
|
|
|
$
|
1,121
|
|
Cash operating cost per ounce
|
$
|
975
|
|
|
$
|
943
|
|
|
$
|
959
|
|
|
Six Months Ended
June 30, 2016 |
||||||||||
|
|||||||||||
(Stated in thousands of U.S dollars except cost per ounce data)
|
Wassa
|
|
Prestea
|
|
Combined
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
45,696
|
|
|
$
|
38,318
|
|
|
$
|
84,014
|
|
Depreciation and amortization
|
7,428
|
|
|
2,504
|
|
|
9,932
|
|
|||
Cost of sales
|
$
|
53,124
|
|
|
$
|
40,822
|
|
|
$
|
93,946
|
|
|
|
|
|
|
|
||||||
Cost of sales excluding depreciation and amortization
|
$
|
45,696
|
|
|
$
|
38,318
|
|
|
$
|
84,014
|
|
Severance charges
|
(113
|
)
|
|
184
|
|
|
71
|
|
|||
Royalties
|
(3,225
|
)
|
|
(2,616
|
)
|
|
(5,841
|
)
|
|||
Cash operating costs
|
$
|
42,358
|
|
|
$
|
35,886
|
|
|
$
|
78,244
|
|
|
|
|
|
|
|
||||||
Ounces sold
1
|
51,978
|
|
|
42,694
|
|
|
94,672
|
|
|||
|
|
|
|
|
|
||||||
Cost of sales per ounce
|
$
|
1,022
|
|
|
$
|
956
|
|
|
$
|
992
|
|
Cash operating cost per ounce
|
$
|
815
|
|
|
$
|
841
|
|
|
$
|
826
|
|
(Stated in thousands of U.S dollars except per share data)
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income/(loss) attributable to Golden Star shareholders
|
$
|
13,883
|
|
|
$
|
(22,034
|
)
|
|
$
|
14,053
|
|
|
$
|
(19,983
|
)
|
Add back:
|
|
|
|
|
|
|
|
||||||||
Non-cash share-based compensation expenses
|
(1,273
|
)
|
|
5,396
|
|
|
3,442
|
|
|
9,740
|
|
||||
(Gain)/loss on fair value of financial instruments
|
(4,907
|
)
|
|
18,071
|
|
|
(7,405
|
)
|
|
20,278
|
|
||||
Loss on conversion of 7% Convertible Debentures
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
||||
Severance charges
|
—
|
|
|
—
|
|
|
954
|
|
|
(71
|
)
|
||||
|
7,703
|
|
|
1,433
|
|
|
11,209
|
|
|
9,964
|
|
||||
Adjustments attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
(95
|
)
|
|
7
|
|
||||
Adjusted net income attributable to Golden Star shareholders
|
$
|
7,703
|
|
|
$
|
1,433
|
|
|
$
|
11,114
|
|
|
$
|
9,971
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted income per share attributable to Golden Star shareholders - basic
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.04
|
|
Weighted average shares outstanding - basic (millions)
|
376.2
|
|
|
273.1
|
|
|
367.7
|
|
|
259.9
|
|
(Stated in thousands of U.S dollars)
|
Fair value at
June 30, 2017
|
Basis of measurement
|
Associated risks
|
||
Cash and cash equivalents
|
$
|
25,899
|
|
Loans and receivables
|
Interest/Credit/Foreign exchange
|
Accounts receivable
|
6,429
|
|
Loans and receivables
|
Foreign exchange/Credit
|
|
Trade and other payables
|
78,069
|
|
Amortized cost
|
Foreign exchange/Interest
|
|
Warrants
|
2,174
|
|
Fair value through profit and loss
|
Market price
|
|
Equipment financing facility
|
288
|
|
Amortized cost
|
Interest
|
|
Finance leases
|
1,429
|
|
Amortized cost
|
Interest
|
|
Ecobank Loan III
|
9,509
|
|
Amortized cost
|
Interest
|
|
7% Convertible Debentures
|
41,557
|
|
Amortized cost
|
Interest
|
|
Royal Gold loan, net of fees
|
18,655
|
|
Amortized cost
|
Interest
|
|
Vendor agreement
|
22,704
|
|
Amortized cost
|
Interest/Foreign exchange
|
|
Long term derivative liability
|
5,891
|
|
Fair value through profit and loss
|
Market price
|
•
|
pertain to the maintenance of records that accurately and fairly reflect, in reasonable detail, the transactions and dispositions of assets of the Company;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with IFRS and that the Company's receipts and expenditures are made only in accordance with authorizations of management and the Company's directors; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the Company's consolidated financial statements.
|
FINANCIAL STATEMENTS
|
|
|
|
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME/(LOSS)
|
|
|
CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS
|
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
|
|
|
|
|
|
1. NATURE OF OPERATIONS
|
|
|
2. BASIS OF PRESENTATION
|
|
|
3. CHANGES IN ACCOUNTING POLICIES
|
|
|
4. FINANCIAL INSTRUMENTS
|
|
|
5. INVENTORIES
|
|
|
6. MINING INTERESTS
|
|
|
7. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
|
8. REHABILITATION PROVISIONS
|
|
|
9. DEFERRED REVENUE
|
|
|
10. DEBT
|
|
|
11. SHARE CAPITAL
|
|
|
12. COMMITMENTS AND CONTINGENCIES
|
|
|
13. SHARE-BASED COMPENSATION
|
|
|
14. INCOME/(LOSS) PER COMMON SHARE
|
|
|
15. REVENUE
|
|
|
16. COST OF SALES EXCLUDING DEPRECIATION AND AMORTIZATION
|
|
|
17. FINANCE EXPENSE, NET
|
|
|
18. RELATED PARTY TRANSACTIONS
|
|
|
19. OPERATIONS BY SEGMENT AND GEOGRAPHIC AREA
|
|
|
20. SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
Notes
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
15
|
|
$
|
77,335
|
|
|
$
|
51,457
|
|
|
$
|
145,880
|
|
|
$
|
112,524
|
|
Cost of sales excluding depreciation and amortization
|
16
|
|
55,173
|
|
|
42,956
|
|
|
106,579
|
|
|
84,014
|
|
||||
Depreciation and amortization
|
|
|
8,893
|
|
|
4,136
|
|
|
17,332
|
|
|
9,932
|
|
||||
Mine operating margin
|
|
|
13,269
|
|
|
4,365
|
|
|
21,969
|
|
|
18,578
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Other expenses/(income)
|
|
|
|
|
|
|
|
|
|
||||||||
Exploration expense
|
|
|
308
|
|
|
539
|
|
|
980
|
|
|
981
|
|
||||
General and administrative
|
|
|
1,953
|
|
|
8,645
|
|
|
9,945
|
|
|
15,867
|
|
||||
Finance expense, net
|
17
|
|
2,354
|
|
|
2,730
|
|
|
5,147
|
|
|
4,836
|
|
||||
Other income
|
|
|
(120
|
)
|
|
(2,784
|
)
|
|
(294
|
)
|
|
(2,862
|
)
|
||||
(Gain)/loss on fair value of financial instruments, net
|
4
|
|
(4,907
|
)
|
|
18,071
|
|
|
(7,405
|
)
|
|
20,278
|
|
||||
Loss on conversion of 7% Convertible Debentures, net
|
10
|
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
||||
Net income/(loss) and comprehensive income/(loss)
|
|
|
$
|
13,681
|
|
|
$
|
(22,836
|
)
|
|
$
|
13,431
|
|
|
$
|
(20,522
|
)
|
Net loss attributable to non-controlling interest
|
|
|
(202
|
)
|
|
(802
|
)
|
|
(622
|
)
|
|
(539
|
)
|
||||
Net income/(loss) attributable to Golden Star shareholders
|
|
|
$
|
13,883
|
|
|
$
|
(22,034
|
)
|
|
$
|
14,053
|
|
|
$
|
(19,983
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income/(loss) per share attributable to Golden Star shareholders
|
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
14
|
|
$
|
0.04
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.04
|
|
|
$
|
(0.08
|
)
|
Diluted
|
14
|
|
$
|
0.02
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.08
|
)
|
Weighted average shares outstanding-basic (millions)
|
|
|
376.2
|
|
|
273.1
|
|
|
367.7
|
|
|
259.9
|
|
||||
Weighted average shares outstanding-diluted (millions)
|
|
|
444.8
|
|
|
273.1
|
|
|
439.0
|
|
|
259.9
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
Notes
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||
Net income/(loss)
|
|
|
$
|
13,681
|
|
|
$
|
(22,836
|
)
|
|
$
|
13,431
|
|
|
$
|
(20,522
|
)
|
Reconciliation of net income/(loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
|
|
8,902
|
|
|
4,141
|
|
|
17,346
|
|
|
9,942
|
|
||||
Share-based compensation
|
13
|
|
(1,273
|
)
|
|
5,396
|
|
|
3,442
|
|
|
9,740
|
|
||||
Gain on fair value of embedded derivatives
|
4
|
|
(4,036
|
)
|
|
—
|
|
|
(7,167
|
)
|
|
—
|
|
||||
Loss on fair value of 5% Convertible Debentures
|
4
|
|
134
|
|
|
15,677
|
|
|
317
|
|
|
15,166
|
|
||||
Recognition of deferred revenue
|
9
|
|
(3,096
|
)
|
|
(2,831
|
)
|
|
(6,385
|
)
|
|
(5,606
|
)
|
||||
Proceeds from Royal Gold stream
|
9
|
|
—
|
|
|
20,000
|
|
|
10,000
|
|
|
20,000
|
|
||||
Reclamation expenditures
|
8
|
|
(1,503
|
)
|
|
(1,169
|
)
|
|
(2,994
|
)
|
|
(2,701
|
)
|
||||
Other
|
20
|
|
1,389
|
|
|
915
|
|
|
3,933
|
|
|
4,041
|
|
||||
Changes in working capital
|
20
|
|
(3,116
|
)
|
|
(13,170
|
)
|
|
(11,403
|
)
|
|
(23,009
|
)
|
||||
Net cash provided by operating activities
|
|
|
11,082
|
|
|
6,123
|
|
|
20,520
|
|
|
7,051
|
|
||||
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||
Additions to mining properties
|
|
|
(237
|
)
|
|
(348
|
)
|
|
(392
|
)
|
|
(612
|
)
|
||||
Additions to plant and equipment
|
|
|
(145
|
)
|
|
—
|
|
|
(145
|
)
|
|
—
|
|
||||
Additions to construction in progress
|
|
|
(17,925
|
)
|
|
(22,659
|
)
|
|
(34,473
|
)
|
|
(38,309
|
)
|
||||
Change in accounts payable and deposits on mine equipment and material
|
|
|
787
|
|
|
234
|
|
|
(906
|
)
|
|
(6,056
|
)
|
||||
Increase in restricted cash
|
|
|
—
|
|
|
—
|
|
|
(29
|
)
|
|
—
|
|
||||
Net cash used in investing activities
|
|
|
(17,520
|
)
|
|
(22,773
|
)
|
|
(35,945
|
)
|
|
(44,977
|
)
|
||||
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||
Principal payments on debt
|
10
|
|
(514
|
)
|
|
(2,355
|
)
|
|
(1,360
|
)
|
|
(4,626
|
)
|
||||
Proceeds from debt agreements
|
10
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|
3,000
|
|
||||
5% Convertible Debentures repayment
|
10
|
|
(13,611
|
)
|
|
(1,701
|
)
|
|
(13,611
|
)
|
|
(1,701
|
)
|
||||
Shares issued, net
|
11
|
|
(3
|
)
|
|
13,706
|
|
|
24,521
|
|
|
13,706
|
|
||||
Exercise of options
|
|
|
10
|
|
|
16
|
|
|
10
|
|
|
16
|
|
||||
Net cash (used in)/provided by financing activities
|
|
|
(4,118
|
)
|
|
9,666
|
|
|
19,560
|
|
|
10,395
|
|
||||
(Decrease)/increase in cash and cash equivalents
|
|
|
(10,556
|
)
|
|
(6,984
|
)
|
|
4,135
|
|
|
(27,531
|
)
|
||||
Cash and cash equivalents, beginning of period
|
|
|
36,455
|
|
|
14,561
|
|
|
21,764
|
|
|
35,108
|
|
||||
Cash and cash equivalents, end of period
|
|
|
$
|
25,899
|
|
|
$
|
7,577
|
|
|
$
|
25,899
|
|
|
$
|
7,577
|
|
|
|
Number of
Common Shares |
|
Share
Capital |
|
Contributed
Surplus |
|
Deficit
|
|
Non-Controlling Interest
|
|
Total
Shareholders' Equity |
|||||||||||
|
|
|
|||||||||||||||||||||
Balance at December 31, 2015
|
|
259,897,095
|
|
|
$
|
695,555
|
|
|
$
|
32,612
|
|
|
$
|
(793,304
|
)
|
|
$
|
(66,097
|
)
|
|
$
|
(131,234
|
)
|
Shares issued
|
|
22,750,000
|
|
|
15,015
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,015
|
|
|||||
Shares issued under DSUs
|
|
39,744
|
|
|
9
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares issued under options
|
|
40,169
|
|
|
25
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||
Options granted net of forfeitures
|
|
—
|
|
|
—
|
|
|
475
|
|
|
—
|
|
|
—
|
|
|
475
|
|
|||||
Deferred share units granted
|
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|||||
Issue costs
|
|
—
|
|
|
(1,309
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,309
|
)
|
|||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,983
|
)
|
|
(539
|
)
|
|
(20,522
|
)
|
|||||
Balance at June 30, 2016
|
|
282,727,008
|
|
|
$
|
709,295
|
|
|
$
|
33,286
|
|
|
$
|
(813,287
|
)
|
|
$
|
(66,636
|
)
|
|
$
|
(137,342
|
)
|
Balance at December 31, 2016
|
|
335,356,450
|
|
|
$
|
746,542
|
|
|
$
|
33,861
|
|
|
$
|
(832,951
|
)
|
|
$
|
(68,213
|
)
|
|
$
|
(120,761
|
)
|
Shares issued (see Note 11)
|
|
40,809,502
|
|
|
35,682
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,682
|
|
|||||
Shares issued under options
|
|
23,750
|
|
|
16
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
10
|
|
|||||
Options granted net of forfeitures
|
|
—
|
|
|
—
|
|
|
822
|
|
|
—
|
|
|
—
|
|
|
822
|
|
|||||
Deferred share units granted
|
|
—
|
|
|
—
|
|
|
178
|
|
|
—
|
|
|
—
|
|
|
178
|
|
|||||
Performance and restricted share units granted
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|||||
Share issue costs
|
|
—
|
|
|
(1,979
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,979
|
)
|
|||||
Net income/(loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,053
|
|
|
(622
|
)
|
|
13,431
|
|
|||||
Balance at June 30, 2017
|
|
376,189,702
|
|
|
$
|
780,261
|
|
|
$
|
34,908
|
|
|
$
|
(818,898
|
)
|
|
$
|
(68,835
|
)
|
|
$
|
(72,564
|
)
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Level
|
|
Carrying value
|
|
Fair value
|
|
Carrying value
|
|
Fair value
|
||||||||
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||
Fair value through profit or loss
|
|
|
|
|
|
|
|
|
|
||||||||
5% Convertible Debentures
|
3
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,294
|
|
|
$
|
13,294
|
|
Warrants
|
2
|
|
2,174
|
|
|
2,174
|
|
|
2,729
|
|
|
2,729
|
|
||||
7% Convertible Debentures embedded derivative
|
3
|
|
5,891
|
|
|
5,891
|
|
|
15,127
|
|
|
15,127
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Loss on fair value of 5% Convertible Debentures
|
$
|
134
|
|
|
$
|
15,677
|
|
|
$
|
317
|
|
|
$
|
15,166
|
|
Gain on repurchase of 5% Convertible Debentures
|
—
|
|
|
(454
|
)
|
|
—
|
|
|
(454
|
)
|
||||
(Gain)/loss on fair value of warrants
|
(1,005
|
)
|
|
853
|
|
|
(555
|
)
|
|
1,984
|
|
||||
Gain on fair value of 7% Convertible Debentures embedded derivative
|
(4,036
|
)
|
|
—
|
|
|
(7,167
|
)
|
|
—
|
|
||||
Unrealized loss on non-hedge derivative contracts
|
—
|
|
|
1,475
|
|
|
—
|
|
|
2,729
|
|
||||
Loss on settled derivative contracts
|
—
|
|
|
520
|
|
|
—
|
|
|
853
|
|
||||
|
$
|
(4,907
|
)
|
|
$
|
18,071
|
|
|
$
|
(7,405
|
)
|
|
$
|
20,278
|
|
|
Fair value
|
||
Balance, December 31, 2016
|
$
|
13,294
|
|
Repayment
|
(13,611
|
)
|
|
Loss in the period included in earnings
|
317
|
|
|
Balance, June 30, 2017
|
$
|
—
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||
Warrants
|
|
|
|
||
Risk-free interest rate
|
1.1
|
%
|
|
0.8
|
%
|
Expected volatility
|
76.5
|
%
|
|
82.6
|
%
|
Remaining life (years)
|
2.1
|
|
|
2.6
|
|
|
Fair value
|
||
Balance, December 31, 2016
|
$
|
2,729
|
|
Gain in the period included in earnings
|
(555
|
)
|
|
Balance, June 30, 2017
|
$
|
2,174
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||
Embedded derivative
|
|
|
|
||
Risk-free interest rate
|
2.3
|
%
|
|
1.7
|
%
|
Risk premium
|
9.2
|
%
|
|
12.9
|
%
|
Borrowing costs
|
15.0
|
%
|
|
10.0
|
%
|
Expected volatility
|
45.0
|
%
|
|
45.0
|
%
|
Remaining life (years)
|
4.1
|
|
|
4.6
|
|
|
Fair value
|
||
Balance, December 31, 2016
|
$
|
15,127
|
|
Gain on conversions
|
(2,069
|
)
|
|
Gain in the period included in earnings
|
(7,167
|
)
|
|
Balance, June 30, 2017
|
$
|
5,891
|
|
|
As of
|
|
As of
|
||||
|
June 30,
2017 |
|
December 31, 2016
|
||||
Stockpiled ore
|
$
|
21,688
|
|
|
$
|
23,833
|
|
In-process ore
|
3,739
|
|
|
5,008
|
|
||
Materials and supplies
|
18,887
|
|
|
14,824
|
|
||
Finished goods
|
796
|
|
|
716
|
|
||
Total
|
$
|
45,110
|
|
|
$
|
44,381
|
|
|
Plant and equipment
|
|
Mining properties
|
|
Construction in progress
|
|
Total
|
||||||||
Cost
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2016
|
$
|
461,438
|
|
|
$
|
746,657
|
|
|
$
|
131,409
|
|
|
$
|
1,339,504
|
|
Additions
|
145
|
|
|
392
|
|
|
32,238
|
|
|
32,775
|
|
||||
Transfers
|
17,286
|
|
|
35,401
|
|
|
(52,687
|
)
|
|
—
|
|
||||
Capitalized interest
|
—
|
|
|
—
|
|
|
2,235
|
|
|
2,235
|
|
||||
Change in rehabilitation provision estimate
|
—
|
|
|
1,477
|
|
|
—
|
|
|
1,477
|
|
||||
Disposals and other
|
(6,930
|
)
|
|
—
|
|
|
(390
|
)
|
|
(7,320
|
)
|
||||
As of June 30, 2017
|
$
|
471,939
|
|
|
$
|
783,927
|
|
|
$
|
112,805
|
|
|
$
|
1,368,671
|
|
|
|
|
|
|
|
|
|
||||||||
Accumulated depreciation
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2016
|
$
|
431,698
|
|
|
$
|
692,789
|
|
|
$
|
—
|
|
|
$
|
1,124,487
|
|
Depreciation and amortization
|
6,277
|
|
|
11,295
|
|
|
—
|
|
|
17,572
|
|
||||
Disposals and other
|
(6,677
|
)
|
|
—
|
|
|
—
|
|
|
(6,677
|
)
|
||||
As of June 30, 2017
|
$
|
431,298
|
|
|
$
|
704,084
|
|
|
$
|
—
|
|
|
$
|
1,135,382
|
|
|
|
|
|
|
|
|
|
||||||||
Carrying amount
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2016
|
$
|
29,740
|
|
|
$
|
53,868
|
|
|
$
|
131,409
|
|
|
$
|
215,017
|
|
As of June 30, 2017
|
$
|
40,641
|
|
|
$
|
79,843
|
|
|
$
|
112,805
|
|
|
$
|
233,289
|
|
|
As of
|
|
As of
|
||||
|
June 30,
2017 |
|
December 31, 2016
|
||||
Trade and other payables
|
$
|
45,000
|
|
|
$
|
48,591
|
|
Accrued liabilities
|
33,069
|
|
|
35,998
|
|
||
Payroll related liabilities
|
8,173
|
|
|
8,311
|
|
||
Total
|
$
|
86,242
|
|
|
$
|
92,900
|
|
|
Six Months Ended
June 30, 2017 |
|
Year Ended
December 31, 2016 |
||||
Beginning balance
|
$
|
77,382
|
|
|
$
|
79,685
|
|
Accretion of rehabilitation provisions
|
622
|
|
|
1,368
|
|
||
Changes in estimates
|
1,477
|
|
|
1,856
|
|
||
Cost of reclamation work performed
|
(2,994
|
)
|
|
(5,527
|
)
|
||
Balance at the end of the period
|
$
|
76,487
|
|
|
$
|
77,382
|
|
|
|
|
|
||||
Current portion
|
$
|
4,828
|
|
|
$
|
5,515
|
|
Long term portion
|
71,659
|
|
|
71,867
|
|
||
Total
|
$
|
76,487
|
|
|
$
|
77,382
|
|
|
Six Months Ended
June 30, 2017 |
|
Year Ended
December 31, 2016 |
||||
Beginning balance
|
$
|
114,112
|
|
|
$
|
65,379
|
|
Deposits received
|
10,000
|
|
|
60,000
|
|
||
Deferred revenue recognized
|
(6,385
|
)
|
|
(11,267
|
)
|
||
Balance at the end of the period
|
$
|
117,727
|
|
|
$
|
114,112
|
|
|
|
|
|
||||
Current portion
|
$
|
17,828
|
|
|
$
|
19,234
|
|
Long term portion
|
99,899
|
|
|
94,878
|
|
||
Total
|
$
|
117,727
|
|
|
$
|
114,112
|
|
|
As of
|
|
As of
|
||||
|
June 30, 2017
|
|
December 31, 2016
|
||||
Current debt:
|
|
|
|
||||
Equipment financing credit facility
|
$
|
192
|
|
|
$
|
931
|
|
Finance leases
|
698
|
|
|
1,153
|
|
||
Ecobank Loan III
|
1,111
|
|
|
—
|
|
||
5% Convertible Debentures at fair value (see Note 4)
|
—
|
|
|
13,294
|
|
||
Vendor agreement
|
6,133
|
|
|
—
|
|
||
Total current debt
|
$
|
8,134
|
|
|
$
|
15,378
|
|
Long term debt:
|
|
|
|
||||
Equipment financing credit facility
|
$
|
96
|
|
|
$
|
188
|
|
Finance leases
|
731
|
|
|
806
|
|
||
Ecobank Loan III
|
8,398
|
|
|
—
|
|
||
7% Convertible Debentures
|
41,557
|
|
|
47,617
|
|
||
Royal Gold loan
|
18,655
|
|
|
18,496
|
|
||
Vendor agreement
|
16,571
|
|
|
22,338
|
|
||
Total long term debt
|
$
|
86,008
|
|
|
$
|
89,445
|
|
|
|
|
|
||||
Current portion
|
$
|
8,134
|
|
|
$
|
15,378
|
|
Long term portion
|
86,008
|
|
|
89,445
|
|
||
Total
|
$
|
94,142
|
|
|
$
|
104,823
|
|
|
Six Months Ended
June 30, 2017 |
|
Year Ended
December 31, 2016 |
||||
Beginning balance
|
$
|
47,617
|
|
|
$
|
—
|
|
Principal value of debt issued
|
—
|
|
|
65,000
|
|
||
Embedded derivative fair value at debt issuance
|
—
|
|
|
(12,259
|
)
|
||
Transaction costs
|
—
|
|
|
(2,271
|
)
|
||
Conversions
|
(6,947
|
)
|
|
(3,708
|
)
|
||
Accretion of debt
|
887
|
|
|
855
|
|
||
Balance at the end of the period
|
$
|
41,557
|
|
|
$
|
47,617
|
|
|
|
Six months ending December 31, 2017
|
|
Year ending December 31, 2018
|
|
Year ending December 31, 2019
|
|
Year ending December 31, 2020
|
|
Year ending December 31, 2021
|
|
Year ending December 31, 2022
|
|
Maturity
|
||||||||||||
Equipment financing loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
$
|
100
|
|
|
$
|
188
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
2017 to 2018
|
Interest
|
|
13
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Finance leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
623
|
|
|
806
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2018
|
||||||
Interest
|
|
40
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ecobank Loan III
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
—
|
|
|
2,222
|
|
|
2,222
|
|
|
2,222
|
|
|
2,500
|
|
|
834
|
|
|
2022
|
||||||
Interest
|
|
455
|
|
|
831
|
|
|
629
|
|
|
429
|
|
|
245
|
|
|
56
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
7% Convertible Debentures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,498
|
|
|
—
|
|
|
August 15, 2021
|
||||||
Interest
|
|
1,802
|
|
|
3,605
|
|
|
3,605
|
|
|
3,605
|
|
|
3,605
|
|
|
—
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Royal Gold loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
1
|
|
—
|
|
|
—
|
|
|
20,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2019
|
||||||
Interest
2
|
|
750
|
|
|
1,500
|
|
|
875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vendor agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
—
|
|
|
12,266
|
|
|
12,266
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||
Interest
|
|
920
|
|
|
1,418
|
|
|
498
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total principal
|
|
$
|
723
|
|
|
$
|
15,482
|
|
|
$
|
34,488
|
|
|
$
|
2,222
|
|
|
$
|
53,998
|
|
|
$
|
834
|
|
|
|
Total interest
|
|
3,980
|
|
|
7,382
|
|
|
5,607
|
|
|
4,034
|
|
|
3,850
|
|
|
56
|
|
|
|
||||||
|
|
$
|
4,703
|
|
|
$
|
22,864
|
|
|
$
|
40,095
|
|
|
$
|
6,256
|
|
|
$
|
57,848
|
|
|
$
|
890
|
|
|
|
|
|
|
Number of Common Shares
|
|
Share Capital
|
|||
Balance at December 31, 2016
|
|
|
335,356,450
|
|
|
$
|
746,542
|
|
Bought deal
|
a
|
|
31,363,950
|
|
|
26,203
|
|
|
Conversion of 7% Convertible Debentures
|
b
|
|
9,445,552
|
|
|
9,479
|
|
|
Shares issued under options
|
|
|
23,750
|
|
|
16
|
|
|
Share issue costs
|
|
|
—
|
|
|
(1,979
|
)
|
|
Balance at June 30, 2017
|
|
|
376,189,702
|
|
|
$
|
780,261
|
|
a.
|
On February 7, 2017, the Company closed a bought deal offering of 31,363,950 common shares, which includes shares issued upon full exercise of the over-allotment option, at a price of C$1.10 per share, for net proceeds to the Company of $24.5 million.
|
b.
|
During the
six months ended June 30, 2017
, a total of
9,445,552
common shares were issued on conversion of $8.5 million principal amount of 7% Convertible Debentures. The Company recorded a $9.5 million increase in equity offset by capitalized share issue costs of $0.3 million, resulting in a net equity increase of $9.2 million. The Company recorded a net loss on conversions of
$0.2 million
.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Share options
|
$
|
219
|
|
|
$
|
169
|
|
|
$
|
822
|
|
|
$
|
475
|
|
Deferred share units
|
83
|
|
|
88
|
|
|
178
|
|
|
217
|
|
||||
Share appreciation rights
|
(297
|
)
|
|
135
|
|
|
19
|
|
|
349
|
|
||||
Performance share units
|
(1,278
|
)
|
|
5,004
|
|
|
2,423
|
|
|
8,699
|
|
||||
|
$
|
(1,273
|
)
|
|
$
|
5,396
|
|
|
$
|
3,442
|
|
|
$
|
9,740
|
|
|
Six Months Ended
June 30, |
||
|
2017
|
|
2016
|
Expected volatility
|
73.70%
|
|
71.96%
|
Risk-free interest rate
|
1.86%
|
|
1.32%
|
Expected lives
|
5.99 years
|
|
5.02 years
|
Dividend yield
|
0%
|
|
0%
|
|
|
Six Months Ended
June 30, |
||||
|
|
2017
|
|
2016
|
||
Number of DSUs, beginning of period ('000)
|
|
5,734
|
|
|
4,496
|
|
Grants
|
|
209
|
|
|
906
|
|
Exercises
|
|
—
|
|
|
(40
|
)
|
Number of DSUs, end of period ('000)
|
|
5,943
|
|
|
5,362
|
|
|
|
Six Months Ended
June 30, |
||||
|
|
2017
|
|
2016
|
||
Number of SARs, beginning of period ('000)
|
|
2,687
|
|
|
2,934
|
|
Grants
|
|
1,460
|
|
|
1,470
|
|
Exercises
|
|
(158
|
)
|
|
—
|
|
Forfeited
|
|
(270
|
)
|
|
(170
|
)
|
Number of SARs, end of period ('000)
|
|
3,719
|
|
|
4,234
|
|
|
|
Six Months Ended
June 30, |
||||
|
|
2017
|
|
2016
|
||
Number of PSUs, beginning of period ('000)
|
|
15,480
|
|
|
9,618
|
|
Grants
|
|
—
|
|
|
6,058
|
|
Redeemed
|
|
(1,876
|
)
|
|
—
|
|
Forfeited
|
|
—
|
|
|
(196
|
)
|
Number of PSUs, end of period ('000)
|
|
13,604
|
|
|
15,480
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income/(loss) attributable to Golden Star shareholders
|
$
|
13,883
|
|
|
$
|
(22,034
|
)
|
|
$
|
14,053
|
|
|
$
|
(19,983
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Interest expense on 7% Convertible Debentures
|
899
|
|
|
—
|
|
|
1,840
|
|
|
—
|
|
||||
Amortization of 7% Convertible Debentures discount
|
451
|
|
|
—
|
|
|
888
|
|
|
—
|
|
||||
Gain on fair value of 7% Convertible Debentures embedded derivative
|
(4,036
|
)
|
|
—
|
|
|
(7,167
|
)
|
|
—
|
|
||||
Gain on fair value of warrants
|
(1,005
|
)
|
|
—
|
|
|
(555
|
)
|
|
—
|
|
||||
Diluted income/(loss)
|
$
|
10,192
|
|
|
$
|
(22,034
|
)
|
|
$
|
9,059
|
|
|
$
|
(19,983
|
)
|
|
|
|
|
|
|
|
|
|
|||||||
Weighted average number of basic shares (millions)
|
376.2
|
|
|
273.1
|
|
|
367.7
|
|
|
259.9
|
|
||||
Dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Options
|
2.4
|
|
|
—
|
|
|
2.8
|
|
|
—
|
|
||||
Warrants
|
3.1
|
|
|
—
|
|
|
3.3
|
|
|
—
|
|
||||
Deferred stock units
|
5.9
|
|
|
—
|
|
|
5.9
|
|
|
—
|
|
||||
Convertible Debentures
|
57.2
|
|
|
—
|
|
|
59.3
|
|
|
—
|
|
||||
Weighted average number of diluted shares (millions)
|
444.8
|
|
|
273.1
|
|
|
439.0
|
|
|
259.9
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income/(loss) per share attributable to Golden Star shareholders:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.04
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.04
|
|
|
$
|
(0.08
|
)
|
Diluted
|
$
|
0.02
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.08
|
)
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenue - Streaming Agreement
|
|
|
|
|
|
|
|
||||||||
Cash payment proceeds
|
$
|
1,338
|
|
|
$
|
1,107
|
|
|
$
|
2,715
|
|
|
$
|
2,121
|
|
Deferred revenue recognized
|
3,096
|
|
|
2,831
|
|
|
6,385
|
|
|
5,606
|
|
||||
|
4,434
|
|
|
3,938
|
|
|
9,100
|
|
|
7,727
|
|
||||
Revenue - Spot sales
|
72,901
|
|
|
47,519
|
|
|
136,780
|
|
|
104,797
|
|
||||
Total revenue
|
$
|
77,335
|
|
|
$
|
51,457
|
|
|
$
|
145,880
|
|
|
$
|
112,524
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Mine operating expenses
|
$
|
49,268
|
|
|
$
|
41,945
|
|
|
$
|
94,321
|
|
|
$
|
83,392
|
|
Severance charges
|
—
|
|
|
—
|
|
|
954
|
|
|
(71
|
)
|
||||
Operating costs from/(to) metal inventory
|
388
|
|
|
(1,670
|
)
|
|
1,759
|
|
|
(5,148
|
)
|
||||
Inventory net realizable value adjustment
|
1,299
|
|
|
—
|
|
|
1,804
|
|
|
—
|
|
||||
Royalties
|
4,218
|
|
|
2,681
|
|
|
7,741
|
|
|
5,841
|
|
||||
|
$
|
55,173
|
|
|
$
|
42,956
|
|
|
$
|
106,579
|
|
|
$
|
84,014
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest income
|
$
|
(23
|
)
|
|
$
|
(5
|
)
|
|
$
|
(57
|
)
|
|
$
|
(10
|
)
|
Interest expense, net of capitalized interest (see Note 6)
|
1,437
|
|
|
2,348
|
|
|
3,667
|
|
|
4,355
|
|
||||
Net foreign exchange loss/(gain)
|
629
|
|
|
45
|
|
|
(530
|
)
|
|
(193
|
)
|
||||
Accretion of rehabilitation provision
|
311
|
|
|
342
|
|
|
622
|
|
|
684
|
|
||||
Conversion make-whole payment
|
—
|
|
|
—
|
|
|
1,445
|
|
|
—
|
|
||||
|
$
|
2,354
|
|
|
$
|
2,730
|
|
|
$
|
5,147
|
|
|
$
|
4,836
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Salaries, wages, and other benefits
|
$
|
581
|
|
|
$
|
618
|
|
|
$
|
1,367
|
|
|
$
|
1,189
|
|
Bonuses
|
328
|
|
|
285
|
|
|
656
|
|
|
531
|
|
||||
Share-based compensation
|
(830
|
)
|
|
4,039
|
|
|
616
|
|
|
7,030
|
|
||||
|
$
|
79
|
|
|
$
|
4,942
|
|
|
$
|
2,639
|
|
|
$
|
8,750
|
|
Three Months Ended June 30,
|
|
Wassa
|
|
Bogoso/Prestea
|
|
Other
|
|
Corporate
|
|
Total
|
||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
38,942
|
|
|
$
|
38,393
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
77,335
|
|
Mine operating expenses
|
|
28,408
|
|
|
20,860
|
|
|
—
|
|
|
—
|
|
|
49,268
|
|
|||||
Operating costs from/(to) metal inventory
|
|
2,948
|
|
|
(2,560
|
)
|
|
—
|
|
|
—
|
|
|
388
|
|
|||||
Inventory net realizable value adjustment
|
|
1,299
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,299
|
|
|||||
Royalties
|
|
2,024
|
|
|
2,194
|
|
|
—
|
|
|
—
|
|
|
4,218
|
|
|||||
Cost of sales excluding depreciation and amortization
|
|
34,679
|
|
|
20,494
|
|
|
—
|
|
|
—
|
|
|
55,173
|
|
|||||
Depreciation and amortization
|
|
4,827
|
|
|
4,066
|
|
|
—
|
|
|
—
|
|
|
8,893
|
|
|||||
Mine operating (loss)/margin
|
|
(564
|
)
|
|
13,833
|
|
|
—
|
|
|
—
|
|
|
13,269
|
|
|||||
Net (loss)/income attributable to non-controlling interest
|
|
(263
|
)
|
|
61
|
|
|
—
|
|
|
—
|
|
|
(202
|
)
|
|||||
Net (loss)/income attributable to Golden Star
|
|
$
|
(1,051
|
)
|
|
$
|
12,911
|
|
|
$
|
219
|
|
|
$
|
1,804
|
|
|
$
|
13,883
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
|
$
|
3,611
|
|
|
$
|
14,696
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,307
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
25,649
|
|
|
$
|
25,808
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,457
|
|
Mine operating expenses
|
|
23,291
|
|
|
18,654
|
|
|
—
|
|
|
—
|
|
|
41,945
|
|
|||||
Operating costs (to)/from metal inventory
|
|
(2,733
|
)
|
|
1,063
|
|
|
—
|
|
|
—
|
|
|
(1,670
|
)
|
|||||
Royalties
|
|
1,361
|
|
|
1,320
|
|
|
—
|
|
|
—
|
|
|
2,681
|
|
|||||
Cost of sales excluding depreciation and amortization
|
|
21,919
|
|
|
21,037
|
|
|
—
|
|
|
—
|
|
|
42,956
|
|
|||||
Depreciation and amortization
|
|
3,149
|
|
|
987
|
|
|
—
|
|
|
—
|
|
|
4,136
|
|
|||||
Mine operating margin
|
|
581
|
|
|
3,784
|
|
|
—
|
|
|
—
|
|
|
4,365
|
|
|||||
Net loss attributable to non-controlling interest
|
|
(199
|
)
|
|
(603
|
)
|
|
—
|
|
|
—
|
|
|
(802
|
)
|
|||||
Net income/(loss) attributable to Golden Star
|
|
$
|
287
|
|
|
$
|
5,639
|
|
|
$
|
(1,871
|
)
|
|
$
|
(26,089
|
)
|
|
$
|
(22,034
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
|
$
|
13,413
|
|
|
$
|
9,594
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,007
|
|
Six Months Ended June 30,
|
|
Wassa
|
|
Prestea
|
|
Other
|
|
Corporate
|
|
Total
|
||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
76,192
|
|
|
$
|
69,688
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
145,880
|
|
Mine operating expenses
|
|
56,633
|
|
|
37,688
|
|
|
—
|
|
|
—
|
|
|
94,321
|
|
|||||
Severance charges
|
|
954
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
954
|
|
|||||
Operating costs from/(to) metal inventory
|
|
4,430
|
|
|
(2,671
|
)
|
|
—
|
|
|
—
|
|
|
1,759
|
|
|||||
Inventory net realizable value adjustment
|
|
1,804
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,804
|
|
|||||
Royalties
|
|
3,937
|
|
|
3,804
|
|
|
—
|
|
|
—
|
|
|
7,741
|
|
|||||
Cost of sales excluding depreciation and amortization
|
|
67,758
|
|
|
38,821
|
|
|
—
|
|
|
—
|
|
|
106,579
|
|
|||||
Depreciation and amortization
|
|
10,131
|
|
|
7,201
|
|
|
—
|
|
|
—
|
|
|
17,332
|
|
|||||
Mine operating (loss)/margin
|
|
(1,697
|
)
|
|
23,666
|
|
|
—
|
|
|
—
|
|
|
21,969
|
|
|||||
Net loss attributable to non-controlling interest
|
|
(517
|
)
|
|
(105
|
)
|
|
—
|
|
|
—
|
|
|
(622
|
)
|
|||||
Net (loss)/income attributable to Golden Star
|
|
$
|
(1,888
|
)
|
|
$
|
22,869
|
|
|
$
|
(1,370
|
)
|
|
$
|
(5,558
|
)
|
|
$
|
14,053
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
|
$
|
6,644
|
|
|
$
|
28,366
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,010
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
61,598
|
|
|
$
|
50,926
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
112,524
|
|
Mine operating expenses
|
|
47,326
|
|
|
36,066
|
|
|
—
|
|
|
—
|
|
|
83,392
|
|
|||||
Severance charges
|
|
113
|
|
|
(184
|
)
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|||||
Operating costs to metal inventory
|
|
(4,968
|
)
|
|
(180
|
)
|
|
—
|
|
|
—
|
|
|
(5,148
|
)
|
|||||
Royalties
|
|
3,225
|
|
|
2,616
|
|
|
—
|
|
|
—
|
|
|
5,841
|
|
|||||
Cost of sales excluding depreciation and amortization
|
|
45,696
|
|
|
38,318
|
|
|
—
|
|
|
—
|
|
|
84,014
|
|
|||||
Depreciation and amortization
|
|
7,428
|
|
|
2,504
|
|
|
—
|
|
|
—
|
|
|
9,932
|
|
|||||
Mine operating margin
|
|
8,474
|
|
|
10,104
|
|
|
—
|
|
|
—
|
|
|
18,578
|
|
|||||
Net income/(loss) attributable to non-controlling interest
|
|
454
|
|
|
(993
|
)
|
|
—
|
|
|
—
|
|
|
(539
|
)
|
|||||
Net income/(loss) attributable to Golden Star
|
|
$
|
6,878
|
|
|
$
|
11,683
|
|
|
$
|
(3,950
|
)
|
|
$
|
(34,594
|
)
|
|
$
|
(19,983
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
|
$
|
21,951
|
|
|
$
|
16,970
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,921
|
|
|
|
Wassa
|
|
Prestea
|
|
Other
|
|
Corporate
|
|
Total
|
||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
177,286
|
|
|
$
|
140,006
|
|
|
$
|
2,063
|
|
|
$
|
3,276
|
|
|
$
|
322,631
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
175,738
|
|
|
$
|
109,691
|
|
|
$
|
8,786
|
|
|
$
|
4,635
|
|
|
$
|
298,850
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
(Increase)/decrease in accounts receivable
|
|
$
|
(2,270
|
)
|
|
$
|
(2,351
|
)
|
|
$
|
870
|
|
|
$
|
(1,703
|
)
|
Increase in inventories
|
|
(542
|
)
|
|
(2,553
|
)
|
|
(2,303
|
)
|
|
(6,204
|
)
|
||||
Decrease/(increase) in prepaids and other
|
|
185
|
|
|
1,942
|
|
|
(1,183
|
)
|
|
876
|
|
||||
(Decrease)/increase in accounts payable and accrued liabilities
|
|
(489
|
)
|
|
74
|
|
|
(8,787
|
)
|
|
(2,609
|
)
|
||||
Decrease in current portion of vendor agreement
|
|
—
|
|
|
(10,282
|
)
|
|
—
|
|
|
(13,369
|
)
|
||||
Total changes in working capital
|
|
$
|
(3,116
|
)
|
|
$
|
(13,170
|
)
|
|
$
|
(11,403
|
)
|
|
$
|
(23,009
|
)
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Loss on disposal of assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
513
|
|
|
$
|
—
|
|
Net realizable value adjustment on inventory
|
|
1,299
|
|
|
—
|
|
|
1,804
|
|
|
—
|
|
||||
(Gain)/loss on fair value of warrants (see Note 4)
|
|
(1,005
|
)
|
|
853
|
|
|
(555
|
)
|
|
1,984
|
|
||||
Loss/(gain) on fair value of marketable securities
|
|
62
|
|
|
(68
|
)
|
|
(37
|
)
|
|
(84
|
)
|
||||
Unrealized loss on non-hedge derivative contracts
|
|
—
|
|
|
1,475
|
|
|
—
|
|
|
2,729
|
|
||||
Gain on repurchase of 5% Convertible Debentures (see Note 4)
|
|
—
|
|
|
(454
|
)
|
|
—
|
|
|
(454
|
)
|
||||
Gain on deferral of payables
|
|
—
|
|
|
(2,682
|
)
|
|
—
|
|
|
(2,682
|
)
|
||||
Accretion of vendor agreement
|
|
183
|
|
|
1,338
|
|
|
366
|
|
|
1,642
|
|
||||
Accretion of rehabilitation provisions (see Note 8)
|
|
311
|
|
|
342
|
|
|
622
|
|
|
684
|
|
||||
Amortization of financing fees
|
|
88
|
|
|
111
|
|
|
167
|
|
|
222
|
|
||||
Amortization of 7% Convertible Debentures discount
|
|
451
|
|
|
—
|
|
|
888
|
|
|
—
|
|
||||
Loss on conversion of 7% Convertible Debentures, net
|
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
||||
|
|
$
|
1,389
|
|
|
$
|
915
|
|
|
$
|
3,933
|
|
|
$
|
4,041
|
|