|
Jersey, Channel Islands
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
1000
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 53 | | | |
| | | | | 70 | | | |
| | | | | 79 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 101 | | | |
| | | | | 106 | | | |
| | | | | 118 | | | |
| | | | | 121 | | | |
| | | | | 131 | | | |
| | | | | 134 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 138 | | | |
| | | | | F-1 | | |
(in US$ thousands)
|
| |
As of June 30,
2023 |
| |||
Cash and cash equivalents
|
| | | | 44,150 | | |
Equity: | | | | | | | |
Share capital
|
| | | | 413,186 | | |
Additional paid-in capital
|
| | | | 1,236 | | |
Parent net investment
|
| | | | — | | |
Capital reserves
|
| | | | — | | |
Retained Earnings/(Accumulated loss)
|
| | | | (47,841) | | |
Total (deficit) equity
|
| | | | 366,581 | | |
Debt: | | | | | | | |
Loans and borrowings
|
| | | | 440,958 | | |
Total debt
|
| | | | 440,958 | | |
Total capitalization
|
| | | | 807,539 | | |
System
|
| |
Resource Category
|
| |
Tonnes Mt
|
| |
Cu %
|
| |
Cu Metal Kt
|
| |
Ag g/t
|
| |
Ag Metal Moz
|
| |||||||||||||||
All Systems
|
| |
Measured Mineral Resources
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | Indicated Mineral Resources | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | |
Meas + Ind Mineral Resources
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | Inferred Mineral Resources | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
| | | Total Mineral Resources | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
System
|
| |
Reserve Category
|
| |
Tonnes Mt
|
| |
Cu %
|
| |
Cu Metal Kt
|
| |
Ag g/t
|
| |
Ag Metal Moz
|
| |||||||||||||||
All Systems
|
| | Proven Mineral Reserve | | | | | 4.8 | | | | | | 4.3 | | | | | | 208.8 | | | | | | 17.8 | | | | | | 2.8 | | |
| | |
Probable Mineral Reserve
|
| | | | 3.1 | | | | | | 3.5 | | | | | | 105.3 | | | | | | 13.5 | | | | | | 1.3 | | |
| | | Total Mineral Reserve | | | | | 7.9 | | | | | | 4.0 | | | | | | 314.1 | | | | | | 16.1 | | | | | | 4.1 | | |
| | | | | |
Total/Avg
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| ||||||||||||||||||||||||
Ore Mined
|
| | kt | | | |
|
7,859
|
| | | | | 1,207 | | | | | | 1,236 | | | | | | 1,207 | | | | | | 1,232 | | | | | | 1,243 | | | | | | 1,249 | | | | | | 486 | | |
Waste mined
|
| | kt | | | |
|
1,712
|
| | | | | 265 | | | | | | 301 | | | | | | 264 | | | | | | 220 | | | | | | 274 | | | | | | 276 | | | | | | 111 | | |
Total material mined
|
| | kt | | | |
|
9,571
|
| | | | | 1,472 | | | | | | 1,537 | | | | | | 1,471 | | | | | | 1,452 | | | | | | 1,517 | | | | | | 1,525 | | | | | | 597 | | |
Cu Grade
|
| | % | | | |
|
3.68%
|
| | | | | 3.7% | | | | | | 3.3% | | | | | | 3.9% | | | | | | 3.9% | | | | | | 3.8% | | | | | | 3.7% | | | | | | 3.5% | | |
Ag Grade
|
| | g/t | | | |
|
16.0
|
| | | | | 18.7 | | | | | | 17.5 | | | | | | 18.2 | | | | | | 16.4 | | | | | | 13.5 | | | | | | 13.4 | | | | | | 12.1 | | |
Cu Recovery
|
| | % | | | |
|
97.5%
|
| | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | |
Ag Recovery
|
| | % | | | |
|
80.0%
|
| | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | |
Recovered Cu
|
| | kt | | | |
|
282.3
|
| | | | | 43.0 | | | | | | 39.7 | | | | | | 45.4 | | | | | | 46.7 | | | | | | 45.9 | | | | | | 45.3 | | | | | | 16.4 | | |
Recovered Ag
|
| | koz | | | |
|
3,233
|
| | | | | 581 | | | | | | 556 | | | | | | 564 | | | | | | 521 | | | | | | 431 | | | | | | 431 | | | | | | 151 | | |
Tenement
|
| |
Area
|
| |
Granted
|
| |
Expiry
|
| |
Status
|
| |
Details
|
| |
Holder
|
|
CML5 | | | 2,474ha | | | 02/12/1993 | | | 24/06/2028 | | | Current | | | CSA Mine | | | CMPL | |
MPL1093 | | | 16ha | | | 05/02/1947 | | | 05/02/2029 | | | Current | | | MPL permitting dam development | | | CMPL | |
MPL1094 | | | 14ha | | | 05/02/1947 | | | 05/02/2029 | | | Current | | | MPL permitting dam development | | | CMPL | |
EL5693 | | | 111 units | | | 08/02/2000 | | | 07/02/2027 | | | Current | | | EL (CSA Mine adjacent) | | | CMPL | |
EL5983 | | | 11 units | | | 30/08/2002 | | | 30/08/2027 | | | Current | | | EL wholly within EL5693 (CSA Mine adjacent) | | | CMPL | |
EL6223 | | | 13 units | | | 05/04/2004 | | | 05/04/2029 | | | Current | | | EL (Shuttleton), JV with AuriCula | | | AuriCula Mines Pty Limited (CMPL 90% beneficial interest) | |
EL6907 | | | 11 units | | | 11/10/2007 | | | 11/10/2027 | | | Current | | | EL (Mt Hope), JV with AuriCula and Actway | | | CMPL (CMPL 90% beneficial interest) | |
EL 9587 | | |
46 units
|
| | 20/07/2023 | | | 20/07/2029 | | | Current | | | EL adjacent to EL 5693 | | | CMPL | |
EL 9595 | | |
25 units
|
| | 18/08/2023 | | | 18/08/2029 | | | Current | | | EL adjacent to EL 6907 (Mt Hope) | | | CMPL | |
EL 9596 | | |
35 units
|
| | 18/08/2023 | | | 18/08/2029 | | | Current | | |
EL within vicinity of EL 9595 and EL 6907
(Mt Hope) |
| | CMPL | |
(i) Mineral
|
| |
(ii) Prescribed Royalty Rate
(as a percentage of the value of the mineral recovered) |
|
(iii) Antimony
|
| | (iv) 4% | |
(v) Arsenic
|
| | (vi) 4% | |
(vii) Bismuth
|
| | (viii) 4% | |
(ix) Cadmium
|
| | (x) 4% | |
(xi) Cobalt
|
| | (xii) 4% | |
(xiii) Copper
|
| | (xiv) 4% | |
(xv) Germanium
|
| | (xvi) 4% | |
(xvii) Gold
|
| | (xviii) 4% | |
(xix) Indium
|
| | (xx) 4% | |
(xxi) Iron Minerals
|
| | (xxii) 4% | |
(xxiii) Lead
|
| | (xxiv) 4% | |
(xxv) Nickel
|
| | (xxvi) 4% | |
(xxvii) Selenium
|
| | (xxviii) 4% | |
(i) Mineral
|
| |
(ii) Prescribed Royalty Rate
(as a percentage of the value of the mineral recovered) |
|
(xxix) Silver
|
| | (xxx) 4% | |
(xxxi) Sulphur
|
| | (xxxii) 4% | |
(xxxiii) Zinc
|
| | (xxxiv) 4% | |
| | | | | | | | |
Six months ended
June 30 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | | | | | | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Copper | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– LME Final Cash Buyer
|
| | | $ | /lb | | | | | $ | 3.95 | | | | | $ | 4.43 | | | | | $ | 4.00 | | | | | $ | 4.23 | | |
– Realized Price
|
| | | $ | /lb | | | | | $ | 2.84 | | | | | $ | 2.79 | | | | | $ | 2.51 | | | | | $ | 3.15 | | |
| | |
MAL
|
| |
CMPL
|
| |
Combined
MAL with CMPL |
| |
CMPL
|
| |
CMPL
|
| |||||||||||||||||||||
| | |
Six months
ended June 30 |
| |
From
January 1 to June 15 |
| |
Six months ended
June 30 |
| |
Year ended
December 31 |
| ||||||||||||||||||||||||
US$ thousand
|
| |
2023
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||
Cost of goods sold (COGS)
|
| | | $ | 20,301 | | | | | $ | 92,840 | | | | | $ | 113,141 | | | | | $ | 90,497 | | | | | $ | 189,496 | | | | | $ | 190,150 | | |
Depreciation and amortization
|
| | | | (3,201) | | | | | | (21,557) | | | | | | (24,758) | | | | | | (25,001) | | | | | | (51,529) | | | | | | (52,321) | | |
Cost of goods sold, net depreciation and amortization
|
| | | | 17,100 | | | | | | 71,283 | | | | | | 88,383 | | | | | | 65,496 | | | | | | 137,967 | | | | | | 137,829 | | |
Treatment and refining costs
|
| | | | 1,642 | | | | | | 31,262 | | | | | | 32,904 | | | | | | 40,035 | | | | | | 68,112 | | | | | | 82,939 | | |
Freight costs
|
| | | | 372 | | | | | | 3,252 | | | | | | 3,624 | | | | | | 8,600 | | | | | | 15,721 | | | | | | 10,002 | | |
Distribution and selling expenses
|
| | | | 1,172 | | | | | | 6,410 | | | | | | 7,582 | | | | | | 9,298 | | | | | | 17,246 | | | | | | 15,195 | | |
Exclude: | | | | | | | | ||||||||||||||||||||||||||||||
Royalties (govt) incl in COGS
|
| | | | (98) | | | | | | (3,371) | | | | | | (3,469) | | | | | | (4,228) | | | | | | (6,477) | | | | | | (11,006) | | |
Finished goods mvt incl in COGS
|
| | | | (10,685) | | | | | | (1,564) | | | | | | (12,249) | | | | | | (3,324) | | | | | | (4,475) | | | | | | (12,524) | | |
Gain (loss) on PP&E in COGS
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,237) | | |
C1 Cash Cost, Before By-product
Credits |
| | | $ | 9,503 | | | | | $ | 107,272 | | | | | $ | 116,775 | | | | | $ | 115,877 | | | | | $ | 228,094 | | | | | $ | 199,198 | | |
Sustaining capital
|
| | | | 2,262 | | | | | | 31,462 | | | | | | 33,724 | | | | | | 41,658 | | | | | | 66,273 | | | | | | 32,068 | | |
Royalties (govt)
|
| | | | 98 | | | | | | 3,371 | | | | | | 3,469 | | | | | | 4,228 | | | | | | 6,477 | | | | | | 11,006 | | |
Stock mvt incl in COGS
|
| | | | 184 | | | | | | (137) | | | | | | 47 | | | | | | (472) | | | | | | 1,237 | | | | | | 18,916 | | |
General and administrative
|
| | | | 16,610 | | | | | | 378 | | | | | | 16,988 | | | | | | 483 | | | | | | 1,230 | | | | | | 1,473 | | |
AISC, Before By-product Credits
|
| | | $ | 28,657 | | | | | $ | 142,346 | | | | | $ | 171,003 | | | | | $ | 161,774 | | | | | $ | 303,311 | | | | | $ | 262,661 | | |
Less By-product Credits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Silver
|
| | | | (661) | | | | | | (4,442) | | | | | | (5,103) | | | | | | (4,975) | | | | | | (8,553) | | | | | | (12,707) | | |
AISC, After By-product Credits
|
| | | $ | 27,996 | | | | | $ | 137,904 | | | | | $ | 165,900 | | | | | $ | 156,799 | | | | | $ | 294,758 | | | | | $ | 249,954 | | |
C1 Cash Cost, After By-Product Credits
|
| | | $ | 8,842 | | | | | $ | 102,830 | | | | | $ | 111,672 | | | | | $ | 110,902 | | | | | $ | 219,541 | | | | | $ | 186,491 | | |
| | | | | | | | |
Six months ended
June 30 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | | | | | | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Copper Tonnes Produced
|
| | | | kt | | | | | | 16.47 | | | | | | 18.84 | | | | | | 37.28 | | | | | | 40.53 | | |
C1 Cash Cost, Before By-product Credits
|
| | | $ | /lb | | | | | $ | 3.22 | | | | | $ | 2.79 | | | | | $ | 2.78 | | | | | $ | 2.23 | | |
AISC, Before By-product Credits
|
| | | $ | /lb | | | | | $ | 4.71 | | | | | $ | 3.90 | | | | | $ | 3.69 | | | | | $ | 2.94 | | |
C1 Cash Cost, After By-product Credits
|
| | | $ | /lb | | | | | $ | 3.08 | | | | | $ | 2.67 | | | | | $ | 2.67 | | | | | $ | 2.09 | | |
AISC, After By-product Credits
|
| | | $ | /lb | | | | | $ | 4.57 | | | | | $ | 3.78 | | | | | $ | 3.59 | | | | | $ | 2.80 | | |
| | |
MAL
|
| |
CMPL
|
| |
CMPL
|
| |
CMPL
|
| ||||||||||||||||||
| | |
Six months
ended June 30 2023 |
| |
From
January 1 to June 15 2023 |
| |
Six months
ended June 30 2022 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Net cash generated by operating activities
|
| | | | (4,006) | | | | | $ | 38,690 | | | | | $ | 76,315 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
Less Purchase of property, plant and equipment and
intangibles |
| | | | (2,262) | | | | | | (31,462) | | | | | | (41,658) | | | | | | (66,273) | | | | | | (32,068) | | |
Free cash flow
|
| | | $ | (6,268) | | | | | $ | 7,228 | | | | | $ | 34,657 | | | | | $ | (11,726) | | | | | $ | 55,751 | | |
| | |
MAL
|
| |
CMPL
|
| |
CMPL
|
| |||||||||
US$ thousand
|
| |
Six months
ended June 30 2023 |
| |
From
January 1 to June 15 2023 |
| |
Six months
ended June 30 2022 |
| |||||||||
Revenues
|
| | | $ | 18,576 | | | | |
$
|
102,294
|
| | | |
$
|
129,740
|
| |
Cost of goods sold
|
| | | | (20,301) | | | | | | (92,840) | | | | | | (90,497) | | |
Gross Profit
|
| | | $ | (1,725) | | | | | $ | 9,454 | | | | | $ | 39,243 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Distribution and selling expenses
|
| | | | (1,172) | | | | | | (6,410) | | | | | | (9,298) | | |
Administrative expenses
|
| | | | (16,610) | | | | | | (378) | | | | | | (483) | | |
Impairment of property, plant and equipment
|
| | | | — | | | | | | (2,800) | | | | | | — | | |
Operating income
|
| | | $ | (19,507) | | | | | $ | (134) | | | | | $ | 29,462 | | |
Net foreign exchange gains/(losses)
|
| | | | (9,558) | | | | | | 2,066 | | | | | | 1,528 | | |
Finance income
|
| | | | 5,460 | | | | | | 12 | | | | | | 1 | | |
Finance costs
|
| | | | (10,127) | | | | | | (362) | | | | | | (248) | | |
Profit before income taxes
|
| | | $ | (33,732) | | | | | $ | 1,582 | | | | | $ | 30,743 | | |
Income tax (expense)/benefit
|
| | | | 1,469 | | | | | | (3,382) | | | | | | (13,716) | | |
(Loss)/Profit for the year
|
| | | $ | (32,263) | | | | | $ | (1,800) | | | | | $ | 17,027 | | |
| | |
MAL
|
| |
CMPL
|
| |
CMPL
|
| |||||||||
| | |
Six months
ended June 30 2023 |
| |
From
January 1 to June 15 2023 |
| |
Six months
ended June 30 2022 |
| |||||||||
Copper
|
| | | $ | 17,929 | | | | | $ | 97,852 | | | | | $ | 124,765 | | |
Silver
|
| | | | 647 | | | | | | 4,442 | | | | | | 4,975 | | |
Total | | | | $ | 18,576 | | | | | $ | 102,294 | | | | | $ | 129,740 | | |
| | | | | |
Six months ended June 30
|
| |||||||||
| | | | | |
2023
|
| |
2022
|
| ||||||
Copper | | | | | | | | | | | | | | | | |
Tonnes produced
|
| |
kt
|
| | | | 16.470 | | | | | | 18.838 | | |
Payable Tonnes sold
|
| |
kt
|
| | | | 18.468 | | | | | | 20.294 | | |
Silver | | | | | | | | | | | | | | | | |
Ounces produced
|
| |
koz
|
| | | | 199.209 | | | | | | 212.131 | | |
Payable Ounces sold
|
| |
koz
|
| | | | 214.014 | | | | | | 215.925 | | |
| | |
Year ended December 31
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
Variance
|
| |
%
|
| ||||||||||||
Revenues | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | $ | (53,675) | | | | | | (20)% | | |
Cost of goods sold
|
| | | | (189,496) | | | | | | (190,150) | | | | | | 654 | | | | | | 0% | | |
Gross Profit
|
| | | $ | 30,209 | | | | | $ | 83,230 | | | | | $ | (53,021) | | | | | | (64)% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution and selling expenses
|
| | | | (17,246) | | | | | | (15,195) | | | | | | (2,051) | | | | | | 13% | | |
Administrative expenses
|
| | | | (1,230) | | | | | | (1,473) | | | | | | 243 | | | | | | (16)% | | |
Operating income
|
| | | $ | 11,733 | | | | | $ | 66,562 | | | | | $ | (54,829) | | | | | | (82)% | | |
Net foreign exchange gains/(losses)
|
| | | | (453) | | | | | | 401 | | | | | | (854) | | | | | | (213)% | | |
Finance income
|
| | | | 6 | | | | | | 3 | | | | | | 3 | | | | | | 100% | | |
Finance costs
|
| | | | (930) | | | | | | (530) | | | | | | (400) | | | | | | 75% | | |
Profit before income taxes
|
| | | $ | 10,356 | | | | | $ | 66,436 | | | | | $ | (56,080) | | | | | | (84)% | | |
Income tax (expense)/benefit
|
| | | | (15,715) | | | | | | 100,059 | | | | | | (115,774) | | | | | | (116)% | | |
(Loss)/Profit for the year
|
| | | $ | (5,359) | | | | | $ | 166,495 | | | | | $ | (171,854) | | | | | | (103)% | | |
| | |
Year ended December 31
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |
Price
|
| |
Volume
|
| |||||||||||||||
Copper
|
| | | $ | 211,152 | | | | | $ | 260,673 | | | | | | (19)% | | | | | | (20)% | | | | | | 1% | | |
Silver
|
| | | | 8,553 | | | | | $ | 12,707 | | | | | | (33)% | | | | | | (37)% | | | | | | 8% | | |
Total | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | | (20)% | | | | | | | | | | | | | | |
| | | | | |
Year ended December 31
|
| |||||||||
| | | | | |
2022
|
| |
2021
|
| ||||||
Copper | | | | | | | | | | | | | | | | |
Tonnes produced
|
| |
kt
|
| | | | 37.28 | | | | | | 40.53 | | |
Tonnes sold
|
| |
kt
|
| | | | 38.13 | | | | | | 37.57 | | |
Silver | | | | | | | | | | | | | | | | |
Ounces produced
|
| |
koz
|
| | | | 445.81 | | | | | | 459.28 | | |
Ounces sold
|
| |
koz
|
| | | | 423.72 | | | | | | 393.67 | | |
| | |
MAL
|
| |
CMPL
|
| |
CMPL
|
| |
CMPL
|
| ||||||||||||||||||
| | |
Six months
ended June 30 2023 |
| |
From
January 1 to June 15 2023 |
| |
Six months
ended June 30 2022 |
| |
Year ended
December 31 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Net cash generated by operating activities
|
| | | $ | (4,006) | | | | | $ | 38,690 | | | | | $ | 76,315 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
Net cash used in investing activities
|
| | | | (756,214) | | | | | | (31,296) | | | | | | (41,658) | | | | | | (66,273) | | | | | | (32,068) | | |
Net cash generated used in financing activities
|
| | | | 804,327 | | | | | | (8,599) | | | | | | (34,330) | | | | | | 13,000 | | | | | | (55,939) | | |
Increase/(decrease) in cash and cash equivalents
|
| | | $ | 44,107 | | | | | $ | (1,205) | | | | | $ | 327 | | | | | $ | 1,274 | | | | | $ | (188) | | |
LME Copper Price
|
| |
Margin
|
| |
Payment
|
| |||
<$3.40/lb
|
| | | | 12.00% | | | |
100% capitalised / 0% cash
|
|
>$3.40/lb to $3.85/lb
|
| | | | 10.00% | | | |
60% capitalised / 40% cash
|
|
>$3.85/lb
|
| | | | 8.00% | | | |
0% capitalised / 100% cash
|
|
Time Period
|
| |
Copper Stream Percentage
|
|
Closing to 1st Anniversary of the Closing Date | | |
0%
|
|
1st Anniversary of the Closing Date to 5th Anniversary | | |
3% (the “First Stream Percentage”)
|
|
5th Anniversary until 33,000 metric tonnes of refined copper delivered to Osisko (the “Threshold Quantity”) | | |
4.875% (the “Second-Threshold
Stream Percentage”) |
|
Thereafter from the date that the Threshold Quantity has been met
|
| |
2.25% (the “Tail Stream Percentage”)
|
|
Name
|
| |
Age
|
| |
Position
|
|
Michael (Mick) James McMullen | | |
53
|
| | Chief Executive Officer and Director | |
Dan Vujcic | | |
45
|
| |
Interim Chief Financial Officer and Chief Development Officer
|
|
Chris Rosario | | |
38
|
| | General Counsel | |
Patrice E. Merrin | | |
75
|
| | Chair | |
John Rhett Miles Bennett | | |
42
|
| | Director | |
John Burton | | |
58
|
| | Director | |
Rasmus Kristoffer Gerdeman | | |
48
|
| | Director | |
Charles D. McConnell | | |
68
|
| | Director | |
Matthew Rowlinson | | |
40
|
| | Director | |
Graham van’t Hoff | | |
62
|
| | Director | |
Beneficial Owners
|
| |
Ordinary Shares
|
| |
% of Total
Ordinary Shares |
| ||||||
Directors and Executive Officers(1) | | | | | | | | | | | | | |
Michael (Mick) James McMullen(2)
|
| | | | 2,754,716 | | | | | | 5.3% | | |
Dan Vujcic(3)
|
| | | | 341,959 | | | | | | * | | |
Chris Rosario
|
| | | | — | | | | | | — | | |
Patrice E. Merrin(4)
|
| | | | 176,588 | | | | | | * | | |
Rasmus Kristoffer Gerdeman(5)
|
| | | | 82,725 | | | | | | * | | |
John Rhett Miles Bennett(6)
|
| | | | 744,258 | | | | | | * | | |
John Burton
|
| | | | — | | | | | | — | | |
Charles D. McConnell(7)
|
| | | | 52,725 | | | | | | * | | |
Matthew Rowlinson
|
| | | | — | | | | | | — | | |
Graham van’t Hoff
|
| | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group (10 individuals)
|
| | | | 4,102,071 | | | | | | 7.9% | | |
5% Beneficial Owners | | | | | | | | | | | | | |
McMullen Geological Services Pty Ltd(8)
|
| | | | 2,604,716 | | | | | | 5.0% | | |
Glencore Operations Australia Pty Limited(9)
|
| | | | 10,000,000 | | | | | | 19.9% | | |
Fourth Sail Long Short LLC/Fourth Sail Discovery(10)
|
| | | | 6,454,545 | | | | | | 12.7% | | |
BlackRock Entities(11)
|
| | | | 4,989,642 | | | | | | 9.9% | | |
United Super Pty Ltd(12)
|
| | | | 3,300,000 | | | | | | 6.6% | | |
Sprott Private Resource Lending LP(13)
|
| | | | 4,687,500 | | | | | | 8.8% | | |
Osisko Bermuda Limited(14)
|
| | | | 4,000,000 | | | | | | 8.0% | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Mr. Clive Bruce Jones ATF Alyse Investment Trust(3)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anson Investments Master Fund LP(4)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anson North Star Tactical Equity Fund LP(5)
|
| | | | 75,000 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Argonaut Funds Management Pty Ltd ATF Argonaut Natural Resources Fund A/C(6)
|
| | | | 130,000 | | | | | | — | | | | | | * | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEP Special Situations VI LLC(7)
|
| | | | 2,083,333 | | | | | | — | | | | | | 4.1% | | | | | | 2,083,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Global Funds – World Mining
Fund(8) |
| | | | 3,847,636 | | | | | | — | | | | | | 7.7% | | | | | | 3,713,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock World Mining Trust plc(9)
|
| | | | 999,305 | | | | | | — | | | | | | 2.0% | | | | | | 964,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund, a Series of BlackRock Funds(10)
|
| | | | 137,700 | | | | | | — | | | | | | * | | | | | | 137,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CI Investments Inc.(11)
|
| | | | 335,000 | | | | | | — | | | | | | * | | | | | | 335,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Extract Capital Master Fund Ltd.(12)
|
| | | | 1,054,326 | | | | | | 704,326 | | | | | | 2.1% | | | | | | 350,000 | | | | | | — | | | | | | 704,326 | | | | | | 704,326 | | | | | | 1.4% | | |
Fourth Sail Discovery LLC(13)
|
| | | | 762,600 | | | | | | 63,550 | | | | | | 1.5% | | | | | | 762,600 | | | | | | 63,550 | | | | | | — | | | | | | — | | | | | | — | | |
Fourth Sail Long Short LLC(14)
|
| | | | 5,691,945 | | | | | | 436,450 | | | | | | 11.2% | | | | | | 5,691,945 | | | | | | 436,450 | | | | | | — | | | | | | — | | | | | | — | | |
Gannet Capital Pty Ltd ATF Victor Smorgon Partners Global Multi-Strategy Fund(15)
|
| | | | 568,546 | | | | | | — | | | | | | 1.1% | | | | | | 541,546 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glencore Operations Australia Pty Limited(16)
|
| | | | 10,000,000 | | | | | | — | | | | | | 19.9% | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Janajena Pty Ltd ATF Lenga Family Trust(17)
|
| | | | 30,000 | | | | | | — | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(18)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Joseph Hall as trustee for Hall Park Trust <Hall Park A/C>(19)
|
| | | | 668,800 | | | | | | — | | | | | | 1.3% | | | | | | 668,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lilaid Pty Ltd <McMullen Family Trust No 2 A/C>(20)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LIM Asia Multi-Strategy Fund Inc.(21)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loquela Pty Ltd(22)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(23)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mulcaster Super Fund Pty Ltd ATF Mulcaster Super Fund(24)
|
| | | | 12,000 | | | | | | — | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Muntz Pty Ltd(25)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Osisko Bermuda Limited(26)
|
| | | | 4,000,000 | | | | | | — | | | | | | 8.0% | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrice Ellen Merrin(27)
|
| | | | 176,588 | | | | | | — | | | | | | * | | | | | | 163,863 | | | | | | 70,171 | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Perennial Investment Management
Limited(28) |
| | | | 35,000 | | | | | | — | | | | | | * | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Platinum Investment Management Limited
as agent for Platinum Capital Limited(29) |
| | | | 86,373 | | | | | | — | | | | | | * | | | | | | 73,897 | | | | | | — | | | | | | 12,476 | | | | | | — | | | | | | * | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Platinum Investment Management Limited
as agent for Platinum Global Transition Fund (Quoted Managed Hedge Fund)(29) |
| | | | 25,902 | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | 5,902 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Platinum International Fund(29) |
| | | | 1,248,540 | | | | | | — | | | | | | 2.5% | | | | | | 1,135,036 | | | | | | — | | | | | | 113,504 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Platinum World Portfolios Plc – Platinum World Portfolios – International Fund(29) |
| | | | 12,542 | | | | | | — | | | | | | * | | | | | | 10,571 | | | | | | — | | | | | | 1,971 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for The Platinum Master Portfolio Limited(29) |
| | | | 38,574 | | | | | | — | | | | | | * | | | | | | 35,067 | | | | | | — | | | | | | 3,507 | | | | | | — | | | | | | * | | |
Platinum Investment Management Limited
as agent for Colonial First State Investments Limited as responsibility entity for the Commonwealth Specialist Fund 4(29) |
| | | | 262,711 | | | | | | — | | | | | | * | | | | | | 238,828 | | | | | | — | | | | | | 23,883 | | | | | | — | | | | | | * | | |
Polymer Asia Fund LP(30)
|
| | | | 200,000 | | | | | | — | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Precision Opportunities Fund Ltd <Investment
A/C>(31) |
| | | | 134,100 | | | | | | — | | | | | | * | | | | | | 134,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Quotidian No 2 Pty Ltd(32)
|
| | | | 93,181 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | 18,181 | | | | | | — | | | | | | * | | |
BofA Securities Inc. – Regal Funds Management Pty Limited as trustee for one or more funds(33)
|
| | | | 300,000 | | | | | | — | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roxbury 1 Pty Ltd ATF Lewis
Family Trust(34) |
| | | | 20,000 | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Capital Partners LLC, as investment manager on behalf of Victory Global Energy Transition Fund, a series of Victory Global energy Transition Fund, a series of Victory Portfolios(35)
|
| | | | 1,567,697 | | | | | | — | | | | | | 3.1% | | | | | | 1,567,697 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Global Natural Resources Fund (Series A/PIV A)(36)
|
| | | | 119,171 | | | | | | — | | | | | | * | | | | | | 119,171 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Global Natural Resources Fund (Series B/PIV B)(37)
|
| | | | 46,435 | | | | | | — | | | | | | * | | | | | | 46,435 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Global Natural Resources Fund (Series SMA/PIV C)(38)
|
| | | | 404,570 | | | | | | — | | | | | | * | | | | | | 404,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scotch Investments Pty Ltd ATF Scotch Investment Trust(39)
|
| | | | 12,500 | | | | | | — | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sprott Private Resource Lending II (Collector),
LP and Sprott Private Resource Lending II (Collecter-2), LP, together(40) |
| | | | 4,687,500 | | | | | | — | | | | | | 8.8% | | | | | | 4,687,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital Green Metals Fund(41)
|
| | | | 16,668 | | | | | | — | | | | | | * | | | | | | 16,668 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital Natural Resources Fund(42)
|
| | | | 329,399 | | | | | | — | | | | | | * | | | | | | 329,399 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
The Trustees of the University of Pennsylvania Retiree Medical and Death Benefits
Trust(43) |
| | | | 55,241 | | | | | | — | | | | | | * | | | | | | 55,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury Services Group Pty Ltd ATF Nero Resource Fund(44)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
United Super Pty Ltd ABN 46 006 261 623 as trustee for the Construction and Building Unions Superannuation Fund
ABN 75 493 363 262(45) |
| | | | 3,300,000 | | | | | | — | | | | | | 6.6% | | | | | | 3,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Verdure Property Management
Limited(46) |
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Botanical Nominees Pty Limited, as trustee of the Wilson Asset Management Equity Fund(47)
|
| | | | 4,660 | | | | | | — | | | | | | * | | | | | | 4,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Capital Limited(48)
|
| | | | 134,605 | | | | | | — | | | | | | * | | | | | | 134,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Research Limited(49)
|
| | | | 30,735 | | | | | | — | | | | | | * | | | | | | 30,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Insync Investments Pty Ltd ATF Weekley Super
Fund(50) |
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Platinum Investment Management Limited
as agent for ARIA Co. Pty Ltd as trustee for PSCC/CSS Investments Trust – Combined Investments Fund(29) |
| | | | 567,903 | | | | | | — | | | | | | 1.1% | | | | | | 516,275 | | | | | | — | | | | | | 51,628 | | | | | | — | | | | | | * | | |
Australian Underground Drilling Pty Ltd(51)
|
| | | | 70,000 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
McMullen Geological Services Pty Ltd(52)
|
| | | | 2,604,716 | | | | | | 1,414,669 | | | | | | 5.0% | | | | | | 2,604,716 | | | | | | 1,414,669 | | | | | | — | | | | | | — | | | | | | — | | |
Lynncrest Holdings LLC(53)
|
| | | | 1,252,656 | | | | | | 807,437 | | | | | | 2.5% | | | | | | 1,252,656 | | | | | | 807,437 | | | | | | — | | | | | | — | | | | | | — | | |
MAC 32 Partners, L.P.(54)
|
| | | | 1,064,268 | | | | | | 718,234 | | | | | | 2.1% | | | | | | 1,064,268 | | | | | | 718,234 | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(55)
|
| | | | 1,174,138 | | | | | | 724,596 | | | | | | 2.3% | | | | | | 1,174,138 | | | | | | 724,596 | | | | | | — | | | | | | — | | | | | | — | | |
DRS SPAC LLC(56)
|
| | | | 764,015 | | | | | | 508,583 | | | | | | 1.5% | | | | | | 764,015 | | | | | | 508,583 | | | | | | — | | | | | | — | | | | | | — | | |
Australian Underground Drilling Pty Ltd(57)
|
| | | | 838,122 | | | | | | 540,236 | | | | | | 1.7% | | | | | | 838,112 | | | | | | 540,236 | | | | | | — | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(58)
|
| | | | 655,134 | | | | | | 422,286 | | | | | | 1.3% | | | | | | 655,134 | | | | | | 422,286 | | | | | | — | | | | | | — | | | | | | — | | |
Nine Yards Capital Pty Ltd(59)
|
| | | | 462,761 | | | | | | 298,286 | | | | | | * | | | | | | 462,761 | | | | | | 298,286 | | | | | | — | | | | | | — | | | | | | — | | |
Tilt Natural Resource Capital Limited(60)
|
| | | | 341,959 | | | | | | 155,962 | | | | | | * | | | | | | 341,959 | | | | | | 155,962 | | | | | | — | | | | | | — | | | | | | — | | |
Black Mountain Storage, LLC(61)
|
| | | | 731,533 | | | | | | 374,844 | | | | | | 1.4% | | | | | | 731,533 | | | | | | 374,844 | | | | | | — | | | | | | — | | | | | | — | | |
Meteora Capital Partners LP(62)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund LP(63)
|
| | | | 119,700 | | | | | | — | | | | | | * | | | | | | 119,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Polar Multi-Strategy Master Fund(64)
|
| | | | 175,000 | | | | | | — | | | | | | * | | | | | | 175,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Apollo Credit Strategies Master Fund Ltd.(65)
|
| | | | 935,426 | | | | | | 770,104 | | | | | | 1.8% | | | | | | 60,323 | | | | | | — | | | | | | 875,103 | | | | | | 770,104 | | | | | | 1.7% | | |
Apollo Atlas Master Fund, LLC(66)
|
| | | | 15,446 | | | | | | 12,716 | | | | | | * | | | | | | 2,730 | | | | | | — | | | | | | 12,716 | | | | | | 12,716 | | | | | | * | | |
Apollo PPF Credit Strategies, LLC(67)
|
| | | | 39,310 | | | | | | 32,362 | | | | | | * | | | | | | 6,948 | | | | | | — | | | | | | 32,362 | | | | | | 32,362 | | | | | | * | | |
Adage Capital Partners, L.P.(68)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Breena Investors, LLC(69)
|
| | | | 157,500 | | | | | | — | | | | | | * | | | | | | 157,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Atlas Private Holdings (Cayman) Ltd.(70)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACM Alamosa (Cayman) Holdco LP(71)
|
| | | | 329,621 | | | | | | 276,781 | | | | | | * | | | | | | 52,840 | | | | | | — | | | | | | 276,781 | | | | | | 276,781 | | | | | | * | | |
| | |
Securities beneficially owned
prior to the offering |
| |
Securities to be sold
in the offering |
| |
Securities beneficially owned
after the offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%(2)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
ACM ASOF VII (Cayman) Holdco LP(72)
|
| | | | 164,866 | | | | | | 138,437 | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | 138,437 | | | | | | 138,437 | | | | | | * | | |
Atalaya Special Purpose Investment Fund II LP(73)
|
| | | | 117,076 | | | | | | 98,308 | | | | | | * | | | | | | 18,768 | | | | | | — | | | | | | 98,308 | | | | | | 98,308 | | | | | | * | | |
ACM Alameda Special Purpose Investment Fund II LP(74)
|
| | | | 206,069 | | | | | | 173,035 | | | | | | * | | | | | | 33,034 | | | | | | — | | | | | | 173,035 | | | | | | 173,035 | | | | | | * | | |
Corbin ERISA Opportunity Fund, Ltd.(75)
|
| | | | 26,429 | | | | | | — | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rasmus K. Gerdeman(76)
|
| | | | 82,725 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Charles DeWitt McConnell(77)
|
| | | | 52,725 | | | | | | — | | | | | | * | | | | | | 40,000 | | | | | | — | | | | | | 12,725 | | | | | | — | | | | | | * | | |
Marthinus Jacobus Crouse(78)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ashley Elizabeth Zumwalt-Forbes(79)
|
| | | | 95,000 | | | | | | — | | | | | | * | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Beament(80)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund – Metals and Mining Sleeve(81)
|
| | | | 5,001 | | | | | | — | | | | | | * | | | | | | 5,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Integrated Core Strategies (US) LLC(82)
|
| | | | 90,909 | | | | | | — | | | | | | * | | | | | | 90,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MMF LT, LLC(83)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Global Natural Resources Fund LP(84)
|
| | | | 33,250 | | | | | | — | | | | | | * | | | | | | 33,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.31 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.32 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.33 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.29 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.34 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.28 | | | | | | 0.301 | | | | | | 0.32 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.25 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.35 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.26 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.13 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.23 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.25 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.09 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.15 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
SEC registration fee
|
| | | $ | 1,314.19 | | |
|
FINRA filing fee
|
| |
*
|
| |||
|
Legal fees and expenses
|
| |
*
|
| |||
|
Accountants’ fees and expenses
|
| |
*
|
| |||
|
Printing expenses
|
| |
*
|
| |||
|
Transfer agent fees and expenses
|
| |
*
|
| |||
|
Miscellaneous costs
|
| |
*
|
| |||
|
Total
|
| | | $ | 1,314.19 | | |
| | |
Page
|
| |||
Unaudited Consolidated Financial Statements as of June 30, 2023 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | |
Page
|
| |||
CMPL — Audited Financial Statements for the period from January 1 to June 15, 2023 and the years
ended December 31, 2022 and December 31, 2021 |
| | | | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | |
| | |
Page
|
| |||
CMPL — Unaudited Interim Condensed Financial Statements for the 6 Months Ended June 30, 2022
|
| | | | | | |
| | | | F-108 | | | |
| | | | F-109 | | | |
| | | | F-110 | | | |
| | | | F-111 | | | |
| | | | F-112 | | |
| | | | | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| ||||||
Revenue
|
| |
6
|
| | |
|
18,576
|
| | | | | — | | |
Cost of goods sold
|
| |
7
|
| | |
|
(20,301)
|
| | | | | — | | |
Administrative expenses
|
| |
7
|
| | |
|
(16,610)
|
| | | | | (3,027) | | |
Selling and distributive expenses
|
| |
7
|
| | |
|
(1,172)
|
| | | | | — | | |
Loss from operations
|
| | | | | |
|
(19,507)
|
| | | | | (3,027) | | |
Finance income
|
| |
8
|
| | |
|
5,460
|
| | | | | 365 | | |
Finance costs
|
| |
8
|
| | |
|
(10,127)
|
| | | | | (9,838) | | |
Net change in fair value of financial instruments
|
| |
8
|
| | |
|
(9,558)
|
| | | | | 733 | | |
Net finance costs
|
| | | | | |
|
(14,225)
|
| | | | | (8,740) | | |
Loss before income taxes
|
| | | | | |
|
(33,732)
|
| | | | | (11,767) | | |
Income tax benefit
|
| |
9
|
| | |
|
1,469
|
| | | | | — | | |
Net loss for the period
|
| | | | | |
|
(32,263)
|
| | | | | (11,767) | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | |
Total comprehensive loss for the period attributable to owners of the company
|
| | | | | |
|
(32,263)
|
| | | | | (11,767) | | |
Basic and diluted loss per ordinary share
|
| |
10
|
| | |
|
(3.13)
|
| | | | | (1.78) | | |
US$ thousand
|
| |
Notes
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
11
|
| | |
|
43,732
|
| | | | | 42 | | | | | | 955 | | |
Trade and other receivables
|
| |
12
|
| | |
|
20,881
|
| | | | | 53 | | | | | | — | | |
Inventories
|
| |
13
|
| | |
|
22,293
|
| | | | | — | | | | | | — | | |
Derivative financial assets
|
| |
22
|
| | |
|
714
|
| | | | | — | | | | | | — | | |
Prepayments and other current assets
|
| | | | | |
|
1,338
|
| | | | | 201 | | | | | | 340 | | |
Total current assets
|
| | | | | |
|
88,958
|
| | | | | 296 | | | | | | 1,295 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
14
|
| | |
|
1,252,903
|
| | | | | — | | | | | | — | | |
Inventories
|
| |
13
|
| | |
|
315
|
| | | | | — | | | | | | — | | |
Investments
|
| |
15
|
| | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
Derivative financial assets
|
| |
22
|
| | |
|
8,505
|
| | | | | — | | | | | | — | | |
Prepayments and other non-current assets
|
| | | | | |
|
54
|
| | | | | 986 | | | | | | 187 | | |
Total non-current assets
|
| | | | | |
|
1,261,777
|
| | | | | 269,895 | | | | | | 265,343 | | |
Total assets
|
| | | | | |
|
1,350,735
|
| | | | | 270,191 | | | | | | 266,638 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| |
16
|
| | |
|
63,754
|
| | | | | 927 | | | | | | 604 | | |
Lease liability
|
| |
17
|
| | |
|
5,167
|
| | | | | — | | | | | | — | | |
Loans and borrowings
|
| |
18
|
| | |
|
42,545
|
| | | | | 786 | | | | | | — | | |
Derivative financial liability
|
| |
22
|
| | |
|
11,792
|
| | | | | — | | | | | | — | | |
Provisions
|
| |
19
|
| | |
|
12,891
|
| | | | | — | | | | | | — | | |
Other financial liabilities
|
| |
20
|
| | |
|
89,910
|
| | | | | 16,519 | | | | | | — | | |
Total current liabilities
|
| | | | | |
|
226,059
|
| | | | | 18,232 | | | | | | 604 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liability
|
| |
17
|
| | |
|
11,080
|
| | | | | — | | | | | | — | | |
Loans and borrowings
|
| |
18
|
| | |
|
383,362
|
| | | | | — | | | | | | — | | |
Derivative financial liability
|
| |
22
|
| | |
|
65,863
|
| | | | | 7,443 | | | | | | 8,440 | | |
Deferred tax liability
|
| |
9
|
| | |
|
141,472
|
| | | | | — | | | | | | — | | |
Provisions
|
| |
19
|
| | |
|
25,925
|
| | | | | — | | | | | | — | | |
Other financial liabilities
|
| |
20
|
| | |
|
135,746
|
| | | | | 264,477 | | | | | | 253,530 | | |
Total non-current liabilities
|
| | | | | |
|
763,448
|
| | | | | 271,920 | | | | | | 261,970 | | |
Total liabilities
|
| | | | | |
|
989,507
|
| | | | | 290,152 | | | | | | 262,574 | | |
Net assets
|
| | | | | |
|
361,228
|
| | | | | (19,961) | | | | | | 4,064 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| |
24
|
| | |
|
413,186
|
| | | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | | |
|
1,236
|
| | | | | 969 | | | | | | 24 | | |
(Accumulated deficit) / retained earnings
|
| | | | | |
|
(53,194)
|
| | | | | (20,931) | | | | | | 4,039 | | |
Total equity
|
| | | | | |
|
361,228
|
| | | | | (19,961) | | | | | | 4,064 | | |
US$ thousand
|
| |
Notes
|
| |
Share
capital |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||
Balance as of 31 December 2022
|
| | | | | | | 1 | | | | | | 969 | | | | | | (20,931) | | | | | | (19,961) | | |
Contribution of conversion price in excess of fair value
of warrants |
| | | | | | | — | | | | | | 198 | | | | | | — | | | | | | 198 | | |
Amount in excess of the face value over the present value on related promissory note
|
| | | | | | | — | | | | | | 69 | | | | | | — | | | | | | 69 | | |
PIPE – Osisko
|
| |
24
|
| | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
Backstop facility – Osisko
|
| |
24
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
PIPE – Sprott
|
| |
24
|
| | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
PIPE A and PIPE B
|
| |
24
|
| | | | 184,517 | | | | | | — | | | | | | — | | | | | | 184,517 | | |
PIPE – BlackRock
|
| |
24
|
| | | | 45,000 | | | | | | — | | | | | | — | | | | | | 45,000 | | |
Public shareholders – non-redemption
|
| |
24
|
| | | | 34,431 | | | | | | — | | | | | | — | | | | | | 34,431 | | |
Rollover shares – Glencore
|
| |
24
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | | 100,000 | | |
Share issuance costs
|
| |
24
|
| | | | (5,763) | | | | | | — | | | | | | — | | | | | | (5,763) | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | (32,263) | | | | | | (32,263) | | |
Balance as of 30 June 2023
|
| | | | | | | 413,186 | | | | | | 1,236 | | | | | | (53,194) | | | | | | 361,228 | | |
Balance as of 1 January 2022
|
| | | | | | | 1 | | | | | | 24 | | | | | | 4,037 | | | | | | 4,062 | | |
Contribution of conversion price in excess of fair value
of warrants |
| | | | | | | — | | | | | | 721 | | | | | | — | | | | | | 721 | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | (11,767) | | | | | | (11,767) | | |
Balance as of 30 June 2022
|
| | | | | | | 1 | | | | | | 745 | | | | | | (7,730) | | | | | | (6,984) | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | |
|
(33,732)
|
| | | | | (11,767) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
3,201
|
| | | | | — | | |
Net foreign exchange losses/(gains)
|
| | |
|
(130)
|
| | | | | — | | |
Finance income
|
| | |
|
(5,330)
|
| | | | | (364) | | |
Finance costs
|
| | |
|
10,127
|
| | | | | 9,838 | | |
Net change in fair value measurements of financial assets and liabilities
|
| | |
|
9,558
|
| | | | | (733) | | |
Movement in provisions
|
| | |
|
1,057
|
| | | | | — | | |
Other non-cash transactions
|
| | |
|
(133)
|
| | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Decrease/(increase) in trade receivables due from related parties
|
| | |
|
(18,576)
|
| | | | | — | | |
Decrease/(increase) in other receivables
|
| | |
|
(611)
|
| | | | | — | | |
Decrease/(increase) in prepayments
|
| | |
|
1,095
|
| | | | | 129 | | |
(Increase)/decrease in inventories
|
| | |
|
10,292
|
| | | | | — | | |
(Decrease)/increase in trade payables to related parties
|
| | |
|
484
|
| | | | | 45 | | |
(Decrease)/increase in trade payables
|
| | |
|
(3,042)
|
| | | | | 160 | | |
Increase/(decrease) in other payables
|
| | |
|
26,800
|
| | | | | — | | |
(Decrease)/increase in deferred liabilities
|
| | |
|
(5,066)
|
| | | | | 1,230 | | |
Net cash from/(used) in operating activities
|
| | |
|
(4,006)
|
| | | | | (1,462) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property, plant, and equipment and intangibles
|
| | |
|
(2,262)
|
| | | | | — | | |
Proceeds from disposal of property, plant, and equipment
|
| | |
|
16,564
|
| | | | | — | | |
Acquisition of subsidiary
|
| | |
|
(770,516)
|
| | | | | — | | |
Net cash used in investing activities
|
| | | | (756,214) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issue of share capital
|
| | |
|
313,186
|
| | | | | — | | |
Proceeds from convertible promissory note – related party
|
| | |
|
300
|
| | | | | 1,200 | | |
Proceeds from issue of promissory note
|
| | |
|
1,082
|
| | | | | — | | |
Proceeds from loans and borrowings (net of financing costs)
|
| | |
|
476,657
|
| | | | | — | | |
Proceeds from working capital loan – related party
|
| | |
|
15,000
|
| | | | | — | | |
Repayment of promissory note
|
| | |
|
(1,869)
|
| | | | | — | | |
Payment of lease liabilities
|
| | |
|
(29)
|
| | | | | — | | |
Net cash from financing activities
|
| | |
|
804,327
|
| | | | | 1,200 | | |
Net change in cash
|
| | |
|
44,107
|
| | | | | (262) | | |
Cash, beginning of the period
|
| | |
|
42
|
| | | | | 955 | | |
Net foreign exchange difference
|
| | |
|
(417)
|
| | | | | — | | |
Cash, end of the period
|
| | |
|
43,732
|
| | | | | 693 | | |
| | |
Page
|
| |||
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-22 | | | |
| | | | F-25 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-29 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-31 | | | |
| | | | F-31 | | | |
| | | | F-33 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-43 | | | |
| | | | F-45 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-55 | | | |
| | | | F-58 | | | |
| | | | F-58 | | | |
| | | | F-60 | | | |
| | | | F-65 | | | |
| | | | F-66 | | |
| Buildings | | | 10 – 45 years / Straight – line | |
| Freehold land | | | Not depreciated | |
| Plant and equipment | | | 3 – 30 years / UOP | |
| ROU asset | | | 2 – 30 years | |
| Mine development | | | UOP | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Sale of commodities – Copper
|
| | |
|
17,929
|
| | | | | — | | |
Sale of commodities – Silver
|
| | |
|
647
|
| | | | | — | | |
Total
|
| | |
|
18,576
|
| | | | | — | | |
| | | | | | | | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
Note
|
| |
2023
|
| |
2022
|
| |||||||||
Change in production stock
|
| | | | | | | | |
|
10,500
|
| | | | | — | | |
Consumables and other production purchases
|
| | | | | | | | |
|
2,118
|
| | | | | — | | |
Repairs and maintenance
|
| | | | | | | | |
|
566
|
| | | | | — | | |
Energy and utilities
|
| | | | | | | | |
|
437
|
| | | | | — | | |
Employee benefits
|
| | | | | | | | |
|
2,811
|
| | | | | — | | |
Contractors
|
| | | | | | | | |
|
644
|
| | | | | — | | |
Transportation
|
| | | | | | | | |
|
665
|
| | | | | — | | |
Depreciation on property, plant and equipment
|
| | | | 14 | | | | |
|
3,201
|
| | | | | — | | |
Acquisition costs
|
| | | | 25 | | | | |
|
13,613
|
| | | | | 1,549 | | |
Legal and professional fees
|
| | | | | | | | |
|
2,016
|
| | | | | 1,160 | | |
Initial public offering related costs
|
| | | | | | | | |
|
470
|
| | | | | 49 | | |
Insurance
|
| | | | | | | | |
|
619
|
| | | | | 160 | | |
Others
|
| | | | | | | | |
|
423
|
| | | | | 109 | | |
Total cost of goods sold, administrative and selling and distribution expenses
|
| | | | | | | | |
|
38,083
|
| | | | | 3,027 | | |
| | | | | | | | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
Note
|
| |
2023
|
| |
2022
|
| |||||||||
Finance income | | | | | | | | | | | | | | | | | | | |
Income from marketable securities
|
| | | | | | | | |
|
5,330
|
| | | | | 365 | | |
Foreign exchange gain
|
| | | | | | | | |
|
130
|
| | | | | — | | |
Total finance income
|
| | | | | | | | |
|
5,460
|
| | | | | 365 | | |
Finance costs | | | | | | | | | | | | | | | | | | | |
Interest expense under the effective interest rate method on: | | | | | | | | | | | | | | | | | | | |
– Loans and borrowings
|
| | | | | | | | |
|
(2,324)
|
| | | | | — | | |
– Other financial liabilities
|
| | | | | | | | |
|
(7,762)
|
| | | | | (9,830) | | |
– Lease liabilities
|
| | | | | | | | |
|
(41)
|
| | | | | — | | |
Amortisation of discount on convertible promissory note
|
| | | | | | | | |
|
—
|
| | | | | (8) | | |
Total finance costs
|
| | | | | | | | |
|
(10,127)
|
| | | | | (9,838) | | |
Net change in fair value measurements of financial assets and liabilities | | | | | | | | | | | | | | | | | | | |
Change in fair value of: | | | | | | | | | | | | | | | | | | | |
– Warrant liability
|
| | | | 22 | | | | |
|
(13,624)
|
| | | | | 726 | | |
– Embedded derivative – copper and silver stream agreements
|
| | | | 22 | | | | |
|
4,789
|
| | | | | — | | |
– Embedded derivative – mezzanine debt facility
|
| | | | 22 | | | | |
|
(723)
|
| | | | | — | | |
– Embedded derivative – conversion option
|
| | | | 22 | | | | |
|
—
|
| | | | | 7 | | |
Total net change in fair value of financial instruments
|
| | | | | | | | |
|
(9,558)
|
| | | | | 733 | | |
Net finance costs
|
| | | | | | | | |
|
(14,225)
|
| | | | | (8,740) | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Current income tax expense
|
| | |
|
—
|
| | | | | — | | |
| | | |
|
—
|
| | | | | — | | |
Deferred tax expense/(benefit) | | | | | | | | | | | | | |
Origination and reversal of temporary differences
|
| | |
|
(1,469)
|
| | | | | — | | |
| | | |
|
(1,469)
|
| | | | | — | | |
Total income tax expense/(benefit)
|
| | |
|
(1,469)
|
| | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Profit/(loss) before income tax for the period
|
| | |
|
(33,732)
|
| | | | | (11,767) | | |
Total tax expense/(benefit)
|
| | |
|
(1,469)
|
| | | | | — | | |
Profit/(loss) after income tax
|
| | |
|
(32,263)
|
| | | | | (11,767) | | |
Tax using the statutory rate of 30% (2022 – 0%)
|
| | |
|
—
|
| | | | | — | | |
Tax effects of foreign jurisdiction (Australia): | | | | | | | | | | | | | |
Tax at the Australian tax rate of 30% (2022 – Cayman Island 0%)
|
| | |
|
(10,120)
|
| | | | | — | | |
Tax rate differential
|
| | |
|
8,471
|
| | | | | | | |
Non-deductible expenses
|
| | |
|
180
|
| | | | | — | | |
Income tax expense/(benefit)
|
| | |
|
(1,469)
|
| | | | | — | | |
US$ thousand
|
| |
Net balance
at 1 January 2023 |
| |
Acquired
through business combination |
| |
Recognised
in profit or loss |
| |
Net balance
at 30 June 2023 |
| |
Deferred
tax assets |
| |
Deferred
tax liabilities |
| ||||||||||||||||||
Inventories
|
| | | | — | | | | | | 491 | | | | | | (4,896) | | | | | | (4,405) | | | | | | — | | | | | | (4,405) | | |
Property, plant and equipment
|
| | | | — | | | | | | (154,903) | | | | | | (4,320) | | | | | | (159,223) | | | | | | — | | | | | | (159,223) | | |
Lease liability
|
| | | | — | | | | | | 151 | | | | | | 4,723 | | | | | | 4,874 | | | | | | 4,874 | | | | | | — | | |
Provisions
|
| | | | — | | | | | | 11,320 | | | | | | 235 | | | | | | 11,555 | | | | | | 11,555 | | | | | | — | | |
Tax losses
|
| | | | — | | | | | | — | | | | | | 5,833 | | | | | | 5,833 | | | | | | 5,833 | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | (106) | | | | | | (106) | | | | | | — | | | | | | (106) | | |
Net tax assets/(liabilities)
|
| | | | — | | | | | | (142,941) | | | | | | 1,469 | | | | | | (141,472) | | | | | | 22,262 | | | | | | (163,734) | | |
| | |
Six months ended 30 June
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net loss (in US$)
|
| | |
|
(32,263,000)
|
| | | | | (11,767,000) | | |
Weighted average common shares outstanding (in numbers)
|
| | |
|
10,322,021
|
| | | | | 6,628,695 | | |
Net loss per common share (in US$): | | | | | | | | | | | | | |
Basic
|
| | |
|
(3.13)
|
| | | | | (1.78) | | |
Diluted
|
| | |
|
(3.13)
|
| | | | | (1.78) | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Bank balances
|
| | |
|
43,732
|
| | | | | 42 | | | | | | 955 | | |
| | | |
|
43,732
|
| | | | | 42 | | | | | | 955 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Indirect tax receivable
|
| | |
|
2,299
|
| | | | | — | | | | | | — | | |
Other receivables
|
| | |
|
6
|
| | | | | 53 | | | | | | — | | |
Trade receivable due from related parties containing provisional pricing feature
|
| | |
|
18,576
|
| | | | | — | | | | | | — | | |
| | | |
|
20,881
|
| | | | | 53 | | | | | | — | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables
|
| | |
|
14,685
|
| | | | | — | | | | | | — | | |
Work in progress
|
| | |
|
717
|
| | | | | — | | | | | | — | | |
Finished goods
|
| | |
|
6,891
|
| | | | | — | | | | | | — | | |
Total current
|
| | |
|
22,293
|
| | | | | — | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables
|
| | |
|
315
|
| | | | | — | | | | | | — | | |
Total non-current
|
| | |
|
315
|
| | | | | — | | | | | | — | | |
Total inventories
|
| | |
|
22,608
|
| | | | | — | | | | | | — | | |
US$ thousand
|
| |
Freehold land
and buildings |
| |
Plant and
equipment |
| |
Right-of-use
assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at 1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquired through business combination
|
| | | | 1,128 | | | | | | 306,381 | | | | | | 398 | | | | | | 946,766 | | | | | | 1,254,673 | | |
Additions
|
| | | | — | | | | | | 564 | | | | | | 15,733 | | | | | | 1,698 | | | | | | 17,995 | | |
Disposals
|
| | | | — | | | | | | (16,564) | | | | | | — | | | | | | — | | | | | | (16,564) | | |
Balance at 30 June 2023
|
| | | | 1,128 | | | | | | 290,381 | | | | | | 16,131 | | | | | | 948,464 | | | | | | 1,256,104 | | |
Accumulated depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at 1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation for the period
|
| | | | 16 | | | | | | 1,146 | | | | | | 131 | | | | | | 1,908 | | | | | | 3,201 | | |
Balance at 30 June 2023
|
| | | | 16 | | | | | | 1,146 | | | | | | 131 | | | | | | 1,908 | | | | | | 3,201 | | |
Carrying amounts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
At 31 December 2022
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
At 30 June 2023
|
| | | | 1,112 | | | | | | 289,235 | | | | | | 16,000 | | | | | | 946,556 | | | | | | 1,252,903 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Marketable securities held in trust account
|
| | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
| | | |
|
—
|
| | | | | 268,909 | | | | | | 265,156 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Trade payables due to third parties
|
| | |
|
13,805
|
| | | | | 927 | | | | | | 604 | | |
Trade payables due to related parties
|
| | |
|
15,484
|
| | | | | — | | | | | | — | | |
Advances received
|
| | |
|
12,251
|
| | | | | — | | | | | | — | | |
Accrued expenses
|
| | |
|
18,889
|
| | | | | — | | | | | | — | | |
Interest payable
|
| | |
|
1,673
|
| | | | | — | | | | | | — | | |
Mining royalty
|
| | |
|
1,652
|
| | | | | — | | | | | | — | | |
| | | |
|
63,754
|
| | | | | 927 | | | | | | 604 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current lease liability
|
| | |
|
5,167
|
| | | | | — | | | | | | — | | |
Non-current lease liability
|
| | |
|
11,080
|
| | | | | — | | | | | | — | | |
| | | |
|
16,247
|
| | | | | — | | | | | | — | | |
US$ thousand
|
| |
30 June
2023 |
| |
30 June
2022 |
| ||||||
Interest on lease liabilities
|
| | |
|
41
|
| | | | | — | | |
Depreciation on ROU assets
|
| | |
|
131
|
| | | | | — | | |
| | | |
|
172
|
| | | | | — | | |
US$ thousand
|
| |
30 June
2023 |
| |
30 June
2022 |
| ||||||
Cash outflow from operating activities | | | | | | | | | | | | | |
Payment for interest on lease liabilities
|
| | | | 41 | | | | | | — | | |
Cash outflow from financing activities | | | | | | | | | | | | | |
Payment for lease liabilities
|
| | | | 29 | | | | | | — | | |
Total cash outflow for leases
|
| | |
|
70
|
| | | | | — | | |
US$ thousand
|
| | | | | | |
Balance at 1 January 2023
|
| | | | — | | |
Additions to ROU assets
|
| | | | 15,733 | | |
Additions from acquisition of subsidiary
|
| | | | 504 | | |
Changes from financing activities: | | | | | | | |
Repayment of lease liabilities
|
| | | | (29) | | |
Other changes: | | | | | | | |
Interest expense
|
| | | | 41 | | |
Foreign exchange movements
|
| | | | (2) | | |
Balance at 30 June 2023
|
| | | | 16,247 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Senior syndicated facility agreement
|
| | |
|
29,590
|
| | | | | — | | | | | | — | | |
Copper purchase agreement
|
| | |
|
493
|
| | | | | — | | | | | | — | | |
Silver purchase agreement
|
| | |
|
12,462
|
| | | | | — | | | | | | — | | |
Promissory note – related party
|
| | |
|
—
|
| | | | | 786 | | | | | | — | | |
| | | |
|
42,545
|
| | | | | 786 | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Mezzanine debt facility
|
| | |
|
75,663
|
| | | | | — | | | | | | — | | |
Senior syndicated facility agreement
|
| | |
|
165,531
|
| | | | | — | | | | | | — | | |
Copper purchase agreement
|
| | |
|
79,366
|
| | | | | — | | | | | | — | | |
Silver purchase agreement
|
| | |
|
62,802
|
| | | | | — | | | | | | — | | |
| | | |
|
383,362
|
| | | | | — | | | | | | — | | |
| | | | | 425,907 | | | | | | 786 | | | | | | — | | |
LME Copper Price
|
| |
Margin
|
| |
Payment
|
|
<$3.40/LB | | |
12.00%
|
| |
100% capitalised / 0% cash
|
|
>$3.40/lb to $3.85/lb | | |
10.00%
|
| |
60% capitalised / 40% cash
|
|
>$3.85/lb | | |
8.00%
|
| |
0% capitalised / 100% cash
|
|
Time Period
|
| |
Copper Stream Percentage
|
|
Closing to 1st Anniversary of the Closing Date | | |
0%
|
|
1st Anniversary of the Closing Date to 5th Anniversary | | |
3% (the “First Stream Percentage”)
|
|
5th Anniversary until 33,000 metric tonnes of refined copper delivered to Osisko (the “Threshold Quantity”) | | |
4.875% (the “Second-Threshold Stream Percentage”)
|
|
Thereafter from the date that the Threshold Quantity has been met | | |
2.25% (the “Tail Stream Percentage”)
|
|
| | |
Buy-Down Option 1
|
| |
Buy-Down Option 2
|
|
Buy-Down Amount
|
| |
$40 million
|
| |
$20 million
|
|
Second-Threshold Stream Percentage
|
| |
3.25%
|
| |
4.0625%
|
|
Tail Stream Percentage
|
| |
1.50%
|
| |
1.875%
|
|
Threshold Quantity
|
| |
23,900 tonnes
|
| |
28,450 tonnes
|
|
US$ thousand
|
| |
Employee
entitlements |
| |
Rehabilitation
costs |
| |
Other
|
| |
Total
|
| ||||||||||||
1 January 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquired through business combination
|
| | | | 12,244 | | | | | | 25,438 | | | | | | 53 | | | | | | 37,735 | | |
Accretion
|
| | | | 1,328 | | | | | | — | | | | | | — | | | | | | 1,328 | | |
Movements from foreign exchange impact
|
| | | | (244) | | | | | | (1) | | | | | | (2) | | | | | | (247) | | |
Net book value 30 June 2023
|
| | | | 13,328 | | | | | | 25,437 | | | | | | 51 | | | | | | 38,816 | | |
Current
|
| | | | 12,568 | | | | | | 272 | | | | | | 51 | | | | | | 12,891 | | |
Non-current
|
| | | | 760 | | | | | | 25,165 | | | | | | — | | | | | | 25,925 | | |
Net book value 30 June 2023
|
| | | | 13,328 | | | | | | 25,437 | | | | | | 51 | | | | | | 38,816 | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Contingent consideration
|
| | |
|
80,010
|
| | | | | — | | | | | | — | | |
Deferred underwriting discount
|
| | |
|
7,280
|
| | | | | 9,280 | | | | | | — | | |
Deferred liabilities
|
| | |
|
2,437
|
| | | | | 7,239 | | | | | | — | | |
Financial liabilities arising from sale and leaseback transaction
|
| | |
|
183
|
| | | | | — | | | | | | — | | |
| | | |
|
89,910
|
| | | | | 16,519 | | | | | | — | | |
US$ thousand
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Non-current | | | | | | | | | | | | | | | | | | | |
Contingent consideration
|
| | |
|
135,320
|
| | | | | — | | | | | | — | | |
Redeemable Class A ordinary shares
|
| | |
|
—
|
| | | | | 264,477 | | | | | | 244,250 | | |
Deferred underwriting discount
|
| | |
|
—
|
| | | | | — | | | | | | 9,280 | | |
Financial liabilities arising from sale and leaseback transaction
|
| | |
|
426
|
| | | | | — | | | | | | — | | |
| | | |
|
135,746
|
| | | | | 264,477 | | | | | | 253,530 | | |
| | | |
|
225,656
|
| | | | | 280,996 | | | | | | 253,530 | | |
|
Local currency thousand
|
| |
Australian
Dollar |
| |
Euro
|
| |
Total
|
| |||||||||
As at 30 June 2023 | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 10,565 | | | | | | — | | | | | | 10,565 | | |
Trade and other receivables
|
| | | | 2,305 | | | | | | — | | | | | | 2,305 | | |
Trade and other payables
|
| | | | (20,720) | | | | | | (18) | | | | | | (20,738) | | |
Other financial liabilities
|
| | | | (609) | | | | | | — | | | | | | (609) | | |
Lease liabilities
|
| | | | (16,247) | | | | | | — | | | | | | (16,247) | | |
Total | | | | | (24,706) | | | | | | (18) | | | | | | (24,724) | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Australian Dollar | | | | | | | | | | | | | |
Profit or loss
|
| | |
|
2,471
|
| | | | | — | | |
Other | | | | | | | | | | | | | |
Profit or loss
|
| | |
|
2
|
| | | | | — | | |
| | | | | | | | |
Contractual cash flows
|
| |||||||||||||||
US$ thousand
|
| |
Carrying
amount |
| |
Within 1 year
|
| |
1 – 2 years
|
| |
More than
2 years |
| ||||||||||||
30 June 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables and accrued liabilities
|
| | | | 63,754 | | | | | | 63,754 | | | | | | — | | | | | | — | | |
Lease liabilities – undiscounted
|
| | | | 16,247 | | | | | | 6,108 | | | | | | 6,107 | | | | | | 6,107 | | |
Mezzanine Debt Facility
|
| | | | 75,663 | | | | | | — | | | | | | — | | | | | | 135,000 | | |
Senior Syndicated Facility Agreement
|
| | | | 195,121 | | | | | | 29,590 | | | | | | 37,430 | | | | | | 137,940 | | |
Copper Purchase Agreement
|
| | | | 79,859 | | | | | | 493 | | | | | | 11,562 | | | | | | 181,477 | | |
Silver Purchase Agreement
|
| | | | 75,264 | | | | | | 12,462 | | | | | | 9,138 | | | | | | 107,424 | | |
| | | | | 505,908 | | | | | | 112,407 | | | | | | 64,237 | | | | | | 567,948 | | |
31 December 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables and accrued liabilities
|
| | | | 927 | | | | | | 927 | | | | | | — | | | | | | — | | |
Promissory note – related party
|
| | | | 786 | | | | | | 786 | | | | | | — | | | | | | — | | |
| | | | | 1,713 | | | | | | 1,713 | | | | | | — | | | | | | — | | |
| | | | | | | | |
30 June 2023
|
| |
31 December 2022
|
| |
1 January 2022
|
| |||||||||||||||||||||||||||
US$ thousand
|
| |
Level
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |
Carrying
value |
| |
Fair value
|
| |||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortized cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | | | | | | | 20,881 | | | | | | 20,881 | | | | | | 53 | | | | | | 53 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 20,881 | | | | | | 20,881 | | | | | | 53 | | | | | | 53 | | | | | | — | | | | | | — | | |
Fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1 | | | | | | 43,732 | | | | | | 43,732 | | | | | | 42 | | | | | | 42 | | | | | | 955 | | | | | | 955 | | |
Investments
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 268,909 | | | | | | 268,909 | | | | | | 265,156 | | | | | | 265,156 | | |
Derivative financial assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| | | | 3 | | | | | | 3,740 | | | | | | 3,740 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| | | | 3 | | | | | | 5,479 | | | | | | 5,479 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 52,951 | | | | | | 52,951 | | | | | | 268,951 | | | | | | 268,951 | | | | | | 266,111 | | | | | | 266,111 | | |
Total financial assets
|
| | | | | | | | | | 73,832 | | | | | | 73,832 | | | | | | 269,004 | | | | | | 269,004 | | | | | | 266,111 | | | | | | 266,111 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortized cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | | | | 63,754 | | | | | | 63,754 | | | | | | 927 | | | | | | 927 | | | | | | 604 | | | | | | 604 | | |
Lease liability
|
| | | | | | | | | | 16,247 | | | | | | 16,247 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans and borrowings
|
| | | | | | | | | | 425,907 | | | | | | 425,907 | | | | | | 786 | | | | | | 786 | | | | | | — | | | | | | — | | |
Other financial liabilities (excluding contingent consideration)
|
| | | | | | | | | | 10,326 | | | | | | 10,326 | | | | | | 280,996 | | | | | | 285,428 | | | | | | 253,530 | | | | | | 274,436 | | |
| | | | | | | | | | | 516,234 | | | | | | 516,234 | | | | | | 282,709 | | | | | | 287,141 | | | | | | 254,134 | | | | | | 275,040 | | |
Fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial liabilities (contingent consideration)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Royalty Deed
|
| | | | 3 | | | | | | 43,130 | | | | | | 43,130 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Contingent copper consideration
|
| | | | 3 | | | | | | 97,200 | | | | | | 97,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deferred consideration
|
| | | | 2 | | | | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derivative financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 1 | | | | | | 12,374 | | | | | | 12,374 | | | | | | 4,335 | | | | | | 4,335 | | | | | | 5,174 | | | | | | 5,174 | | |
Private Warrants
|
| | | | 2 | | | | | | 9,150 | | | | | | 9,150 | | | | | | 3,107 | | | | | | 3,107 | | | | | | 3,266 | | | | | | 3,266 | | |
Mezz Warrants
|
| | | | 3 | | | | | | 13,310 | | | | | | 13,310 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mezz Facility embedded derivative
|
| | | | 2 | | | | | | 42,821 | | | | | | 42,821 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 292,985 | | | | | | 292,985 | | | | | | 7,442 | | | | | | 7,442 | | | | | | 8,440 | | | | | | 8,440 | | |
Total financial liabilities
|
| | | | | | | | | | 809,219 | | | | | | 809,219 | | | | | | 290,151 | | | | | | 294,583 | | | | | | 262,574 | | | | | | 283,480 | | |
US$ thousand
|
| |
Note
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Derivative financial assets | | | | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| |
(a)
|
| | |
|
705
|
| | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| |
(b)
|
| | |
|
9
|
| | | | | — | | | | | | — | | |
| | | | | | | | 714 | | | | | | — | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | | | | |
Silver stream embedded derivative
|
| |
(a)
|
| | |
|
3,035
|
| | | | | — | | | | | | — | | |
Copper stream embedded derivative
|
| |
(b)
|
| | |
|
5,470
|
| | | | | — | | | | | | — | | |
| | | | | | | | 8,505 | | | | | | — | | | | | | — | | |
Total derivative financial assets
|
| | | | | | | 9,219 | | | | | | — | | | | | | — | | |
Derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | | | | |
Warrants
|
| |
(c)
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Mezz facility embedded derivative
|
| |
(d)
|
| | |
|
11,792
|
| | | | | — | | | | | | — | | |
Conversion option
|
| |
(e)
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
| | | | | | | | 11,792 | | | | | | — | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | | | | |
Warrants
|
| |
(c)
|
| | |
|
34,834
|
| | | | | 7,443 | | | | | | 8,440 | | |
Mezz facility embedded derivative
|
| |
(d)
|
| | |
|
31,029
|
| | | | | — | | | | | | — | | |
Conversion option
|
| |
(e)
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
| | | | | | | | 65,863 | | | | | | 7,443 | | | | | | 8,440 | | |
Total derivative financial liabilities
|
| | | | | | | 77,655 | | | | | | 7,443 | | | | | | 8,440 | | |
| | |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Silver spot price (per oz)
|
| | |
$
|
22.81
|
| | | | | — | | | | | | — | | |
Own credit spread
|
| | |
|
8.81%
|
| | | | | — | | | | | | — | | |
Average silver price (per oz)
|
| | |
$
|
24.38
|
| | | | | — | | | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance, beginning of period
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
—
|
| | | | | — | | |
Change in fair value
|
| | |
|
3,740
|
| | | | | — | | |
Balance, end of period
|
| | |
|
3,740
|
| | | | | — | | |
| | |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Copper spot price (per tonne)
|
| | |
$
|
8,323
|
| | | | | — | | | | | | — | | |
Copper price volatility
|
| | |
|
26.35%
|
| | | | | | | | | | | | | |
Own credit spread
|
| | |
|
9.49%
|
| | | | | — | | | | | | — | | |
Average copper price (per tonne)
|
| | |
$
|
8,341
|
| | | | | — | | | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance, beginning of period
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
4,430
|
| | | | | — | | |
Change in fair value
|
| | |
|
1,049
|
| | | | | — | | |
Balance, end of period
|
| | |
|
5,479
|
| | | | | — | | |
US$ thousand
|
| |
Public
Warrants |
| |
Private
Placement Warrants |
| |
Mezz
Warrants |
| |||||||||
For six months ended 30 June 2023 | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period
|
| | | | 4,335 | | | | | | 3,108 | | | | | | — | | |
Promissory note conversion warrants
|
| | | | — | | | | | | 102 | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | 13,665 | | |
Change in fair value
|
| | | | 8,039 | | | | | | 5,940 | | | | | | (355) | | |
Balance, end of period
|
| | | | 12,374 | | | | | | 9,150 | | | | | | 13,310 | | |
For six months ended 30 June 2022 | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period
|
| | | | 5,174 | | | | | | 3,266 | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | 480 | | | | | | — | | |
Change in fair value
|
| | | | (401) | | | | | | (325) | | | | | | — | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | |
Balance, end of period
|
| | | | 4,773 | | | | | | 3,421 | | | | | | — | | |
| | |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| ||||||
Risk-free rate
|
| |
3.93%
|
| | | | — | | | | | | — | | |
Warrant expected life
|
| |
5 years
|
| | | | — | | | | | | — | | |
Expected volatility
|
| |
53.94%
|
| | | | — | | | | | | — | | |
Expected dividend yield
|
| |
0%
|
| | | | — | | | | | | — | | |
Share price
|
| |
$10.30
|
| | | | — | | | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance, beginning of period
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
42,098
|
| | | | | — | | |
Change in fair value
|
| | |
|
723
|
| | | | | — | | |
Balance, end of period
|
| | |
|
42,821
|
| | | | | — | | |
| | |
24 May 2022
Conversion (Final Measurement) |
| |
6 May 2022
Borrowing (Initial Measurement) |
| ||||||
Underlying warrant value
|
| | | $ | 0.60 | | | | | $ | 0.80 | | |
Exercise price
|
| | | $ | 1.50 | | | | | $ | 1.50 | | |
Holding period
|
| | | | 0.35 | | | | | | 0.40 | | |
Risk-free rate
|
| | | | 1.25% | | | | | | 1.18% | | |
Volatility
|
| | | | 59.57% | | | | | | 55.35% | | |
US$ thousand
|
| |
Note
|
| |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Royalty deed
|
| |
(a)
|
| | |
|
43,130
|
| | | | | — | | | | | | — | | |
Contingent copper consideration
|
| |
(b)
|
| | |
|
97,200
|
| | | | | — | | | | | | — | | |
Deferred consideration
|
| |
(c)
|
| | |
|
75,000
|
| | | | | — | | | | | | — | | |
| | | | | | |
|
215,330
|
| | | | | — | | | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance, beginning of period
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
43,130
|
| | | | | — | | |
Change in fair value
|
| | |
|
—
|
| | | | | — | | |
Royalty payments
|
| | |
|
—
|
| | | | | — | | |
Balance, end of period
|
| | |
|
43,130
|
| | | | | — | | |
| | |
30 June
2023 |
| |
31 December
2022 |
| |
1 January
2022 |
| |||||||||
Long-term copper price
|
| | |
$
|
3.63
|
| | | | | — | | | | | | — | | |
Copper spot price
|
| | |
$
|
3.77
|
| | | | | — | | | | | | — | | |
Annual price volatility
|
| | |
|
25.70%
|
| | | | | — | | | | | | — | | |
Annual inflation rate
|
| | |
|
1.07%
|
| | | | | — | | | | | | — | | |
Risk-free rate
|
| | |
|
3.97%
|
| | | | | — | | | | | | — | | |
Reversion factor
|
| | |
|
11.55%
|
| | | | | — | | | | | | — | | |
| | |
Six months ended 30 June
|
| |||||||||
US$ thousand
|
| |
2023
|
| |
2022
|
| ||||||
Balance, beginning of period
|
| | |
|
—
|
| | | | | — | | |
Initial recognition
|
| | |
|
97,200
|
| | | | | — | | |
Change in fair value
|
| | |
|
—
|
| | | | | — | | |
Balance, end of period
|
| | |
|
97,200
|
| | | | | — | | |
US$ thousand (except for number of shares)
|
| |
Number of shares
|
| |
Share capital
|
| ||||||
Balance as at 1 January 2022 (a)
|
| | | | 6,628,695 | | | | | | 1 | | |
Issued during the year
|
| | | | — | | | | | | — | | |
Balance as at 31 December 2022 (a)
|
| | | | 6,628,695 | | | | | | 1 | | |
Issued during the period: | | | | | | | | | | | | | |
PIPE – Osisko (b)
|
| | | | 1,500,000 | | | | | | 15,000 | | |
Backstop Facility – Osisko (c)
|
| | | | 2,500,000 | | | | | | 25,000 | | |
PIPE – Sprott (d)
|
| | | | 1,500,000 | | | | | | 15,000 | | |
PIPE A and PIPE B (e)
|
| | | | 18,451,747 | | | | | | 184,517 | | |
PIPE – BlackRock (f)
|
| | | | 4,500,000 | | | | | | 45,000 | | |
Public shareholders – non-redemption (g)
|
| | | | 3,329,006 | | | | | | 34,431 | | |
Glencore rollover shares (h)
|
| | | | 10,000,000 | | | | | | 100,000 | | |
Gross proceeds from issuance of shares
|
| | | | 48,409,448 | | | | | | 418,949 | | |
Less: Share issuance cost (i)
|
| | | | — | | | | | | (5,763) | | |
Balance as at 30 June 2023
|
| | | | 48,409,448 | | | | | | 413,186 | | |
US$ thousand
|
| |
Note
|
| |
16 June 2023
|
| ||||||
Purchase Consideration | | | | | | | | | | | | | |
Cash consideration
|
| | | | | | | | | | 775,000 | | |
Less: working capital and other adjustments
|
| | | | | | | | | | (4,484) | | |
Cash consideration on Closing
|
| | | | | | | | | | 770,516 | | |
Royalty deed
|
| | | | 22 | | | | | | 43,130 | | |
Deferred consideration
|
| | | | 22 | | | | | | 75,000 | | |
Fair value of contingent copper consideration
|
| | | | 22 | | | | | | 97,200 | | |
Glencore rollover shares
|
| | | | 24 | | | | | | 100,000 | | |
Total | | | | | | | | | | | 1,085,846 | | |
US$ thousand
|
| |
Note
|
| |
16 June 2023
|
| |||
Trade and other receivables
|
| | | | | | | 1,641 | | |
Inventories
|
| | | | | | | 32,893 | | |
Property, plant and equipment
|
| | | | | | | 1,254,673 | | |
Other assets
|
| | | | | | | 1,404 | | |
Trade and other payables
|
| | | | | | | (23,585) | | |
Lease liabilities
|
| | | | | | | (504) | | |
Provisions
|
| | | | | | | (37,735) | | |
Deferred tax liabilities
|
| | | | | | | (142,941) | | |
Total net identifiable assets acquired
|
| | | | | | | 1,085,846 | | |
Name of entities
|
| |
Country of
incorporation |
| |
Equity holding (in %)
|
| ||||||||||||||||||
|
30 June 2023
|
| |
31 December 2022
|
| |
1 January 2022
|
| |||||||||||||||||
Metals Acquisition Corp. (Australia) Pty Ltd(1)
|
| | | | Australia | | | | | | 100 | | | | | | 100 | | | | | | — | | |
MAC AU 1 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 2 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 3 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
MAC AU 4 Pty Ltd(2)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
Cobar Management Pty Limited(3)
|
| | | | Australia | | | | | | 100 | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 955 | | | | | | — | | | | | | 955 | | |
Prepayments and other current assets
|
| | | | | | | 340 | | | | | | — | | | | | | 340 | | |
Total current assets
|
| | | | | | | 1,295 | | | | | | — | | | | | | 1,295 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | | | | 265,156 | | | | | | — | | | | | | 265,156 | | |
Prepayments and other non-current assets
|
| | | | | | | 187 | | | | | | — | | | | | | 187 | | |
Total non-current assets
|
| | | | | | | 265,343 | | | | | | — | | | | | | 265,343 | | |
Total assets
|
| | | | | | | 266,638 | | | | | | — | | | | | | 266,638 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | 604 | | | | | | — | | | | | | 604 | | |
Total current liabilities
|
| | | | | | | 604 | | | | | | — | | | | | | 604 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Derivative financial liability
|
| | | | | | | 8,440 | | | | | | — | | | | | | 8,440 | | |
Other financial liabilities
|
| |
(A), (B)
|
| | | | — | | | | | | 253,530 | | | | | | 253,530 | | |
Deferred underwriting discount
|
| | | | | | | 9,280 | | | | | | (9,280) | | | | | | — | | |
Total non-current liabilities
|
| | | | | | | 17,720 | | | | | | 244,250 | | | | | | 261,970 | | |
Total liabilities
|
| | | | | | | 18,324 | | | | | | 244,250 | | | | | | 262,574 | | |
Net assets/(deficit)
|
| | | | | | | 248,314 | | | | | | (244,250) | | | | | | 4,064 | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Class A ordinary shares subject to possible redemption,
26,514,780 shares at redemption value $10.00 per share as of 31 December 2021 |
| |
(A), (B)
|
| | | | 265,148 | | | | | | (265,148) | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | | | | 1 | | | | | | | | | | | | 1 | | |
Additional paid-in capital
|
| |
(A), (B)
|
| | | | — | | | | | | 24 | | | | | | 24 | | |
(Accumulated deficit)/retained earnings
|
| |
(A), (B)
|
| | | | (16,835) | | | | | | 20,874 | | | | | | 4,039 | | |
Total equity
|
| | | | | | | (16,834) | | | | | | 20,898 | | | | | | 4,064 | | |
Total liabilities, class A ordinary shares subject to possible redemption, and equity
|
| | | | | | | 266,638 | | | | | | — | | | | | | 266,638 | | |
|
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Administrative expenses
|
| | | | | | | — | | | | | | (9,971) | | | | | | (9,971) | | |
Operating and formation costs
|
| | | | | | | (2,117) | | | | | | 2,117 | | | | | | — | | |
Acquisition costs
|
| | | | | | | (7,625) | | | | | | 7,625 | | | | | | — | | |
Stock compensation expense
|
| | | | | | | (224) | | | | | | 224 | | | | | | — | | |
Loss from operations
|
| | | | | | | (9,966) | | | | | | (5) | | | | | | (9,971) | | |
Finance income
|
| | | | | | | 3,753 | | | | | | — | | | | | | 3,753 | | |
Finance costs
|
| |
(A), (B)
|
| | | | — | | | | | | (20,234) | | | | | | (20,234) | | |
Net change in fair value of financial instruments
|
| | | | | | | — | | | | | | 1,484 | | | | | | 1,484 | | |
Change in fair value of warrants
|
| | | | | | | 1,477 | | | | | | (1,477) | | | | | | — | | |
Change in fair value of conversion option
|
| | | | | | | 7 | | | | | | (7) | | | | | | — | | |
Amortization of discount on convertible promissory note
|
| | | | | | | (8) | | | | | | 8 | | | | | | — | | |
Bank fee
|
| | | | | | | (5) | | | | | | 5 | | | | | | — | | |
Net finance costs
|
| | | | | | | 5,224 | | | | | | (20,221) | | | | | | (14,997) | | |
Net loss
|
| | | | | | | (4,742) | | | | | | (20,226) | | | | | | (24,968) | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 42 | | | | | | — | | | | | | 42 | | |
Trade and other receivables
|
| | | | | | | 53 | | | | | | — | | | | | | 53 | | |
Prepayments and other current assets
|
| | | | | | | 201 | | | | | | — | | | | | | 201 | | |
Total current assets
|
| | | | | | | 296 | | | | | | — | | | | | | 296 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | | | | 268,909 | | | | | | — | | | | | | 268,909 | | |
Prepayments and other non-current assets
|
| | | | | | | 986 | | | | | | — | | | | | | 986 | | |
Total non-current assets
|
| | | | | | | 269,895 | | | | | | — | | | | | | 269,895 | | |
Total assets
|
| | | | | | | 270,191 | | | | | | — | | | | | | 270,191 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | | | | 927 | | | | | | — | | | | | | 927 | | |
Loans and borrowings
|
| | | | | | | 786 | | | | | | — | | | | | | 786 | | |
Other financial liabilities
|
| | | | | | | — | | | | | | 16,519 | | | | | | 16,519 | | |
Deferred liabilities
|
| | | | | | | 7,239 | | | | | | (7,239) | | | | | | — | | |
Deferred underwriting discount
|
| | | | | | | 9,280 | | | | | | (9,280) | | | | | | — | | |
Total current liabilities
|
| | | | | | | 18,232 | | | | | | — | | | | | | 18,232 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Derivative financial liability
|
| | | | | | | 7,443 | | | | | | — | | | | | | 7,443 | | |
Other financial liabilities
|
| |
(A), (B)
|
| | | | — | | | | | | 264,477 | | | | | | 264,477 | | |
Total non-current liabilities
|
| | | | | | | 7,443 | | | | | | 264,477 | | | | | | 271,920 | | |
Total liabilities
|
| | | | | | | 25,675 | | | | | | 264,477 | | | | | | 290,152 | | |
Net assets/(deficit)
|
| | | | | | | 244,516 | | | | | | (264,477) | | | | | | (19,961) | | |
Class A ordinary shares subject to possible redemption,
26,514,780 shares at redemption value of $10.14 per share as of 31 December 2022 |
| |
(A), (B)
|
| | | | 268,909 | | | | | | (268,909) | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| |
(A), (B)
|
| | | | — | | | | | | 969 | | | | | | 969 | | |
Accumulated deficit
|
| |
(A), (B)
|
| | | | (24,394) | | | | | | 3,463 | | | | | | (20,931) | | |
Total equity
|
| | | | | | | (24,393) | | | | | | 4,432 | | | | | | (19,961) | | |
Total liabilities, class A ordinary shares subject to possible redemption, and equity
|
| | | | | | | 270,191 | | | | | | — | | | | | | 270,191 | | |
US$ thousand
|
| |
Notes
|
| |
US GAAP
|
| |
Effect of
transition to IFRS |
| |
IFRS*
|
| |||||||||
Administrative expenses
|
| | | | | | | — | | | | | | (3,027) | | | | | | (3,027) | | |
Operating and formation costs
|
| | | | | | | (3,024) | | | | | | 3,024 | | | | | | — | | |
Loss from operations
|
| | | | | | | (3,024) | | | | | | (3) | | | | | | (3,027) | | |
Finance income
|
| | | | | | | 365 | | | | | | — | | | | | | 365 | | |
Finance costs
|
| |
(A), (B)
|
| | | | — | | | | | | (9,838) | | | | | | (9,838) | | |
Net change in fair value of financial instruments
|
| | | | | | | — | | | | | | 733 | | | | | | 733 | | |
Change in fair value of warrants
|
| | | | | | | 726 | | | | | | (726) | | | | | | — | | |
Change in fair value of conversion option
|
| | | | | | | 7 | | | | | | (7) | | | | | | — | | |
Amortization of discount on convertible promissory note
|
| | | | | | | (8) | | | | | | 8 | | | | | | — | | |
Bank fee
|
| | | | | | | (3) | | | | | | 3 | | | | | | — | | |
Net finance costs
|
| | | | | | | 1,087 | | | | | | (9,827) | | | | | | (8,740) | | |
Net loss
|
| | | | | | | (1,937) | | | | | | (9,830) | | | | | | (11,767) | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Revenue from related party
|
| |
5
|
| | | | 102,294 | | | | | | 219,705 | | | | | | 273,380 | | |
Cost of goods sold
|
| | | | | | | (92,840) | | | | | | (189,496) | | | | | | (190,150) | | |
Gross profit
|
| | | | | | | 9,454 | | | | | | 30,209 | | | | | | 83,230 | | |
Distribution and selling expenses
|
| | | | | | | (6,410) | | | | | | (17,246) | | | | | | (15,195) | | |
Administrative expenses
|
| | | | | | | (378) | | | | | | (1,230) | | | | | | (1,473) | | |
Impairment of property, plant and equipment
|
| | | | | | | (2,800) | | | | | | — | | | | | | — | | |
Operating income
|
| | | | | | | (134) | | | | | | 11,733 | | | | | | 66,562 | | |
Net foreign exchange (losses)/gains
|
| | | | | | | 2,066 | | | | | | (453) | | | | | | 401 | | |
Finance income
|
| |
8
|
| | | | 12 | | | | | | 6 | | | | | | 3 | | |
Finance costs
|
| |
8
|
| | | | (362) | | | | | | (930) | | | | | | (530) | | |
Profit before income taxes
|
| | | | | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Income tax (expense)/benefit
|
| |
9
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
(Loss)/profit for the period/year
|
| | | | | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive (loss)/income
|
| | | | | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
(Losses)/earnings per share | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares for the purposes of basic and diluted (losses)/earnings per share
|
| |
25
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
Basic (cents)
|
| |
25
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
Diluted (cents)
|
| |
25
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | — | | | | | | 1,316 | | | | | | 79 | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 9,052 | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | 1,641 | | | | | | 3,180 | | | | | | 3,747 | | |
Inventories
|
| |
11
|
| | | | 23,228 | | | | | | 23,039 | | | | | | 24,854 | | |
Prepaid expenses
|
| | | | | | | 1,349 | | | | | | 3,422 | | | | | | 9,373 | | |
| | | | | | | | 26,218 | | | | | | 40,009 | | | | | | 40,604 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
12
|
| | | | 405,007 | | | | | | 422,226 | | | | | | 398,171 | | |
Intangible assets, net
|
| |
13
|
| | | | 705 | | | | | | 747 | | | | | | 947 | | |
Inventories
|
| |
11
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Other assets
|
| | | | | | | 55 | | | | | | 57 | | | | | | 49 | | |
| | | | | | | | 406,088 | | | | | | 423,384 | | | | | | 399,598 | | |
Total assets
|
| | | | | | | 432,306 | | | | | | 463,393 | | | | | | 440,202 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 15,899 | | | | | | 21,139 | | | | | | 9,482 | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | 799 | | | | | | 652 | | |
Other payables
|
| |
14
|
| | | | 7,665 | | | | | | 6,560 | | | | | | 8,455 | | |
Lease liabilities
|
| |
15
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Provisions
|
| |
16
|
| | | | 11,488 | | | | | | 13,790 | | | | | | 15,725 | | |
| | | | | | | | 35,520 | | | | | | 43,136 | | | | | | 35,361 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
15
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Provisions
|
| |
16
|
| | | | 25,371 | | | | | | 44,408 | | | | | | 44,896 | | |
Deferred tax liabilities
|
| |
9
|
| | | | 11,510 | | | | | | 8,750 | | | | | | 14,059 | | |
| | | | | | | | 36,917 | | | | | | 53,286 | | | | | | 59,181 | | |
Total liabilities
|
| | | | | | | 72,437 | | | | | | 96,422 | | | | | | 94,542 | | |
Net assets
|
| | | | | | | 359,869 | | | | | | 366,971 | | | | | | 345,660 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
23
|
| | | | 437,071 | | | | | | — | | | | | | — | | |
(Accumulated deficit)/Retained earnings
|
| | | | | | | (77,202) | | | | | | 204,504 | | | | | | 209,863 | | |
Parent net investment
|
| |
22
|
| | | | — | | | | | | 162,467 | | | | | | 135,797 | | |
Total equity
|
| | | | | | | 359,869 | | | | | | 366,971 | | | | | | 345,660 | | |
| | |
Notes
|
| |
Share capital
|
| |
(Accumulated
deficit)/ Retained earnings |
| |
Parent net
investment |
| |
Total equity
|
| ||||||||||||||||||
US$ thousand (except for number of shares)
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||
As at January 1, 2021
|
| | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | 166,495 | | | | | | — | | | | | | 166,495 | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (174,201) | | | | | | (174,201) | | |
As at December 31, 2021
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
As at January 1, 2022
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | (5,359) | | | | | | — | | | | | | (5,359) | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,670 | | | | | | 26,670 | | |
As at December 31, 2022
|
| | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
As at January 1, 2023
|
| | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | (1,800) | | | | | | — | | | | | | (1,800) | | |
Net changes in parent net investment
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,302) | | | | | | (5,302) | | |
Issuance of share capital against parent net investment
|
| |
22
|
| | | | 437,070,937 | | | | | | 437,071 | | | | | | (279,906) | | | | | | (157,165) | | | | | | — | | |
As at June 15, 2023
|
| | | | | | | 437,070,938 | | | | | | 437,071 | | | | | | (77,202) | | | | | | — | | | | | | 359,869 | | |
US$ thousand
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | |
Profit before income taxes
|
| | | | | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| |
6
|
| | | | 21,557 | | | | | | 51,529 | | | | | | 52,321 | | |
Impairment of plant and equipment
|
| | | | | | | 2,800 | | | | | | — | | | | | | — | | |
Net foreign exchange losses/(gains)
|
| | | | | | | (2,065) | | | | | | 453 | | | | | | (401) | | |
Finance income
|
| |
8
|
| | | | (12) | | | | | | (6) | | | | | | (3) | | |
Finance costs
|
| |
8
|
| | | | 362 | | | | | | 930 | | | | | | 530 | | |
Movement in provisions
|
| | | | | | | (1,999) | | | | | | 1,112 | | | | | | 1,746 | | |
Other non-cash transactions
|
| | | | | | | (192) | | | | | | (1,568) | | | | | | 1,507 | | |
| | | | | | | | 22,033 | | | | | | 62,806 | | | | | | 122,136 | | |
Decrease/(increase) in trade receivables from related parties
|
| | | | | | | 9,052 | | | | | | (6,501) | | | | | | 6,310 | | |
Decrease/(increase) in other receivables
|
| | | | | | | 1,539 | | | | | | 567 | | | | | | (961) | | |
Decrease/(increase) in prepaid expenses
|
| | | | | | | 2,018 | | | | | | 5,943 | | | | | | (8,217) | | |
(Increase)/decrease in inventories
|
| | | | | | | (156) | | | | | | 1,892 | | | | | | (8,131) | | |
(Decrease)/increase in trade payables to related parties
|
| | | | | | | (799) | | | | | | 147 | | | | | | 652 | | |
Increase in trade payables
|
| | | | | | | 2,040 | | | | | | 1,141 | | | | | | 826 | | |
Increase/(decrease) in other payables
|
| | | | | | | 1,106 | | | | | | (1,895) | | | | | | (4,808) | | |
Cash generated by operations
|
| | | | | | | 36,833 | | | | | | 64,100 | | | | | | 107,807 | | |
Income taxes settled by/(paid by) related party(1)
|
| |
22
|
| | | | 2,207 | | | | | | (8,629) | | | | | | (19,461) | | |
Interest received
|
| |
8
|
| | | | 12 | | | | | | 6 | | | | | | 3 | | |
Interest paid
|
| |
8
|
| | | | (362) | | | | | | (930) | | | | | | (530) | | |
Net cash generated by operating activities
|
| | | | | | | 38,690 | | | | | | 54,547 | | | | | | 87,819 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant, and equipment and intangibles
|
| | | | | | | (31,462) | | | | | | (66,273) | | | | | | (32,068) | | |
Proceeds from disposal of property, plant, and equipment
|
| | | | | | | 166 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | | | | (31,296) | | | | | | (66,273) | | | | | | (32,068) | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | | | | | (468) | | | | | | (1,275) | | | | | | (781) | | |
Transfers from/(to) Parent
|
| |
22
|
| | | | (8,131) | | | | | | 14,275 | | | | | | (55,158) | | |
Net cash generated by/(used in) financing activities
|
| | | | | | | (8,599) | | | | | | 13,000 | | | | | | (55,939) | | |
Increase/(decrease) in cash and cash equivalents
|
| | | | | | | (1,205) | | | | | | 1,274 | | | | | | (188) | | |
Cash and cash equivalents at the beginning of the period/year
|
| | | | | | | 1,316 | | | | | | 79 | | | | | | 110 | | |
Net foreign exchange difference
|
| | | | | | | (111) | | | | | | (37) | | | | | | 157 | | |
Cash and cash equivalents at the end of the period/year
|
| | | | | | | — | | | | | | 1,316 | | | | | | 79 | | |
| | |
Average
FX rate |
| |
Closing
FX rate |
| ||||||
2021
|
| | | | 0.7512 | | | | | | 0.7272 | | |
2022
|
| | | | 0.6935 | | | | | | 0.6804 | | |
2023
|
| | | | 0.6758 | | | | | | 0.6657 | | |
| Buildings | | |
10 – 45 years/Straight-line
|
|
| Freehold land | | |
Not depreciated
|
|
| Plant and equipment | | |
3 – 30 years/UOP
|
|
| Right-of-use assets | | |
2 – 30 years
|
|
| Mine development | | |
UOP
|
|
| Licences and software | | |
3 – 9 years
|
|
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Sale of commodities – Copper
|
| | | | 97,852 | | | | | | 211,152 | | | | | | 260,673 | | |
Sale of by product – Silver
|
| | | | 4,442 | | | | | | 8,553 | | | | | | 12,707 | | |
Total
|
| | | | 102,294 | | | | | | 219,705 | | | | | | 273,380 | | |
US$ thousand
|
| |
Notes
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| ||||||||||||
Included in cost of goods sold: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation expenses
|
| | | | 12 | | | | | | (21,515) | | | | | | (51,328) | | | | | | (52,262) | | |
Amortization expenses
|
| | | | | | | | | | (42) | | | | | | (201) | | | | | | (59) | | |
Total
|
| | | | | | | | | | (21,557) | | | | | | (51,529) | | | | | | (52,321) | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Included in cost of goods sold: | | | | | | | | | | | | | | | | | | | |
Wages and salaries
|
| | | | (19,556) | | | | | | (44,189) | | | | | | (47,089) | | |
Defined contribution plans
|
| | | | (2,639) | | | | | | (4,694) | | | | | | (5,589) | | |
Other employee benefits
|
| | | | 12 | | | | | | (28) | | | | | | (147) | | |
Total
|
| | | | (22,183) | | | | | | (48,911) | | | | | | (52,825) | | |
US$ thousand
|
| |
Notes
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| ||||||||||||
Finance income | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income from banks and other third parties
|
| | | | | | | | | | 12 | | | | | | 6 | | | | | | 3 | | |
Total
|
| | | | | | | | | | 12 | | | | | | 6 | | | | | | 3 | | |
Finance costs | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense on debts and borrowings
|
| | | | | | | | | | (1) | | | | | | (12) | | | | | | (3) | | |
Interest expense on lease liabilities
|
| | | | | | | | | | (17) | | | | | | (67) | | | | | | (62) | | |
Total interest expense
|
| | | | | | | | | | (18) | | | | | | (79) | | | | | | (65) | | |
Accretion expense on rehabilitation provision
|
| | | | 16 | | | | | | (344) | | | | | | (851) | | | | | | (465) | | |
Total
|
| | | | | | | | | | (362) | | | | | | (930) | | | | | | (530) | | |
Finance costs – net
|
| | | | | | | | | | (350) | | | | | | (924) | | | | | | (527) | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Current income tax (expense)/benefit
|
| | | | (622) | | | | | | (19,125) | | | | | | 100,858 | | |
Adjustments in respect of prior year current income tax
|
| | | | — | | | | | | (1,899) | | | | | | (1,275) | | |
Total income tax (expense)/benefit
|
| | | | (622) | | | | | | (21,024) | | | | | | 99,583 | | |
Deferred income tax benefit/(expense)
|
| | | | (2,760) | | | | | | 3,622 | | | | | | (1,638) | | |
Adjustments in respect of prior year deferred income tax
|
| | | | — | | | | | | 1,687 | | | | | | 2,114 | | |
Total deferred income tax (expense)/benefit
|
| | | | (2,760) | | | | | | 5,309 | | | | | | 476 | | |
Total income tax (expense)/benefit reported in the statement of profit or loss
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Profit before income taxes
|
| | | | 1,582 | | | | | | 10,356 | | | | | | 66,436 | | |
Income tax expense calculated at the Australian income tax rate of 30% (2022 and 2021: 30%)
|
| | | | (475) | | | | | | (3,107) | | | | | | (19,931) | | |
Tax effects of: | | | | | | | | | | | | | | | | | | | |
Movement in uncertain tax positions
|
| | | | (2,828) | | | | | | (12,395) | | | | | | 118,846 | | |
Utilization and changes in recognition of tax losses and temporary differences
|
| | | | (79) | | | | | | — | | | | | | 305 | | |
Adjustments in respect of prior years
|
| | | | — | | | | | | (213) | | | | | | 839 | | |
Income tax (expense)/benefit
|
| | | | (3,382) | | | | | | (15,715) | | | | | | 100,059 | | |
US$ thousand
|
| |
2023
|
| |
Recognized in
profit or loss |
| |
2022
|
| |||||||||
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (20,306) | | | | | | (1,026) | | | | | | (19,280) | | |
Provisions and payables
|
| | | | 9,931 | | | | | | (680) | | | | | | 10,611 | | |
Receivables and consumables
|
| | | | (1,136) | | | | | | (1,054) | | | | | | (82) | | |
Total
|
| | | | (11,510) | | | | | | (2,760) | | | | | | (8,750) | | |
Total deferred tax – net
|
| | | | (11,510) | | | | | | (2,760) | | | | | | (8,750) | | |
US$ thousand
|
| |
2022
|
| |
Recognized in
profit or loss |
| |
2021
|
| |||||||||
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (19,280) | | | | | | 3,092 | | | | | | (22,372) | | |
Provisions and payables
|
| | | | 10,611 | | | | | | (1,037) | | | | | | 11,648 | | |
Receivables and consumables
|
| | | | (82) | | | | | | 3,253 | | | | | | (3,335) | | |
Total
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
Total deferred tax – net
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
US$ thousand
|
| |
Notes
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Financial assets at fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties containing provisional
pricing features |
| |
22
|
| | | | — | | | | | | 9,052 | | | | | | 2,551 | | |
Other receivables | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | | | | — | | | | | | 1 | | | | | | 141 | | |
Non-financial instruments | | | | | | | | | | | | | | | | | | | | | | |
Indirect tax receivable
|
| | | | | | | 1,641 | | | | | | 3,179 | | | | | | 3,606 | | |
Total other receivables
|
| | | | | | | 1,641 | | | | | | 3,180 | | | | | | 3,747 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables(1)
|
| | | | 14,486 | | | | | | 12,595 | | | | | | 9,593 | | |
Work in progress
|
| | | | 533 | | | | | | 670 | | | | | | 1,013 | | |
Finished goods
|
| | | | 8,209 | | | | | | 9,774 | | | | | | 14,248 | | |
Total current
|
| | | | 23,228 | | | | | | 23,039 | | | | | | 24,854 | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Supplies and consumables(1)
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Total non-current
|
| | | | 321 | | | | | | 354 | | | | | | 431 | | |
Total
|
| | | | 23,549 | | | | | | 23,393 | | | | | | 25,285 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2023
|
| | | | | | | 8,873 | | | | | | 522,585 | | | | | | 3,105 | | | | | | 485,869 | | | | | | 1,020,432 | | |
Additions
|
| | | | | | | — | | | | | | 10,943 | | | | | | — | | | | | | 13,238 | | | | | | 24,181 | | |
Disposals
|
| | | | | | | — | | | | | | (10,919) | | | | | | (1,272) | | | | | | — | | | | | | (12,191) | | |
Other movements(1)
|
| | | | | | | — | | | | | | (70,342) | | | | | | — | | | | | | 53,627 | | | | | | (16,715) | | |
As at June 15, 2023
|
| | | | | | | 8,873 | | | | | | 452,267 | | | | | | 1,833 | | | | | | 552,734 | | | | | | 1,015,707 | | |
Accumulated depreciation and impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2023
|
| | | | | | | 7,626 | | | | | | 321,452 | | | | | | 2,206 | | | | | | 266,922 | | | | | | 598,206 | | |
Depreciation
|
| |
6
|
| | | | 119 | | | | | | 13,365 | | | | | | 501 | | | | | | 7,530 | | | | | | 21,515 | | |
Disposals
|
| | | | | | | — | | | | | | (10,549) | | | | | | (1,272) | | | | | | — | | | | | | (11,821) | | |
Impairment loss
|
| | | | | | | — | | | | | | 2,800 | | | | | | — | | | | | | — | | | | | | 2,800 | | |
As at June 15, 2023
|
| | | | | | | 7,745 | | | | | | 327,068 | | | | | | 1,435 | | | | | | 274,452 | | | | | | 610,700 | | |
Net book value as at June 15, 2023
|
| | | | | | | 1,128 | | | | | | 125,199 | | | | | | 398 | | | | | | 278,282 | | | | | | 405,007 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2022
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
Additions
|
| | | | | | | — | | | | | | 56,068 | | | | | | 970 | | | | | | 20,717 | | | | | | 77,755 | | |
Disposals
|
| | | | | | | — | | | | | | (157) | | | | | | — | | | | | | — | | | | | | (157) | | |
Other movements(1)
|
| | | | | | | — | | | | | | (10,405) | | | | | | — | | | | | | 8,053 | | | | | | (2,352) | | |
As at December 31, 2022
|
| | | | | | | 8,873 | | | | | | 522,585 | | | | | | 3,105 | | | | | | 485,869 | | | | | | 1,020,432 | | |
Accumulated depreciation and impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2022
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
Depreciation
|
| |
6
|
| | | | 529 | | | | | | 32,319 | | | | | | 1,320 | | | | | | 17,160 | | | | | | 51,328 | | |
Disposals
|
| | | | | | | — | | | | | | (137) | | | | | | — | | | | | | — | | | | | | (137) | | |
As at December 31, 2022
|
| | | | | | | 7,626 | | | | | | 321,452 | | | | | | 2,206 | | | | | | 266,922 | | | | | | 598,206 | | |
Net book value as at December 31, 2022
|
| | | | | | | 1,247 | | | | | | 201,133 | | | | | | 899 | | | | | | 218,947 | | | | | | 422,226 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold
land and buildings |
| |
Plant and
equipment |
| |
Right-of-
use assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2021
|
| | | | | | | 8,986 | | | | | | 444,611 | | | | | | 177 | | | | | | 443,819 | | | | | | 897,593 | | |
Additions
|
| | | | | | | — | | | | | | 24,225 | | | | | | 1,958 | | | | | | 6,663 | | | | | | 32,846 | | |
Disposals
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
Other movements(1)
|
| | | | | | | (113) | | | | | | 16,445 | | | | | | — | | | | | | 6,617 | | | | | | 22,949 | | |
As at December 31, 2021
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
Accumulated depreciation and impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2021
|
| | | | | | | 6,394 | | | | | | 264,296 | | | | | | 65 | | | | | | 231,681 | | | | | | 502,436 | | |
Depreciation
|
| |
6
|
| | | | 703 | | | | | | 32,645 | | | | | | 821 | | | | | | 18,093 | | | | | | 52,262 | | |
Disposals
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
Other movements(1)
|
| | | | | | | — | | | | | | 531 | | | | | | — | | | | | | (12) | | | | | | 519 | | |
As at December 31, 2021
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
Net book value as at December 31, 2021
|
| | | | | | | 1,776 | | | | | | 187,809 | | | | | | 1,249 | | | | | | 207,337 | | | | | | 398,171 | | |
US$ thousand
|
| |
Notes
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Trade payables due to third parties
|
| | | | | | | 15,899 | | | | | | 21,139 | | | | | | 9,482 | | |
Trade payables due to related parties
|
| |
22
|
| | | | — | | | | | | 799 | | | | | | 652 | | |
Other payables | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | | | | | | | |
Mining royalty payable
|
| | | | | | | 1,553 | | | | | | 1,757 | | | | | | 2,617 | | |
Accrued expenses
|
| | | | | | | 6,112 | | | | | | 4,803 | | | | | | 5,838 | | |
Total other payables
|
| | | | | | | 7,665 | | | | | | 6,560 | | | | | | 8,455 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Current | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Total current
|
| | | | 468 | | | | | | 848 | | | | | | 1,047 | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Total non-current
|
| | | | 36 | | | | | | 128 | | | | | | 226 | | |
Total
|
| | | | 504 | | | | | | 976 | | | | | | 1,273 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
Cash related movements in leases liabilities(1) | | | | | | | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | | (468) | | | | | | (1,275) | | | | | | (781) | | |
Non-cash related movements in lease liabilities | | | | | | | | | | | | | | | | | | | |
Foreign exchange movements
|
| | | | (4) | | | | | | (57) | | | | | | (98) | | |
Change in lease liabilities(2)
|
| | | | — | | | | | | 1,035 | | | | | | 2,020 | | |
US$ thousand
|
| |
As at
Jun 15, 2023 |
| |
As at
Dec 31, 2022 |
| |
As at
Dec 31, 2021 |
| |||||||||
| | | | | (4) | | | | | | 978 | | | | | | 1,922 | | |
(Decrease)/increase in lease liabilities for the year
|
| | | | (472) | | | | | | (297) | | | | | | 1,141 | | |
Total lease liabilities – opening
|
| | | | 976 | | | | | | 1,273 | | | | | | 132 | | |
Total lease liabilities – closing
|
| | | | 504 | | | | | | 976 | | | | | | 1,273 | | |
|
US$ thousand
|
| |
Jan 1, to
Jun 15, 2023 |
| |
Year ended
Dec 31, 2022 |
| |
Year ended
Dec 31, 2021 |
| |||||||||
Depreciation on right-of-use assets
|
| | | | (501) | | | | | | (1,320) | | | | | | (821) | | |
Interest expense on lease liabilities
|
| | | | (17) | | | | | | (67) | | | | | | (62) | | |
Expense relating to short-term leases
|
| | | | (191) | | | | | | (132) | | | | | | (2,257) | | |
Expense relating to low-value leases
|
| | | | (2) | | | | | | (5) | | | | | | (5) | | |
Total
|
| | | | (711) | | | | | | (1,524) | | | | | | (3,145) | | |
US$ thousand
|
| |
Employee
entitlements |
| |
Rehabilitation
costs |
| |
Other
|
| |
Total
|
| ||||||||||||
January 1, 2023
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
Utilized
|
| | | | (1,988) | | | | | | — | | | | | | — | | | | | | (1,988) | | |
Released
|
| | | | — | | | | | | (19,739) | | | | | | — | | | | | | (19,739) | | |
Accretion
|
| | | | — | | | | | | 344 | | | | | | — | | | | | | 344 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Effect of foreign currency exchange movements
|
| | | | (45) | | | | | | 89 | | | | | | — | | | | | | 44 | | |
Net book value June 15, 2023
|
| | | | 12,244 | | | | | | 24,562 | | | | | | 53 | | | | | | 36,859 | | |
Current
|
| | | | 11,435 | | | | | | — | | | | | | 53 | | | | | | 11,488 | | |
Non-current
|
| | | | 809 | | | | | | 24,562 | | | | | | — | | | | | | 25,371 | | |
Net book value June 15, 2023
|
| | | | 12,244 | | | | | | 24,562 | | | | | | 53 | | | | | | 36,859 | | |
January 1, 2022
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
Utilized
|
| | | | (941) | | | | | | (166) | | | | | | — | | | | | | (1,107) | | |
Released
|
| | | | (55) | | | | | | — | | | | | | (430) | | | | | | (485) | | |
Accretion
|
| | | | — | | | | | | 851 | | | | | | — | | | | | | 851 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 22 | | | | | | 22 | | |
Effect of foreign currency exchange movements
|
| | | | (844) | | | | | | (840) | | | | | | (20) | | | | | | (1,704) | | |
Net book value December 31, 2022
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
Current
|
| | | | 13,467 | | | | | | 270 | | | | | | 53 | | | | | | 13,790 | | |
Non-current
|
| | | | 810 | | | | | | 43,598 | | | | | | — | | | | | | 44,408 | | |
Net book value December 31, 2022
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
January 1, 2021
|
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | |
Utilized
|
| | | | (1,497) | | | | | | (135) | | | | | | (162) | | | | | | (1,794) | | |
Accretion
|
| | | | — | | | | | | 465 | | | | | | — | | | | | | 465 | | |
Additions
|
| | | | 2,006 | | | | | | 24,056 | | | | | | 99 | | | | | | 26,161 | | |
Effect of foreign currency exchange movements
|
| | | | 388 | | | | | | — | | | | | | (20) | | | | | | 368 | | |
Net book value December 31, 2021
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
Current
|
| | | | 15,190 | | | | | | 54 | | | | | | 481 | | | | | | 15,725 | | |
Non-current
|
| | | | 927 | | | | | | 43,969 | | | | | | — | | | | | | 44,896 | | |
Net book value December 31, 2021
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Cash and cash equivalents
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | 1,641 | | | | | | — | | | | | | 1,641 | | |
Trade payables
|
| |
14
|
| | | | (13) | | | | | | (15,886) | | | | | | — | | | | | | (15,899) | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Other payables
|
| |
14
|
| | | | — | | | | | | (7,665) | | | | | | — | | | | | | (7,665) | | |
Lease liabilities
|
| |
15
|
| | | | — | | | | | | (504) | | | | | | — | | | | | | (504) | | |
Net debt
|
| | | | | | | (13) | | | | | | (22,414) | | | | | | — | | | | | | (22,427) | | |
|
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| |||||||||||||||
Cash and cash equivalents
|
| | | | | | | | | | 30 | | | | | | 1,286 | | | | | | — | | | | | | 1,316 | | |
Trade receivables from related parties
|
| | | | 10 | | | | | | 9,052 | | | | | | — | | | | | | — | | | | | | 9,052 | | |
Other receivables
|
| | | | 10 | | | | | | — | | | | | | 3,180 | | | | | | — | | | | | | 3,180 | | |
Trade payables
|
| | | | 14 | | | | | | (1,853) | | | | | | (19,286) | | | | | | — | | | | | | (21,139) | | |
Trade payables to related parties
|
| | | | 14 | | | | | | (545) | | | | | | (254) | | | | | | — | | | | | | (799) | | |
Other payables
|
| | | | 14 | | | | | | (1,047) | | | | | | (5,513) | | | | | | — | | | | | | (6,560) | | |
Lease liabilities
|
| | | | 15 | | | | | | — | | | | | | (976) | | | | | | — | | | | | | (976) | | |
Net debt
|
| | | | | | | | | | 5,637 | | | | | | (21,563) | | | | | | — | | | | | | (15,926) | | |
US$ thousand
|
| |
Notes
|
| |
U.S. dollar
|
| |
Australian
dollar |
| |
Other
|
| |
Total
|
| ||||||||||||
Cash and cash equivalents
|
| | | | | | | 30 | | | | | | 49 | | | | | | — | | | | | | 79 | | |
Trade receivables from related parties
|
| |
10
|
| | | | 2,551 | | | | | | — | | | | | | — | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | 3,747 | | | | | | — | | | | | | 3,747 | | |
Trade payables
|
| |
14
|
| | | | (100) | | | | | | (9,295) | | | | | | (87) | | | | | | (9,482) | | |
Trade payables to related parties
|
| |
14
|
| | | | (652) | | | | | | — | | | | | | — | | | | | | (652) | | |
Other payables
|
| |
14
|
| | | | (248) | | | | | | (8,207) | | | | | | — | | | | | | (8,455) | | |
Lease liabilities
|
| |
15
|
| | | | — | | | | | | (1,273) | | | | | | — | | | | | | (1,273) | | |
Net debt
|
| | | | | | | 1,581 | | | | | | (14,979) | | | | | | (87) | | | | | | (13,485) | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 2,241 | | | | | | 2,241 | | |
Total
|
| | | | 2,241 | | | | | | 2,241 | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 2,156 | | | | | | 2,156 | | |
Total
|
| | | | 2,156 | | | | | | 2,156 | | |
US$ thousand
|
| |
Profit or loss
|
| |
Other equity
|
| ||||||
Australian dollar
|
| | | | 1,498 | | | | | | 1,498 | | |
Other
|
| | | | 9 | | | | | | 9 | | |
Total
|
| | | | 1,507 | | | | | | 1,507 | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | — | | | | | | 14 | | | | | | 14 | | |
Lease liabilities – undiscounted
|
| | | | | | | — | | | | | | 37 | | | | | | 481 | | | | | | 518 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 23,564 | | | | | | 23,564 | | |
Total
|
| | | | | | | — | | | | | | 37 | | | | | | 24,059 | | | | | | 24,096 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | 3 | | | | | | 28 | | | | | | 31 | | |
Lease liabilities – undiscounted
|
| | | | | | | 2 | | | | | | 129 | | | | | | 876 | | | | | | 1,007 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 28,498 | | | | | | 28,498 | | |
Total
|
| | | | | | | 2 | | | | | | 132 | | | | | | 29,402 | | | | | | 29,536 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | 10,369 | | | | | | 10,369 | | |
US$ thousand
|
| |
Notes
|
| |
After
2 years |
| |
Due
1 – 2 years |
| |
Due
0 – 1 year |
| |
Total
|
| ||||||||||||
Expected future interest payments
|
| | | | | | | — | | | | | | 2 | | | | | | 37 | | | | | | 39 | | |
Lease liabilities – undiscounted
|
| | | | | | | — | | | | | | 228 | | | | | | 1,084 | | | | | | 1,312 | | |
Trade and other payables
|
| |
14
|
| | | | — | | | | | | — | | | | | | 18,589 | | | | | | 18,589 | | |
Total
|
| | | | | | | — | | | | | | 230 | | | | | | 19,710 | | | | | | 19,940 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | 2,771 | | | | | | 2,771 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 15,899 | | | | | | — | | | | | | 15,899 | | |
Trade payables to related parties
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | |
Other payables
|
| |
14
|
| | | | 7,665 | | | | | | — | | | | | | 7,665 | | |
Lease liabilities
|
| |
15
|
| | | | 504 | | | | | | — | | | | | | 504 | | |
Total financial liabilities
|
| | | | | | | 24,068 | | | | | | — | | | | | | 24,068 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 9,052 | | | | | | 9,052 | | |
Other receivables
|
| |
10
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Total financial assets
|
| | | | | | | 1 | | | | | | 9,052 | | | | | | 9,053 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 21,139 | | | | | | — | | | | | | 21,139 | | |
Trade payables to related parties
|
| |
14
|
| | | | 799 | | | | | | — | | | | | | 799 | | |
Other payables
|
| |
14
|
| | | | 6,560 | | | | | | — | | | | | | 6,560 | | |
Lease liabilities
|
| |
15
|
| | | | 976 | | | | | | — | | | | | | 976 | | |
Total financial liabilities
|
| | | | | | | 29,474 | | | | | | — | | | | | | 29,474 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized
cost |
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables from related parties
|
| |
10
|
| | | | — | | | | | | 2,551 | | | | | | 2,551 | | |
Other receivables
|
| |
10
|
| | | | 141 | | | | | | — | | | | | | 141 | | |
Total financial assets
|
| | | | | | | 141 | | | | | | 2,551 | | | | | | 2,692 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | | 9,482 | | | | | | — | | | | | | 9,482 | | |
Trade payables to related parties
|
| |
14
|
| | | | 652 | | | | | | — | | | | | | 652 | | |
Other payables
|
| |
14
|
| | | | 8,455 | | | | | | — | | | | | | 8,455 | | |
Lease liabilities
|
| |
15
|
| | | | 1,273 | | | | | | — | | | | | | 1,273 | | |
Total financial liabilities
|
| | | | | | | 19,862 | | | | | | — | | | | | | 19,862 | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trade receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,316 | | | | | | — | | | | | | — | | | | | | 1,316 | | |
Trade receivables
|
| | | | — | | | | | | 9,052 | | | | | | — | | | | | | 9,052 | | |
Total
|
| | | | 1,316 | | | | | | 9,052 | | | | | | — | | | | | | 10,368 | | |
US$ thousand
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
Trade receivables
|
| | | | — | | | | | | 2,551 | | | | | | — | | | | | | 2,551 | | |
Total
|
| | | | 79 | | | | | | 2,551 | | | | | | — | | | | | | 2,630 | | |
US$ thousand
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Parent net investment | | | | | | | | | | | | | | | | | | | |
As at January 1
|
| | | | 162,467 | | | | | | 135,797 | | | | | | 309,998 | | |
Glencore Investment tax loan
|
| | | | (2,207) | | | | | | 8,629 | | | | | | 19,461 | | |
Glencore Australia Holdings working capital
|
| | | | (8,959) | | | | | | 5,646 | | | | | | (74,816) | | |
Glencore Operations Australia
|
| | | | 3,035 | | | | | | — | | | | | | — | | |
Uncertain tax position
|
| | | | 2,829 | | | | | | 12,395 | | | | | | (118,846) | | |
Net transactions with Parent
|
| | | | (5,302) | | | | | | 26,670 | | | | | | (174,201) | | |
Issuance of shares against parent net investment
|
| | | | (157,165) | | | | | | — | | | | | | — | | |
As at period end
|
| | | | — | | | | | | 162,467 | | | | | | 135,797 | | |
US$ thousand
|
| | | | | | | |
Sales of goods
and services |
| |
Purchases of
goods and services |
| |
Trade
receivables due from related parties |
| |
Trade
payables due to related parties |
| ||||||||||||
Glencore International AG
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | 102,294 | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | 219,705 | | | | | | — | | | | | | 9,052 | | | | | | — | | | ||
| | | 2021 | | | | | | 273,380 | | | | | | — | | | | | | 2,551 | | | | | | — | | | ||
Glencore Australia Oil Pty Limited
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | — | | | | | | (1,709) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (5,385) | | | | | | — | | | | | | (545) | | | ||
| | | 2021 | | | | | | — | | | | | | (4,349) | | | | | | — | | | | | | (421) | | | ||
Glencore Australia Holdings Pty Limited
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | 2023 | | | | | | — | | | | | | (378) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | — | | | ||
| | | 2021 | | | | | | — | | | | | | (1,443) | | | | | | — | | | | | | — | | | ||
Other related parties
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | | | | — | | | | | | (676) | | | | | | — | | | | | | — | | | ||
| | | 2022 | | | | | | — | | | | | | (1,501) | | | | | | — | | | | | | (254) | | | ||
| | | 2021 | | | | | | — | | | | | | (1,326) | | | | | | — | | | | | | (231) | | |
Issued shares
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Ordinary shares fully paid
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Issued during the period/year
|
| | | | 437,070,937 | | | | | | — | | | | | | — | | |
| | | | | 437,070,938 | | | | | | 1 | | | | | | 1 | | |
| | |
Number of
shares |
| |
Share capital
US$ thousand |
| ||||||
Balance as at January 1, 2021, December 31, 2021 and December 31, 2022
|
| | | | 1 | | | | | | — | | |
Issued during the period
|
| | | | 437,070,937 | | | | | | 437,071 | | |
Balance as at June 15, 2023
|
| | | | 437,070,938 | | | | | | 437,071 | | |
US$ thousand
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
(Loss)/profit for the purpose of basic earnings per share being net profit attributable to owners of the Company
|
| | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Weighted average number of ordinary shares for the purposes of basic earnings per share(1)
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
(Loss)/profit for the purpose of diluted earnings per share
|
| | | | (1,800) | | | | | | (5,359) | | | | | | 166,495 | | |
Weighted average number of ordinary shares for the purposes of diluted earnings per share(1)
|
| | | | 437,070,938 | | | | | | 437,070,938 | | | | | | 437,070,938 | | |
Basic (loss)/earnings per share (cents)
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
Diluted (loss)/earnings per share (cents)
|
| | | | (0.4) | | | | | | (1.2) | | | | | | 38.1 | | |
| | | | | | | | |
Six months ended
June 30 |
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2022
|
| |
2021
|
| |||||||||
Revenue from related party
|
| | | | 5 | | | | | | 129,740 | | | | | | 124,923 | | |
Cost of goods sold
|
| | | | | | | | | | (90,497) | | | | | | (74,910) | | |
Gross profit
|
| | | | | | | | | | 39,243 | | | | | | 50,013 | | |
Distribution and selling expenses
|
| | | | | | | | | | (9,298) | | | | | | (8,110) | | |
Administrative expenses
|
| | | | | | | | | | (483) | | | | | | (768) | | |
Operating profit
|
| | | | | | | | | | 29,462 | | | | | | 41,135 | | |
Net foreign exchange gains
|
| | | | | | | | | | 1,528 | | | | | | 1,813 | | |
Finance income
|
| | | | 8 | | | | | | 1 | | | | | | 3 | | |
Finance costs
|
| | | | 8 | | | | | | (248) | | | | | | (272) | | |
Profit before income taxes
|
| | | | | | | | | | 30,743 | | | | | | 42,679 | | |
Income tax (expense)/benefit
|
| | | | 9 | | | | | | (13,716) | | | | | | 119,368 | | |
Profit for the period
|
| | | | | | | | | | 17,027 | | | | | | 162,047 | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | |
Total comprehensive income
|
| | | | | | | | | | 17,027 | | | | | | 162,047 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares for the purposes of basic and diluted earnings per share
|
| | | | 24 | | | | | | 1 | | | | | | 1 | | |
Basic
|
| | | | 24 | | | | | | 17,027 | | | | | | 162,047 | | |
Diluted
|
| | | | 24 | | | | | | 17,027 | | | | | | 162,047 | | |
US$ thousand
|
| |
Notes
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | | 412 | | | | | | 79 | | |
Trade receivables from related parties
|
| | | | 10 | | | | | | — | | | | | | 2,551 | | |
Other receivables
|
| | | | 10 | | | | | | 1,535 | | | | | | 3,747 | | |
Inventories
|
| | | | 11 | | | | | | 22,706 | | | | | | 24,854 | | |
Prepaid expenses
|
| | | | | | | | | | 2,276 | | | | | | 9,373 | | |
| | | | | | | | | | | 26,929 | | | | | | 40,604 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 12 | | | | | | 415,689 | | | | | | 398,171 | | |
Intangible assets, net
|
| | | | 13 | | | | | | 797 | | | | | | 947 | | |
Inventories
|
| | | | 11 | | | | | | 392 | | | | | | 431 | | |
Prepaid expenses
|
| | | | | | | | | | 51 | | | | | | 49 | | |
| | | | | | | | | | | 416,929 | | | | | | 399,598 | | |
Total assets
|
| | | | | | | | | | 443,858 | | | | | | 440,202 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 14 | | | | | | 15,095 | | | | | | 9,482 | | |
Trade payables to related parties
|
| | | | 14 | | | | | | 17,777 | | | | | | 652 | | |
Other payables
|
| | | | 14 | | | | | | 6,751 | | | | | | 8,455 | | |
Lease liabilities
|
| | | | 15 | | | | | | 1,054 | | | | | | 1,047 | | |
Provisions
|
| | | | 16 | | | | | | 12,581 | | | | | | 15,725 | | |
| | | | | | | | | | | 53,258 | | | | | | 35,361 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 15 | | | | | | 299 | | | | | | 226 | | |
Provisions
|
| | | | 16 | | | | | | 44,628 | | | | | | 44,896 | | |
Deferred tax liabilities
|
| | | | | | | | | | 12,190 | | | | | | 14,059 | | |
| | | | | | | | | | | 57,117 | | | | | | 59,181 | | |
Total liabilities
|
| | | | | | | | | | 110,375 | | | | | | 94,542 | | |
Net assets
|
| | | | | | | | | | 333,483 | | | | | | 345,660 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 22 | | | | | | — | | | | | | — | | |
Retained earnings
|
| | | | | | | | | | 226,890 | | | | | | 209,863 | | |
Parent net investment
|
| | | | 21 | | | | | | 106,593 | | | | | | 135,797 | | |
Total equity
|
| | | | | | | | | | 333,483 | | | | | | 345,660 | | |
| | | | | | | | |
Share capital
|
| | | | | | | | | | | | | | | | | | | |||||||||
US$ thousand
|
| |
Notes
|
| |
Number of
shares |
| |
Amount
|
| |
Retained
earnings |
| |
Parent net
investment |
| |
Total equity
|
| ||||||||||||||||||
At January 1, 2021
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
Profit for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | 162,047 | | | | | | — | | | | | | 162,047 | | |
Net changes in parent company net investment
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | (169,975) | | | | | | (169,975) | | |
At June 30, 2021
|
| | | | | | | | |
|
1
|
| | | | | — | | | | |
|
205,415
|
| | | |
|
140,023
|
| | | |
|
345,438
|
| |
At January 1, 2022
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
Profit for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | 17,027 | | | | | | — | | | | | | 17,027 | | |
Net changes in parent company net investment
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,204) | | | | | | (29,204) | | |
At June 30, 2022
|
| | | | | | | | | | 1 | | | | |
|
—
|
| | | | | 226,890 | | | | | | 106,593 | | | | | | 333,483 | | |
| | | | | | | | |
Six months ended
June 30 |
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2022
|
| |
2021
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
Profit before income taxes
|
| | | | | | | | | | 30,743 | | | | | | 42,679 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 6 | | | | | | 25,001 | | | | | | 27,339 | | |
Net foreign exchange gains
|
| | | | 5 | | | | | | (1,528) | | | | | | (1,813) | | |
Finance income
|
| | | | 8 | | | | | | (1) | | | | | | (3) | | |
Finance costs
|
| | | | 8 | | | | | | 248 | | | | | | 272 | | |
Movements in provisions
|
| | | | | | | | | | (2,379) | | | | | | 1,284 | | |
Other non-cash
|
| | | | | | | | | | 489 | | | | | | 230 | | |
| | | | | | | | | | | 52,573 | | | | | | 69,988 | | |
Decrease in trade receivables from related parties
|
| | | | | | | | | | 2,551 | | | | | | 8,861 | | |
Decrease in other receivables
|
| | | | | | | | | | 2,212 | | | | | | 1,419 | | |
Decrease in prepaid expenses
|
| | | | | | | | | | 7,136 | | | | | | 518 | | |
Decrease/(increase) in inventories
|
| | | | | | | | | | 2,148 | | | | | | (10,667) | | |
Increase in trade payables to related parties
|
| | | | | | | | | | 17,125 | | | | | | 4,374 | | |
Increase in trade payables
|
| | | | | | | | | | 5,613 | | | | | | 9,848 | | |
Decrease in other payables
|
| | | | | | | | | | (1,704) | | | | | | (9,793) | | |
Cash generated by operations
|
| | | | | | | | | | 87,654 | | | | | | 74,548 | | |
Income taxes paid by related party(1)
|
| | | | 9 | | | | | | (11,092) | | | | | | (16,081) | | |
Interest received
|
| | | | 8 | | | | | | 1 | | | | | | 3 | | |
Interest paid
|
| | | | 8 | | | | | | (248) | | | | | | (272) | | |
Net cash generated by operating activities
|
| | | | | | | | | | 76,315 | | | | | | 58,198 | | |
Investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant, and equipment and intangibles
|
| | | | 12 | | | | | | (41,658) | | | | | | (20,259) | | |
Net cash used in investing activities
|
| | | | | | | | | | (41,658) | | | | | | (20,259) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | | | | | | | | (632) | | | | | | (330) | | |
Transfers to Parent
|
| | | | | | | | | | (33,698) | | | | | | (37,803) | | |
Net cash used in financing activities
|
| | | | | | | | | | (34,330) | | | | | | (38,133) | | |
Increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 327 | | | | | | (194) | | |
Cash and cash equivalents at the beginning of the year
|
| | | | | | | | | | 79 | | | | | | 110 | | |
Net foreign exchange difference
|
| | | | | | | | | | 6 | | | | | | 163 | | |
Cash and cash equivalents at the end of the year
|
| | | | | | | | | | 412 | | | | | | 79 | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Sale of commodities – Copper
|
| | | $ | 124,765 | | | | | $ | 117,255 | | |
Sale of by product – Silver
|
| | | | 4,975 | | | | | | 7,668 | | |
Total | | | | $ | 129,740 | | | | | $ | 124,923 | | |
| | | | | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2022
|
| |
2021
|
| ||||||
Included in cost of goods sold: | | | | | | | | | | | | | | | | |
Depreciation expenses
|
| |
12
|
| | | | (24,851) | | | | | | (27,339) | | |
Amortization expenses
|
| | | | | | | (150) | | | | | | — | | |
Total | | | | | | | | (25,001) | | | | | | (27,339) | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Included in cost of goods sold: | | | | | | | | | | | | | |
Wages and salaries
|
| | | $ | (22,883) | | | | | $ | (25,680) | | |
Defined contribution plans
|
| | | | (2,745) | | | | | | (2,873) | | |
Other employee benefits
|
| | | | (17) | | | | | | (112) | | |
Total | | | | $ | (25,645) | | | | | $ | (28,665) | | |
| | | | | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
Notes
|
| |
2022
|
| |
2021
|
| ||||||
Finance income | | | | | | | | | | | | | | | | |
Interest income from banks and other third parties
|
| | | | | | $ | 1 | | | | | $ | 3 | | |
Total | | | | | | | | 1 | | | | | | 3 | | |
Finance costs | | | | | | | | | | | | | | | | |
Interest expense on debts and borrowings
|
| | | | | | | — | | | | | | (1) | | |
Interest expense on loans from related parties
|
| | | | | | | (4) | | | | | | — | | |
Interest expense on lease liabilities
|
| | | | | | | (38) | | | | | | (27) | | |
Total interest expense
|
| | | | | | | (42) | | | | | | (28) | | |
Accretion expense on rehabilitation provision
|
| |
16
|
| | | | (206) | | | | | | (244) | | |
Total
|
| | | | | | $ | (248) | | | | | $ | (272) | | |
Finance costs – net
|
| | | | | | $ | (247) | | | | | $ | (269) | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Current income tax (expense)/benefit
|
| | | $ | (15,585) | | | | | $ | 116,090 | | |
Total income tax (expense)/benefit
|
| | | $ | (15,585) | | | | | $ | 116,090 | | |
Deferred income tax benefit
|
| | | $ | 1,869 | | | | | $ | 3,278 | | |
Total deferred income tax benefit
|
| | | $ | 1,869 | | | | | $ | 3,278 | | |
Total income tax (expense)/benefit reported in the interim condensed statement of profit or loss
|
| | | $ | (13,716) | | | | | $ | 119,368 | | |
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Profit before income taxes
|
| | | $ | 30,743 | | | | | $ | 42,679 | | |
Income tax expense calculated at the Australian income tax rate of 30% (2021: 30%)
|
| | | | (9,223) | | | | | | (12,804) | | |
Tax effects of: | | | | | | | | | | | | | |
Movement in uncertain tax position
|
| | | | (4,493) | | | | | | 132,172 | | |
Income tax (expense)/benefit
|
| | | $ | (13,716) | | | | | $ | 119,368 | | |
US$ thousand
|
| |
Notes
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Financial assets at fair value through profit or loss | | | | | | | | | | | | | | | | |
Trade receivables from related parties containing provisional pricing
features |
| |
21
|
| | | | — | | | | | $ | 2,551 | | |
Other receivables | | | | | | | | | | | | | | | | |
Financial assets at amortized cost | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | | | | 108 | | | | | | 141 | | |
Non-financial instruments | | | | | | | | | | | | | | | | |
Indirect tax receivable
|
| | | | | | | 1,427 | | | | | | 3,606 | | |
Total other receivables
|
| | | | | | $ | 1,535 | | | | | $ | 3,747 | | |
US$ thousand
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Current | | | | | | | | | | | | | |
Supplies and consumables
|
| | | $ | 11,240 | | | | | $ | 9,593 | | |
Work in progress
|
| | | | 541 | | | | | | 1,013 | | |
Finished goods
|
| | | | 10,925 | | | | | | 14,248 | | |
Total current
|
| | | $ | 22,706 | | | | | $ | 24,854 | | |
Non-current | | | | | | | | | | | | | |
Supplies and consumables
|
| | | $ | 392 | | | | | $ | 431 | | |
Total non-current
|
| | | $ | 392 | | | | | $ | 431 | | |
Total
|
| | | $ | 23,098 | | | | | $ | 25,285 | | |
US$ thousand
|
| |
Notes
|
| |
Freehold land
and buildings |
| |
Plant and
equipment |
| |
Right-of-use
assets |
| |
Mine
development |
| |
Total
|
| |||||||||||||||
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2022
|
| | | | | | $ | 1,776 | | | | | $ | 187,809 | | | | | $ | 1,249 | | | | | $ | 207,337 | | | | | $ | 398,171 | | |
Depreciation
|
| |
6
|
| | | | (347) | | | | | | (15,305) | | | | | | (640) | | | | | | (8,559) | | | | | | (24,851) | | |
Additions
|
| | | | | | | — | | | | | | 28,520 | | | | | | 710 | | | | | | 13,139 | | | | | | 42,369 | | |
Other movements(1)
|
| | | | | | | — | | | | | | (6,365) | | | | | | — | | | | | | 6,365 | | | | | | — | | |
At June 30, 2022
|
| | | | | | $ | 1,429 | | | | | $ | 194,659 | | | | | $ | 1,319 | | | | | $ | 218,282 | | | | | $ | 415,689 | | |
US$ thousand
|
| |
Notes
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | |
Trade payables due to third parties
|
| | | | | | $ | 15,095 | | | | | $ | 9,482 | | |
Trade payables due to related parties
|
| |
21
|
| | | | 17,777 | | | | | | 652 | | |
Other payables | | | | | | | | | | | | | | | | |
Financial liabilities at amortized cost | | | | | | | | | | | | | | | | |
Mining royalty payables
|
| | | | | | | 1,510 | | | | | | 2,617 | | |
Accrued expenses
|
| | | | | | | 5,241 | | | | | | 5,838 | | |
Total other payables
|
| | | | | | $ | 6,751 | | | | | $ | 8,455 | | |
US$ thousand
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Current | | | | | | | | | | | | | |
Lease liabilities
|
| | | $ | 1,054 | | | | | $ | 1,047 | | |
Total current
|
| | | $ | 1,054 | | | | | $ | 1,047 | | |
Non-current | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 299 | | | | | | 226 | | |
Total non-current
|
| | | | 299 | | | | | | 226 | | |
Total
|
| | | $ | 1,353 | | | | | $ | 1,273 | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Cash related movements in leases liabilities(1) | | | | | | | | | | | | | |
Payment of lease liabilities
|
| | | $ | (632) | | | | | $ | (330) | | |
| | | | | (632) | | | | | | (330) | | |
Non-cash related movements in lease liabilities | | | | | | | | | | | | | |
Foreign exchange movements
|
| | | | (36) | | | | | | (2) | | |
Change in lease liabilities(2)
|
| | | | 748 | | | | | | 1,848 | | |
| | | | | 712 | | | | | | 1,846 | | |
Increase/(decrease) in lease liabilities for the year
|
| | | | 80 | | | | | | 1,516 | | |
Total lease liabilities – opening
|
| | | $ | 1,273 | | | | | $ | 132 | | |
Total lease liabilities – closing
|
| | | $ | 1,353 | | | | | $ | 1,648 | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Depreciation on right-of-use assets
|
| | | $ | (640) | | | | | $ | (306) | | |
Interest expense on lease liabilities
|
| | | | (38) | | | | | | (27) | | |
Expense relating to variable lease payments not included in the measurement of the lease liability(1)
|
| | | | (1,416) | | | | | | — | | |
Expense relating to short-term leases
|
| | | | (182) | | | | | | (1,238) | | |
Expense relating to low-value leases
|
| | | | — | | | | | | (41) | | |
Total
|
| | | $ | (2,276) | | | | | $ | (1,612) | | |
US$ thousand
|
| |
Employee
entitlements |
| |
Rehabilitation
costs |
| |
Other
|
| |
Total
|
| ||||||||||||
January 1, 2022
|
| | | $ | 16,117 | | | | | $ | 44,023 | | | | | $ | 481 | | | | | $ | 60,621 | | |
Utilised
|
| | | | (2,716) | | | | | | (73) | | | | | | (375) | | | | | | (3,164) | | |
Accretion
|
| | | | — | | | | | | 206 | | | | | | — | | | | | | 206 | | |
Additions
|
| | | | 327 | | | | | | 1 | | | | | | 22 | | | | | | 350 | | |
Effect of foreign currency exchange movements
|
| | | | (783) | | | | | | — | | | | | | (21) | | | | | | (804) | | |
Net book value June 30, 2022
|
| | | $ | 12,945 | | | | | $ | 44,157 | | | | | $ | 107 | | | | | $ | 57,209 | | |
Current
|
| | | | 12,080 | | | | | | 394 | | | | | | 107 | | | | | | 12,581 | | |
Non-current
|
| | | | 865 | | | | | | 43,763 | | | | | | — | | | | | | 44,628 | | |
Net book value June 30, 2022
|
| | | $ | 12,945 | | | | | $ | 44,157 | | | | | $ | 107 | | | | | $ | 57,209 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized cost
|
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | $ | 412 | | | | | $ | — | | | | | $ | 412 | | |
Other receivables
|
| |
10
|
| | | | 108 | | | | | | — | | | | | | 108 | | |
Total financial assets
|
| | | | | | $ | 520 | | | | | $ | — | | | | | $ | 520 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | $ | 15,095 | | | | | $ | — | | | | | $ | 15,095 | | |
Trade payables to related parties
|
| |
14
|
| | | | 17,777 | | | | | | — | | | | | | 17,777 | | |
Other payables
|
| |
14
|
| | | | 6,751 | | | | | | — | | | | | | 6,751 | | |
Lease liabilities
|
| |
15
|
| | | | 1,353 | | | | | | — | | | | | | 1,353 | | |
Total financial liabilities
|
| | | | | | $ | 40,976 | | | | | $ | — | | | | | $ | 40,976 | | |
US$ thousand
|
| |
Notes
|
| |
Amortized cost
|
| |
FVTPL(1)
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | $ | 79 | | | | | $ | — | | | | | $ | 79 | | |
Trade receivables from related parties
|
| |
10
|
| | | | 141 | | | | | | — | | | | | | 141 | | |
Other receivables
|
| |
10
|
| | | | — | | | | | | 2,551 | | | | | | 2,551 | | |
Total financial assets
|
| | | | | | $ | 220 | | | | | $ | 2,551 | | | | | $ | 2,771 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
14
|
| | | $ | 9,482 | | | | | $ | — | | | | | $ | 9,482 | | |
Trade payables to related parties
|
| |
14
|
| | | | 652 | | | | | | — | | | | | | 652 | | |
Other payables
|
| |
14
|
| | | | 8,455 | | | | | | — | | | | | | 8,455 | | |
Lease liabilities
|
| |
15
|
| | | | 1,273 | | | | | | — | | | | | | 1,273 | | |
Total financial liabilities
|
| | | | | | $ | 19,862 | | | | | $ | — | | | | | $ | 19,862 | | |
US$ thousand
|
| |
Notes
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | $ | 412 | | | | | $ | — | | | | | $ | — | | | | |
$
|
412
|
| |
Total
|
| | | | | | $ | 412 | | | | | $ | — | | | | | $ | — | | | | | $ | 412 | | |
US$ thousand
|
| | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash and cash equivalents
|
| | | | | | $ | 79 | | | | | $ | — | | | | | $ | — | | | | | $ | 79 | | |
Trade receivables
|
| |
10
|
| | | | — | | | | | | 2,551 | | | | | | — | | | | | | 2,551 | | |
Total
|
| | | | | | $ | 79 | | | | | $ | 2,551 | | | | | $ | — | | | | | $ | 2,630 | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Parent net investment | | | | | | | | | | | | | |
At January 1
|
| | | $ | 135,797 | | | | | $ | 309,998 | | |
Glencore Investment tax loan
|
| | | | (64,309) | | | | | | 16,081 | | |
Glencore Australia Holdings working capital
|
| | | | 30,612 | | | | | | (53,884) | | |
Uncertain tax position
|
| | | | 4,493 | | | | | | (132,172) | | |
Net transactions with Parent
|
| | | | (29,204) | | | | | | (169,975) | | |
At June 30
|
| | | $ | 106,593 | | | | | $ | 140,023 | | |
US$ thousand
|
| |
Sales of goods
and services |
| |
Purchases of
goods and services |
| |
Trade
receivables due from related parties |
| |
Trade payables
due to related parties |
| ||||||||||||
Glencore International AG | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | 129,740 | | | | | | — | | | | | | — | | | | | | (17,179) | | |
2021
|
| | | | 124,923 | | | | | | — | | | | | | 2,551 | | | | | | — | | |
Glencore Australia Oil Pty Limited | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (1,733) | | | | | | — | | | | | | (357) | | |
2021
|
| | | | — | | | | | | (868) | | | | | | — | | | | | | (421) | | |
Glencore Australia Holdings Pty Limited | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (559) | | | | | | — | | | | | | — | | |
2021
|
| | | | — | | | | | | (758) | | | | | | — | | | | | | — | | |
Other related parties | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (663) | | | | | | — | | | | | | (241) | | |
2021
|
| | | | — | | | | | | (509) | | | | | | — | | | | | | (231) | | |
Issued shares
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Ordinary shares fully paid – Cobar Management Pty Limited
|
| | | | 1 | | | | | | 1 | | |
| | | | | 1 | | | | | | 1 | | |
| | |
Number of shares
|
| |
Share capital
US$ thousand |
| ||||||
Balance at January 1, 2022
|
| | | | 1 | | | | | $ | — | | |
Balance at June 30, 2022
|
| | | | 1 | | | | | $ | — | | |
| | |
Six months ended June 30
|
| |||||||||
US$ thousand
|
| |
2022
|
| |
2021
|
| ||||||
Profit for the purpose of basic earnings per share being net profit attributable to owners of the Company
|
| | | $ | 17,027 | | | | | $ | 162,047 | | |
Weighted average number of ordinary shares for the purposes of basic earnings per share
|
| | | | 1 | | | | | | 1 | | |
Profit for the purpose of diluted earnings per share
|
| | | | 17,027 | | | | | | 162,047 | | |
Weighted average number of ordinary shares for the purposes of diluted earnings per share
|
| | | | 1 | | | | | | 1 | | |
Basic earnings per share
|
| | | $ | 17,027 | | | | | $ | 162,047 | | |
Diluted earnings per share
|
| | | $ | 17,027 | | | | | $ | 162,047 | | |
|
EXHIBIT
NUMBER |
| |
DESCRIPTION
|
|
| 101.INS | | | Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because iXBRL tags are embedded within the Inline XBRL document). | |
| 101.SCH | | | Inline XBRL Taxonomy Extension Schema Document. | |
|
101.CAL
|
| | Inline XBRL Taxonomy Calculation Linkbase Document. | |
|
101.DEF
|
| | Inline XBRL Taxonomy Definition Linkbase Document. | |
| 101.LAB | | | Inline XBRL Taxonomy Extension Label Linkbase Document. | |
| 101.PRE | | | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |
| 104 | | | Cover Page Interactive Data File, formatted in Inline XBRL (included within the Exhibit 101 attachments). | |
| 107 | | | |
|
NAME
|
| |
POSITION
|
| |
DATE
|
|
|
/s/ Michael James McMullen
Michael James McMullen
|
| |
Chief Executive Officer and Director (Principal Executive Officer)
|
| |
January 9, 2024
|
|
|
*
Dan Vujcic
|
| |
Interim Chief Financial Officer and Chief Development Officer (Principal Financial and Accounting Officer)
|
| |
January 9, 2024
|
|
|
*
Chris Rosario
|
| |
General Counsel
|
| |
January 9, 2024
|
|
|
*
Patrice E. Merrin
|
| |
Chair of the Board of Directors
|
| |
January 9, 2024
|
|
|
*
John Rhett Miles Bennett
|
| |
Director
|
| |
January 9, 2024
|
|
|
*
John Burton
|
| |
Director
|
| |
January 9, 2024
|
|
|
*
Rasmus Kristoffer Gerdeman
|
| |
Director
|
| |
January 9, 2024
|
|
|
*
Charles D. McConnell
|
| |
Director
|
| |
January 9, 2024
|
|
|
*
Matthew Rowlinson
|
| |
Director
|
| |
January 9, 2024
|
|
|
*
Graham van’t Hoff
|
| |
Director
|
| |
January 9, 2024
|
|
|
*By: /s/ Michael James McMullen
Michael James McMullen
Attorney-in-Fact |
| | | | | | |
Exhibit 5.1
Metals Acquisition Limited | D: +44 1534 504239 | |
3rd Floor | E: raulin.amy@ogier.com | |
44 Esplanade | ||
St. Helier | ||
JE4 9WG | Ref: RAA/JKG/505768.00002 | |
09 January 2023 |
Metals Acquisition Limited (the Company) - Registration of Shares under the US Securities Act of 1933, as amended (the Securities Act)
1 | Background |
1.1 | In connection with the Company's Registration Statement on Form F-1, including all its exhibits and any amendments or supplements thereto (the New Registration Statement), filed by the Company on or around the date hereof with the United States Securities and Exchange Commission (the SEC) pursuant to the United States Securities Act of 1933, as amended (the Securities Act), you have asked us to furnish our opinion as to the legality of the securities being registered under the New Registration Statement and Prior Registration Statements (as defined below). |
1.2 | The New Registration Statement relates to the registration by the Company under the Securities Act of the offer and resale, from time to time, by certain Selling Securityholders (as defined in the New Registration Statement), or their pledgees, donees, transferees, or other successors in interest, of up to an aggregate of 836,819 ordinary shares with a par value of US$0.0001 in the capital of the Company. |
1.3 | Pursuant to the: |
(a) | Form F-1 (File No. 333-273088), which was declared effective by the U.S. Securities and Exchange Commission (the SEC) on August 22, 2023; and |
(b) | Form F-4 (File No. 333-269007), which was declared effective by the SEC on May 11, 2023, |
Registered as a limited liability partnership in Jersey. Registered number 99. |
together the Prior Registration Statements (and together with the New Registration Statement, the Registration Statements), the following was approved:
(i) | the issuance of up to an aggregate of 8,838,260 ordinary shares with a par value of US$0.0001 in the capital of the Company upon the exercise of the Warrants (defined below); and |
(ii) | the resale of up to: |
(A) | 54,803,246 ordinary shares with a par value of US$0.0001 in the capital of the Company; and |
(B) | 6,535,304 Private Warrants (the Warrants). |
1.4 | In this opinion, |
(a) | the securities referenced at paragraphs 1.2, 1.3(i) and 1.3(ii)(A) shall be referred to as Shares. |
(b) | "non-assessable" means, in relation to a Share, that the consideration for which the Company agreed to issue that Share has been paid in full to the Company, so that no further sum is payable to the Company by any holder of that Share in respect of the purchase price of that Share. |
2 | Documents examined |
2.1 | For the purposes of giving this opinion, we have examined and relied upon such documents as we deem appropriate, including the following documents: |
(a) | the Registration Statements; |
(b) | the Company’s memorandum and articles of association in force as at the date hereof (the M&A); |
(c) | a copy of the written resolutions of the sole director of the Company dated 10 March 2023 and copies of the further written resolutions of all of the directors of the Company dated 8 June 2023, 19 September 2023 and 5 December 2023 respectively (together, the Board Resolutions); |
(d) | the Company’s certificate of incorporation; |
(e) | a notice of merger dated 14 June 2023 in connection with the merger between the Company (as Jersey body) and Metals Acquisition Corp (as overseas body previously registered in Cayman Islands with registration number 372802), with the Company continuing as the surviving company; |
(f) | a consent to issue shares dated 29 July 2022 issued to the Company by the Jersey Financial Services Commission (the JFSC) under the Control of Borrowing (Jersey) Order 1958, as amended (the Share COBO Consent); |
(g) | a consent to issue warrants dated 5 June 2023 issued to the Company by the JFSC under the COBO (together with the Share COBO Consent, the COBO Consents); |
2 |
(h) | a New York law governed private placement warrants purchase agreement dated 28 July 2021 (the Warrant Agreement); |
(i) | the register of members of the Company; and |
(j) | the New York law governed subscription agreements as listed in Schedule 1 (the Subscription Agreements and together with the Warrant Agreement, the Agreements). |
2.2 | For the purposes of this opinion, we have, with the Company's consent, relied upon certificates and other assurances of directors and other officers of the Company as to matters of fact, without having independently verified such factual matters. |
3 | Assumptions |
In giving this opinion we have relied upon the assumptions set out below without having carried out any independent investigation or verification in respect of such assumptions:
(a) | the authenticity, accuracy, completeness and conformity to original documents of all copy documents and certificates of officers of the Company examined by us; |
(b) | that the signatures on all documents examined by us are the genuine signatures of persons authorised to execute or certify such documents; |
(c) | each Agreement has been duly authorised and was executed and unconditionally delivered by or on behalf of all parties to it in accordance with all applicable laws. |
(d) | that the Company received in full the consideration for which the Company agreed to issue the Shares (at the relevant times); |
(e) | that words and phrases used in the Registration Statements have the same meaning and effect as they would if the Registration Statements were governed by Jersey law; |
(f) | that no other event occurs after the date hereof which would affect the opinions herein stated; |
(g) | that there is no provision of the law or regulation of any jurisdiction other than Jersey which would have any adverse implication in relation to the opinion expressed hereunder; |
(h) | there has been no amendment to the COBO Consent; |
(i) | the meetings of the directors of the Company in which the Warrant Agreement and the issuance of the shares referred to in the respective Subscription Agreements were approved, was properly convened and held in accordance with the Company's articles of association, a quorum was present throughout such meeting and the relevant board minutes or resolutions (as appropriate) provide a true record of the proceedings described therein; |
3 |
(j) | the Company has taken all corporate or other actions and obtained all necessary agreements or consents required to execute and deliver, exercise their rights and perform their obligations under the Agreements; and |
(k) | none of the opinions expressed in this opinion will be adversely affected by the laws or public policies of any jurisdiction other than Jersey. In particular, but without limitation, there are no provisions of the laws of any jurisdiction other than Jersey, or any judgments, orders or judicial decision in any jurisdiction other than Jersey, have been contravened by the execution or delivery of each Agreement or by any party to the Agreements exercising its rights or performing its obligations thereunder. |
4 | Opinion |
As a matter of Jersey law, and on the basis of and subject to the foregoing assumptions and the qualifications below, we are of the following opinion:
(a) | the Company has been duly incorporated and is validly existing under the laws of Jersey; |
(b) | all issued Shares have been validly issued, are fully paid and are non-assessable; and |
(c) | the Warrants to be resold by certain Securityholders in accordance with the terms set out in the applicable Registration Statements, constitute valid and binding obligations of the Company, enforceable against the Company in accordance with their terms. |
5 | Qualifications |
This Opinion is subject to the following qualifications.
5.1 | In this opinion, the term enforceable means that the relevant obligations are of a type which the Jersey courts will enforce, but it does not mean that those obligations will necessarily be enforced in all circumstances or in accordance with their terms. In particular, but without limitation: |
(a) | enforcement may be limited by dissolution, bankruptcy, liquidation, reorganisation, insolvency or other laws of general application relating to, or affecting the rights of, creditors; |
(b) | enforcement may be limited by general principles of equity and, in particular, equitable remedies such as specific performance and injunction are discretionary and may not be available where damages are considered to be an adequate remedy; |
(c) | claims may be barred under the laws relating to the prescription and limitation of actions or may be subject to the general doctrine of estoppel in relation to representations, acts or omissions of any relevant party or may become subject to the defence of set-off or counterclaim; |
4 |
(d) | the Jersey courts will not enforce provisions of the Agreements to the extent that they may be illegal or contrary to public policy in Jersey or purport to exclude the jurisdiction of the Jersey courts or, if obligations are to be performed in a jurisdiction outside Jersey, to the extent that such performance would be illegal or contrary to public policy under the laws of that jurisdiction; |
(e) | the Jersey courts may not enforce provisions of the Agreements to the extent that the transactions contemplated thereunder conflict with or breach economic or other sanctions imposed in respect of certain states or jurisdictions by any treaty, law, order or regulation applicable to Jersey; |
(f) | the enforcement of the obligations of the parties to the Agreements may be limited by the provisions of Jersey law applicable to documents being held to have been frustrated by events happening after their execution; |
(g) | the effectiveness of any provisions in the Agreements exculpating any party from a liability or duty otherwise owed may be limited by law; |
(h) | any provisions of the Agreements purporting to provide for a payment to be made in the event of breach of the Agreements would not be enforceable to the extent that the Jersey courts were to construe such payment to be a penalty which was excessive, in that it unreasonably exceeds the maximum damages which an obligee could have suffered as a result of the breach of an obligation; |
(i) | any provisions of an Agreement purporting to fetter any statutory power of a Jersey company may not be enforceable; |
(j) | the Jersey courts may refuse to give effect to any provisions in an agreement for the payment of the costs of enforcement (actual or contemplated) or of unsuccessful litigation brought before the Jersey courts or where the Jersey courts have themselves made an order for costs; |
(k) | the Jersey courts may refuse to give effect to any provisions in an agreement which would involve the enforcement of any foreign revenue or penal laws; |
(l) | the Jersey courts may refuse to allow unjust enrichment or to give effect to any provisions of an agreement (including provisions relating to contractual interest on a judgment debt) that it considers usurious; and |
(m) | enforcement of any obligations may be invalidated or vitiated by reason of fraud, duress, misrepresentation or undue influence. |
5.2 | The obligations of the Company under, or in respect of, the Shares will be subject to any law from time to time in force relating to bankruptcy, insolvency, liquidation, reorganisation or administration or any other law or legal procedure affecting generally the enforcement of creditors' rights. |
5.3 | The Jersey courts may potentially set aside a transaction in circumstances where it is shown that a counterparty had actual or constructive notice that the directors of the Company had breached their fiduciary duties, such as their duty to act in the best interests of the Company or their duty to exercise their powers for proper purposes. |
5 |
5.4 | The question of whether or not any provision of a Agreement which may be invalid on account of illegality may be severed from the other provisions thereof would be determined by the Jersey courts in their discretion. |
5.5 | Where there is no treaty between Jersey and a particular jurisdiction (such as New York) providing for the reciprocal recognition and enforcement of judgments (as opposed to arbitration awards) in civil and commercial matters, a final judgment for payment rendered by a court in that jurisdiction (the Foreign Court) based on civil liability would not automatically be recognised or enforceable in Jersey. In order to enforce any such judgment in Jersey, proceedings must be initiated before a court of competent jurisdiction in Jersey; the Jersey court would not generally re-hear the case on its merits save in accordance with the principles of private international law as applied by Jersey law (which are broadly similar to the principles accepted under English common law). |
Recognition and enforcement of such a judgment by a Jersey court would be conditional upon (among other things) the following:
(a) | the Foreign Court having had jurisdiction over the original proceedings in accordance with the principles of private international law as applied by Jersey law; |
(b) | the judgment of the Foreign Court not contravening Jersey public policy; |
(c) | the judgment of the Foreign Court being final and conclusive on the merits and being for a definite sum of money (not being a sum payable in respect of taxes or other charges of a like nature or in respect of a fine or other penalty), although there are circumstances where non money judgments can also be enforced; |
(d) | the judgment of the Foreign Court not having been arrived at by doubling, trebling or otherwise multiplying a sum assessed as compensation for the loss or damages sustained and not being otherwise in breach of Section 5 of the United Kingdom Protection of Trading Interests Act 1980 (as extended to Jersey by the Protection of Trading Interests Act 1980 (Jersey) Order 1983); |
(e) | the judgment of the Foreign Court not having been obtained by fraud or in breach of Jersey principles of natural justice; and |
(f) | there not having been a prior inconsistent decision of a Jersey court in respect of the same matter. |
6 | Governing Law, Limitations, Benefit and Disclosure |
6.1 | This Opinion shall be governed by and construed in accordance with the laws of Jersey and is limited to the matters expressly stated herein. |
6.2 | This Opinion is limited to matters of Jersey law and practice as at the date hereof and we have made no investigation and express no opinion with respect to the law or practice of any other jurisdiction. |
6.3 | We assume no obligation to advise you (or any other person who may rely on this Opinion in accordance with this paragraph), or undertake any investigations, as to any legal developments or factual matters arising after the date of the Opinion that might affect the opinion. |
6 |
6.4 | We express no view as to the commercial terms of the Registration Statements or whether such terms represent the intentions of the parties and make no comment with regard to warranties or representations that may be made by the Company. |
6.5 | We consent to the filing of a copy of this opinion as Exhibit 5.1 to the New Registration Statement and to reference to us being made in the New Registration Statement. In giving this consent, we do not admit that we are included in the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations promulgated by the Securities and Exchange Commission under the Securities Act. |
Yours faithfully
Ogier (Jersey) LLP
7 |
Schedule 1
The Subscription Agreements
1. | A Subscription Agreement entered into on 11 October 2023 between the Company and Integrated Core Strategies (US) LLC; |
2. | A Subscription Agreement entered into on 11 October 2023 between the Company and SailingStone Global Natural Resources Fund LP; |
3. | A Subscription Agreement entered into on 11 October 2023 between the Company and The Trustees of the University of Pennsylvania Retiree Medical and Death Benefits Trust; |
4. | A Subscription Agreement entered into on 11 October 2023 between the Company and SailingStone Capital Partners LLC, as investment manager on behalf of Victory Global Energy Transition Fund, a series of Victory Portfolios; |
5. | A Subscription Agreement entered into on 11 October 2023 between the Company and BlackRock Commodity Strategies Fund – Metals and Mining Sleeve; |
6. | A Subscription Agreement entered into on 11 October 2023 between the Company and MMF LT, LLC; and |
7. | A Subscription Agreement entered into on 11 October 2023 between the Company and Fourth Sail Long Short LLC. |
8 |
Exhibit 5.2
Skadden, Arps, Slate, Meagher & Flom llp
One Manhattan West
New York, NY 10001 ________
TEL: (212) 735-3000 FAX: (212) 735-2000 www.skadden.com
January 9, 2024 |
FIRM/AFFILIATE | |
OFFICES | ||
----------- | ||
BOSTON | ||
CHICAGO | ||
HOUSTON | ||
LOS ANGELES | ||
PALO ALTO | ||
WASHINGTON, D.C. | ||
WILMINGTON | ||
----------- | ||
BEIJING | ||
BRUSSELS | ||
FRANKFURT | ||
HONG KONG | ||
LONDON | ||
MUNICH | ||
PARIS | ||
SÃO PAULO | ||
SEOUL | ||
SHANGHAI | ||
SINGAPORE | ||
TOKYO | ||
TORONTO |
Metals Acquisition Limited
3rd Floor, 44 Esplanade,
St. Helier, Jersey, JE4 9WG
RE: | Metals Acquisition Limited Registration Statement on Form F-1 |
Ladies and Gentlemen:
We have acted as special United States counsel to Metals Acquisition Limited, a public limited company incorporated under the laws of Jersey (the “Company”), in connection with the resale by the selling securityholders (the “Selling Securityholders”) of 6,535,304 private placement warrants issued pursuant to a Private Placement Warrants Purchase Agreement, dated July 28, 2021 (the “Warrant Agreement”), between Metals Acquisition Corp, a Cayman Islands exempted company, the Company’s predecessor (“MAC”), and Continental Stock Transfer & Trust Company, as warrant agent, which are exercisable at a price per share of $11.50 (the “Warrants”).
This opinion is being furnished in accordance with the requirements of Item 601(b)(5) of Regulation S-K under the Securities Act of 1933, as amended (the “Securities Act”).
In rendering the opinions stated herein, we have examined and relied upon the following:
(a) the registration statement on Form F-1 (File No. 333-273088) of the Company relating to the Warrants filed with the Securities and Exchange Commission (the “Commission”) on June 30, 2023 under the Securities Act and Pre-Effective Amendment No. 1 thereto, including information deemed to be a part of the registration statement pursuant to Rule 430A and the Notice of Effectiveness of the Commission posted on its website declaring such registration statement effective on August 22, 2023;
Metals Acquisition Limited
January 9, 2024
Page 2
(b) the registration statement on Form F-1 (File No. 333-276216) of the Company relating to the Warrants filed with the Commission on December 22, 2023 under the Securities Act and Pre-Effective Amendment No. 1 thereto, including information deemed to be a part of the registration statement pursuant to Rule 430A (such registration statement, as so amended, being hereinafter referred to as the “Registration Statement”);
(c) the Agreement and Plan of Merger, dated May 22, 2023, between MAC and the Company (the “Merger Agreement”), pursuant to which MAC merged with and into the Company, with the Company continuing as the surviving company;
(d) the form of Warrant Certificate (the “Warrant Certificate”) in the form of Exhibit 4.2 to the Registration Statement; and
(e) an executed copy of the Warrant Agreement.
We have also examined originals or copies, certified or otherwise identified to our satisfaction, of such records of the Company and the Selling Securityholders and such agreements, certificates and receipts of public officials, certificates of officers or other representatives of the Company and the Selling Securityholders and others, and such other documents as we have deemed necessary or appropriate as a basis for the opinions stated below.
In our examination, we have assumed the genuineness of all signatures, including electronic signatures, the legal capacity and competency of all natural persons, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as facsimile, electronic, certified or photocopied copies, and the authenticity of the originals of such copies. As to any facts relevant to the opinions stated herein that we did not independently establish or verify, we have relied upon statements and representations of officers and other representatives of the Company and the Selling Securityholders and others and of public officials, including the factual representations and warranties contained in the Transaction Documents.
As used herein, “Transaction Documents” means the Merger Agreement, the Warrant Certificate and the Warrant Agreement.
We do not express any opinion with respect to the laws of any jurisdiction other than the laws of the State of New York (the foregoing being referred to as “Opined-on Law”).
Based upon the foregoing and subject to the qualifications and assumptions stated herein, we are of the opinion that the Warrants constitute valid and binding obligations of the Company, enforceable against the Company in accordance with their terms under the laws of the State of New York.
Metals Acquisition Limited
January 9, 2024
Page 3
The opinions stated herein are subject to the following qualifications:
(a) we do not express any opinion with respect to the effect on the opinions stated herein of any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer, preference and other similar laws or governmental orders affecting creditors’ rights generally, and the opinions stated herein are limited by such laws and by general principles of equity (regardless of whether enforcement is sought in equity or at law);
(b) we do not express any opinion with respect to the effect on the opinions stated herein of (i) the compliance or non-compliance of any party to any of the Transaction Documents with any laws, rules or regulations applicable to such party or (ii) the legal status or legal capacity of any party to any of the Transaction Documents;
(c) we do not express any opinion with respect to any law, rule or regulation that is applicable to any party to any of the Transaction Documents or the transactions contemplated thereby solely because such law, rule or regulation is part of a regulatory regime applicable to any such party or any of its affiliates as a result of the specific assets or business operations of such party or such affiliates;
(d) except to the extent expressly stated in the opinions contained herein, we have assumed that each of the Transaction Documents constitutes the valid and binding obligation of each party to such Transaction Document, enforceable against such party in accordance with its terms;
(e) the opinions stated herein are limited to the agreements and documents specifically identified in the opinions contained herein without regard to any agreement or other document referenced in such agreement or document (including agreements or other documents incorporated by reference or attached or annexed thereto);
(f) we do not express any opinion with respect to the enforceability of any provision contained in any Transaction Document relating to any indemnification, contribution, non-reliance, exculpation, release, limitation or exclusion of remedies, waiver or other provisions having similar effect that may be contrary to public policy or violative of federal or state securities laws, rules or regulations, or to the extent any such provision purports to, or has the effect of, waiving or altering any statute of limitations;
(g) we call to your attention that irrespective of the agreement of the parties to any Transaction Document, a court may decline to hear a case on grounds of forum non conveniens or other doctrine limiting the availability of such court as a forum for resolution of disputes; in addition, we call to your attention that we do not express any opinion with respect to the subject matter jurisdiction of the federal courts of the United States of America in any action arising out of or relating to any Transaction Document;
(h) to the extent that any opinion relates to the enforceability of the choice of New York law and choice of New York forum provisions contained in any Transaction Document, the opinions stated herein are subject to the qualification that such enforceability may be subject to, in each case, (i) the exceptions and limitations in New York General Obligations Law sections 5-1401 and 5-1402 and (ii) principles of comity and constitutionality;
Metals Acquisition Limited
January 9, 2024
Page 4
(i) we call to your attention that the opinions stated herein are subject to possible judicial action giving effect to governmental actions or laws of jurisdictions other than those with respect to which we express our opinion.
In addition, in rendering the foregoing opinions we have assumed that, at all applicable times:
(a) the Company (i) was duly incorporated and validly existing and in good standing under the Jersey Companies Law, (ii) had requisite legal status and legal capacity under the laws of the jurisdiction of its incorporation and (iii) has complied and will comply with all aspects of the laws of the jurisdiction of its incorporation in connection with the transactions contemplated by, and the performance of its obligations under, the Transaction Documents;
(b) the Company had the corporate power and authority to execute, deliver and perform all its obligations under the Transaction Documents;
(c) each of the Transaction Documents had been duly authorized, executed and delivered by all requisite corporate action on the part of the Company;
(d) the Company has validly assumed the obligations of MAC in accordance with the Transaction Documents;
(e) neither the execution and delivery by the Company of the Transaction Documents nor the performance by the Company of its obligations under each of the Transaction Documents: (i) conflicted or will conflict with the Amended and Restated Memorandum and Articles of Association or other comparable organizational documents of the Company, (ii) constituted or will constitute a violation of, or a default under, any lease, indenture, agreement or other instrument to which the Company or its property is subject (except that we do not make the assumption set forth in this clause (ii) with respect to those agreements or instruments expressed to be governed by the laws of the State of New York which are listed in Part II of the Registration Statement), (iii) contravened or will contravene any order or decree of any governmental authority to which the Company or its property is subject, or (iv) violated or will violate any law, rule or regulation to which the Company or its property is subject (except that we do not make the assumption set forth in this clause (v) with respect to the Opined-on Law); and
(f) neither the execution and delivery by the Company of the Transaction Documents nor the performance by the Company of its obligations thereunder, required or will require the consent, approval, licensing or authorization of, or any filing, recording or registration with, any governmental authority under any law, rule or regulation of any jurisdiction.
Metals Acquisition Limited
January 9, 2024
Page 5
We hereby consent to the reference to our firm under the heading “Legal Matters” in the prospectus forming part of the Registration Statement. We also hereby consent to the filing of this opinion with the Commission as an exhibit to the Registration Statement. In giving this consent, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the Rules and Regulations.
Very truly yours, | |
/s/ Skadden, Arps, Slate, Meagher & Flom LLP |
RJD
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-276216 on Form F-1 of our report dated December 14, 2023, relating to the financial statements of Cobar Management Pty Limited. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Deloitte Touche Tohmatsu
Parramatta, Australia
January 9, 2024