☐ |
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
N/A
|
|
|
(Translation of Registrant’s name into English)
|
(Jurisdiction of incorporation or organization)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered or to be registered:
|
American Depositary Shares each representing 10 Ordinary Shares, no par value(1)
|
IPX
|
The Nasdaq Capital Market
|
(1) |
Evidenced by American Depositary Receipts
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☒
|
Emerging growth company
|
☒
|
Auditor Name: | Auditor Location: | Audit Firm ID: | ||||||||||||
PricewaterhouseCoopers
|
Perth, Australia
|
ITEM 4
|
3 | |||
A.
|
3 | |||
B.
|
3
|
|||
C.
|
18 | |||
D.
|
18 | |||
ITEM 19.
|
26 |
• |
Continue to research, investigate, scale-up and commercialize the Technologies to produce titanium metal powders for the stakeholders within defense, space,
aerospace, electric vehicles and additive manufacturing.
|
• |
Complete techno-economic evaluations, including providing titanium samples produced using the Technologies for potential customers, to outline material physical
and economic metrics of the development of the Technologies as well as securing long term offtake contracts.
|
• |
Continue to investigate potential alternative applications of the Technologies to develop additional value-added metal closed-loop production capabilities,
including zircon and synthetic rutile, and the potential production of rare earth elements.
|
• |
Continue to progress Environmental, Sustainability and Corporate Governance (“ESG”) assessments and integration studies to outline material physical and economic
ESG metrics as well as major development milestones and timelines.
|
• |
Continue discussions with potential customers and strategic partners for future production and sale of titanium metal products and critical minerals, including, but not
limited to rare earth elements.
|
• |
Continue to expand IperionX’s land position in the United States, explore for additional
critical minerals and secure relevant permit and zoning approvals.
|
• |
Patented titanium metal production technologies. We have an exclusive option to acquire Blacksand which holds the exclusive commercial
licensing rights for the patented Technologies to produce low carbon titanium metal and spherical powders developed by Blacksand at the University of Utah with support from ARPA-E.
|
• |
Market opportunity that capitalizes on a shift to low carbon metal production. The social and macroeconomic shift to the low carbon production
of metals and a circular economy provides a significant opportunity for IperionX to apply the Technologies and position us to take advantage of a compelling high growth market.
|
• |
Ability to recycle existing titanium metal feedstock and titanium metal products in a closed-loop process. The Technologies have demonstrated,
at pilot-scale, to be capable of producing fully recycled titanium metal powders using titanium scrap as feedstock in a closed-loop process, technology that potentially offers lower cost, low carbon titanium metal and powders. See “Item 3. Key Information—D. Risk Factors—Risks Related to our Business—Failure to commercially scale our closed-loop titanium production processes may result in material adverse impacts to, or
failure to achieve, our growth projections”.
|
• |
Differentiated and integrated U.S. domestic supply chain. We believe that our integrated business model in the U.S. will allow us to achieve
our objective to provide a domestic end-to-end supply chain of low-cost and low carbon titanium metal for strategic and high value applications including light-weighting for electric vehicles and battery packs as well as broad defense
and light-weighting applications for commercial and military applications.
|
• |
Sales of critical minerals. The Titan Project contains titanium minerals that can supply the titanium pigment and metals markets as well as
the Technologies. It also contains significant volumes of other highly valuable critical minerals which may be sold as co-products, including zircon and rare earth elements.
|
• |
Strategically located close to existing processing facilities. The Titan Project is strategically located in the southeastern U.S., close to
significant manufacturing capacity, including the Chemours facility in New Johnsonville, Tennessee, one of the world’s largest producers of titanium dioxide.
|
• |
Significant existing infrastructure available. The Titan Project’s location enjoys low-cost access to road, rail and water logistics
connecting it to world class manufacturing industries. The Titan Project is also well situated to take advantage of a highly skilled labor force and low-cost renewable baseload grid power.
|
• |
First mover in restarting exploration of critical minerals in the West Tennessee area. As a first mover in restarting exploration of critical
minerals in West Tennessee, IperionX aims to develop a strategic, U.S. domestic source of high-quality, low-cost and low carbon titanium metal products and other critical minerals, including rare earths and silica sand. The Titan
Project is located in an area which saw significant historic exploration from the 1950’s to the 1990’s by companies including DuPont, Kerr-McGee Corp., BHP Group, RGC Ltd and Altair International Corp.
|
• |
Experienced management team. Our senior management team has significant experience in acquiring, developing, and financing minerals
extraction projects in the United States. They have previously held senior business development, financial, and operational positions at both large, publicly traded extraction companies as well as successful private extraction
operations.
|
• |
IperionX has a non-binding Memorandum of Understanding (“MOU”) to potentially establish a partnership with Energy Fuels that aims to build an integrated, all-American rare earths supply chain. The MOU
will evaluate the potential supply of rare earth minerals from the Titan Project to Energy Fuels for value added processing at Energy Fuels’ White Mesa Mill. Rare earths are highly valued as critical materials for magnet production
essential for wind turbines, electric vehicles, consumer electronics and military applications.
|
• |
IperionX has a non-binding MOU with Chemours to investigate a potential supply agreement between IperionX and Chemours for up to 50,000 metric tons of ilmenite, 10,000 metric tons of rutile, and 10,000
metric tons of staurolite. Chemours operates one of the largest titanium dioxide plants at its New Johnsonville plant which is located approximately 20 miles from IperionX’s Titan Project in Tennessee.
|
• |
IperionX has a non-binding MOU with EOS to accelerate the deployment of the Technologies for the potential production of low-cost, low carbon titanium metal powders. IperionX and EOS have agreed to
negotiate in good faith to enter into definitive agreements to give effect to a partnership that allows IperionX and EOS to work together to advance deployment of spherical and non-spherical titanium metal powders for use in the
additive manufacturing industry.
|
• |
IperionX has a non-binding MOU with Mario Pilato BLAT S.A. for the potential supply of zircon products. The MOU contemplates a supply agreement for an initial five-year term on an agreed market-based
pricing methodology for the annual supply of up to 20,000 tonnes of zircon products from IperionX’s Titan Project in Tennessee.
|
• |
Fluctuations in the market prices for critical materials, titanium metal, titanium minerals and rare earth minerals;
|
• |
Fluctuating supplies of critical materials, titanium metal, titanium minerals and rare earth minerals;
|
• |
Fluctuating demand for critical materials, titanium metal, titanium minerals and rare earth minerals; and
|
• |
Metals and extraction activities of others.
|
• |
completing our exploration drilling program on initial land position and continuing to secure additional land leases to undertake additional exploration;
|
• |
undertaking necessary technical studies to assess the economic potential of the Titan Project and defining a critical minerals reserve base;
|
• |
completing required permitting and zoning activities;
|
• |
undertaking discussions with potential customers for future sale of titanium and other critical minerals, including rare earths;
|
• |
completing required financing activities;
|
• |
completing construction of the Titan Project’s minerals extraction and processing facilities; and
|
• |
commencing minerals extraction and processing activities to supply the United States demand for clean, low-cost domestic sources of titanium and other critical minerals, including rare earths.
|
• |
the last day of the fiscal year during which we have total annual gross revenues of US$1,070,000,000 (as such amount is indexed for inflation every five years by the SEC) or more;
|
•
|
June 30, 2027, being the last day of our fiscal year following the fifth anniversary of the completion of our first sale of common equity securities
pursuant to an effective annual report under the Securities Act;
|
• |
the date on which we have, during the previous three-year period, issued more than US$1,070,000,000 in non-convertible debt; or
|
• |
the date on which we are deemed to be a “large accelerated filer”, as defined in Rule 12b-2 of the U.S. Securities Exchange Act of 1934, as amended, or the Exchange Act, which would occur if the market
value of our ordinary shares and ADSs that are held by non-affiliates exceeds US$700,000,000 as of the last day of our most recently completed second fiscal quarter.
|
• |
Nasdaq’s requirement that our independent directors meet regularly in executive sessions. The ASX Listing Rules and the Corporations Act do not require the independent directors of an Australian company
to have such executive sessions and, accordingly, we have claimed this exemption.
|
• |
Nasdaq’s requirement that an issuer provide for a quorum as specified in its bylaws for any meeting of the holders of ordinary shares, which quorum may not be less than 33 1/3% of the outstanding shares
of an issuer’s voting ordinary shares. In compliance with Australian law, our Constitution provides that two shareholders present shall constitute a quorum for a general meeting.
|
• |
Nasdaq’s requirement that issuers obtain shareholder approval prior to the issuance of securities in connection with certain acquisitions, changes of control or private placements of securities, or the
establishment or amendment of certain stock option, purchase or other compensation plans. Applicable Australian law and rules differ from Nasdaq requirements, with the ASX Listing Rules providing generally for prior shareholder
approval in numerous circumstances, including (i) issuance of equity securities exceeding 15% (or an additional 10% capacity to issue equity securities for the proceeding 12-month period if shareholder approval by special resolution
is sought at the Company’s annual general meeting) of our issued share capital in any 12-month period (but, in determining the available issue limit, securities issued under an exception to the rule or with shareholder approval are
not counted), (ii) issuance of equity securities to related parties (as defined in the ASX Listing Rules) and (iii) directors or their associates acquiring securities under an employee incentive plan.
|
• |
National Environmental Protection Act (“NEPA”), which requires careful evaluation of the environmental impacts of extraction operations that require federal approvals;
|
• |
Clean Air Act (“CAA”) and its amendments, which governs air emissions;
|
• |
Clean Water Act (“CWA”), which governs discharges to and excavations within the waters of the United States;
|
• |
Safe Drinking Water Act (“SDWA”), which governs the underground injection and disposal of wastewater;
|
• |
Resource Conservation and Recovery Act (“RCRA”), which governs the management of solid waste;
|
• |
Comprehensive Environmental Response, Compensation, and Liability Act (“CERCLA”), which imposes liability where hazardous substances have been released into the environment (commonly known as
Superfund); and
|
• |
Federal Mine Safety and Health Act, which established the primary safety and health standards regarding working conditions of employees engaged in extraction, related operations, and preparation and
milling of the minerals extracted, as well as the Occupation Safety and Health Act, which regulates the protection of the health and safety of workers to the extent such protection is not already addressed by the Federal Mine Safety
and Health Act.
|
• |
Require notice to stakeholders of proposed and ongoing operations.
|
• |
Require the installation of pollution control equipment.
|
• |
Restrict the types, quantities and concentration of various substances that can be released into the environment in connection with minerals extraction or drilling activities.
|
• |
Limit or prohibit extraction or drilling activities on lands located within wetlands, areas inhabited by endangered species and other protected areas, or otherwise restrict or prohibit activities that
could impact the environment, including water resources.
|
• |
Impose substantial liabilities for pollution resulting from current or former operations on or for any preexisting environmental impacts at the Titan Project site.
|
• |
Require preparation of an Environmental Assessment or an Environmental Impact Statement.
|
• |
historical 2017 to 2021 annual average prices for ilmenite, rutile, rare earth concentrate and zircon as set out below;
|
• |
recovery factors of 82.6% for ilmenite, 60.9% for rutile, 77.1% for rare earth concentrate and 90.8% for zircon;
|
• |
operating cost estimates of $3.00/t ROM mining, $3.00/t ROM processing, $0.40/t ROM transport and $0.90/t ROM general and administrative costs; and
|
• |
a royalty of 5% is included in the cut-off grade.
|
Product
|
Historic
2017 – 2021
(annual average,
US$/t)
|
Spot
pricing1 |
Forecast
2023 – 2027
(annual average,
US$/t)
|
Forecast
2028+
(annual average,
US$/t)
|
Rare earth concentrate
|
$4,8212
|
$11,180 – $12,850
|
$14,325
|
$17,690
|
Rutile
|
$1,030
|
$1,960 – $2,280
|
$1,475
|
$1,285
|
Chloride Ilmenite
|
$200
|
$390 – $470
|
$305
|
$310
|
Zircon (premium)
|
$1,405
|
$2,500 – $3,025
|
$2,240
|
$1,685
|
Zircon (concentrate)
|
$630
|
$945 – $1,330
|
$1,010
|
$760
|
Rare Earth Oxide
|
Historic
2017 - 2021
(annual average
US$/kg)3
|
Spot
pricing4
(US$/kg) |
Forecast
2023 - 2027
(annual average
US$/kg)
|
Forecast
2028+
(annual average
US$/kg)
|
Lanthanum
|
$1.8
|
$1.2
|
$1.4
|
$1.4
|
Cerium
|
$1.7
|
$1.3
|
$1.5
|
$1.5
|
Praseodymium
|
$64.1
|
$143.9
|
$194.4
|
$242.4
|
Neodymium
|
$58.2
|
$143.9
|
$204.6
|
$255.1
|
Samarium
|
$2.0
|
$$3.3
|
$4.9
|
$6.8
|
Europium
|
$44.5
|
$27.6
|
$34.5
|
$40.2
|
Gadolinium
|
$24.0
|
$79.0
|
$108.1
|
$130.1
|
Terbium
|
$695.0
|
$2,109.6
|
$2,419.6
|
$2,935.2
|
Dysprosium
|
$253.3
|
$371.2
|
$565.5
|
$690.6
|
Holmium
|
$61.7
|
$193.1
|
$295.5
|
$337.1
|
Erbium
|
$26.3
|
$53.7
|
$64.8
|
$73.9
|
Ytterbium
|
$12.8
|
$14.8
|
$18.6
|
$21.7
|
Lutetium
|
$545.8
|
$782.7
|
$900.9
|
$1,051.0
|
Yttrium
|
$3.6
|
$12.3
|
$16.1
|
$22.7
|
1
|
Sources: Ruidow.com at June 29, 2022 and Iluka Resources.
|
2
|
Refer to table below for individual prices for REE’s that contribute to the REE concentrate price and table below for the percentage of each REE in our REE concentrate. REE historic average pricing
is based on limited available data for 2017.
|
3
|
REE historic average pricing is based on limited available data for 2017.
|
4
|
Source: Argus at June 29, 2022.
|
Rare Earth Oxide
|
Concentration (weight %)
|
La
|
10.50%
|
Ce
|
21.90%
|
Pr
|
2.59%
|
Nd
|
9.85%
|
Sm
|
1.80%
|
Eu
|
0.15%
|
Gd
|
1.48%
|
Tb
|
0.20%
|
Dy
|
1.19%
|
Ho
|
0.22%
|
Er
|
0.66%
|
Tm
|
0.09%
|
Yb
|
0.54%
|
Lu
|
0.08%
|
Y
|
7.43%
|
TREO
|
58.68%
|
Titan Project Average Annual Production
Targets over 25-year mine life :
|
||
Ilmenite
|
95,500 t/y
|
|
Rutile
|
16,700 t/y
|
|
Monazite
|
4,600 t/y
|
|
Zircon - premium
|
22,400 t/y
|
|
Zircon - concentrate
|
16,000 t/y
|
Exhibit
Number
|
Description
|
|
Certificate of the Registration of IperionX Limited (formerly Hyperion Metals Limited) (incorporated by reference to Exhibit 1.1 to the Company’s Registration Statement on Form
20-F, filed on March 29, 2022)
|
||
Constitution of IperionX Limited (formerly Hyperion Metals Limited) (incorporated by reference to Exhibit 1.2 to the Company’s Registration Statement on Form 20-F, filed on March
29, 2022)
|
||
Deposit Agreement among IperionX Limited, The Bank of New York Mellon, and Owners and Holders of American Depositary Shares (incorporated by reference to Exhibit 2.1 to the
Company’s Registration Statement on Form 20-F, filed on June 10, 2022)
|
||
Form of American Depositary Receipt evidencing American Depositary Shares (included in Exhibit 2.1)
|
||
Description of Share Capital
|
||
Option Agreement by and among Hyperion Materials & Technologies, LLC, IperionX Limited (formerly Hyperion Metals Limited) and Blacksand Technology, LLC and its members, dated
October 20, 2021 (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form 20-F, filed on March 29, 2022)
|
||
Option of Exclusive License Agreement between Hyperion Materials & Technologies, LLC and Blacksand Technology, LLC, dated February 13, 2021 (incorporated by reference to Exhibit
4.2 to the Company’s Registration Statement on Form 20-F, filed on March 29, 2022)
|
||
Master Services Agreement between Blacksand Technology, LLC and Hyperion Materials & Technologies, LLC, dated February 13, 2021, and related statements of work (incorporated by
reference to Exhibit 4.3 to the Company’s Registration Statement on Form 20-F, filed on March 29, 2022)
|
||
IperionX Limited (formerly Hyperion Metals Limited) Employee Incentive Plan (incorporated by reference to Exhibit 4.4 to the Company’s Registration Statement on Form 20-F, filed on
March 29, 2022)
|
||
Form of Indemnity, Insurance and Access for Directors (incorporated by reference to Exhibit 4.5 to the Company’s Registration Statement on Form 20-F, filed on March 29, 2022)
|
||
List of Subsidiaries of IperionX Limited (incorporated by reference to Exhibit 8.1 to the Company’s Registration Statement on Form 20-F, filed on March 29, 2022)
|
||
Section 302 Certification of Chief Executive Officer
|
Section 302 Certification of Chief Financial Officer
|
||
Technical Report Summary on the Titan Project
|
||
15.2* |
Consent of Qualified Person (Adam Karst)
|
|
15.3* |
Consent of Qualified Person (Eugene Dardengo)
|
|
15.4* |
Consent of Qualified Person (Stephen Miller)
|
|
15.5* |
Consent of Qualified Person (Jacques Parent)
|
|
101.1#
|
The following financial statements from the Company’s Annual Report on Form 20-F for the year ended June 30, 2022, formatted in Inline XBRL: (i) Consolidated Statements of Profit or
Loss and Other Comprehensive Income, (ii) Consolidated Statement of Financial Position, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial
Statements, tagged as blocks of text and including detailed tags.
|
|
104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
# |
Filed previously with the annual report on Form 20-F, dated August 26, 2022.
|
+
|
Certain confidential information contained in this document, marked by [***], has been omitted because it is both (i) not material and (ii) would be competitively harmful if
publicly disclosed.
|
* |
Filed herewith.
|
IPERIONX LIMITED
|
|||
By:
|
/s/ Anastasios Arima | ||
Anastasios Arima
|
|||
Chief Executive Officer and Managing Director
|
|||
Date: May 30, 2023
|
1. |
I have reviewed this annual report on Form 20-F of IperionX Limited, as amended by Amendment No. 1 thereto on Form 20-F/A;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
Date:
|
May 30, 2023
|
By:
|
/s/ Anastasios Arima
|
Name:
|
Anastasios Arima
|
Title:
|
Chief Executive Officer and Managing Director
|
(principal executive officer)
|
1. |
I have reviewed this annual report on Form 20-F of IperionX Limited, as amended by Amendment No. 1 thereto on Form 20-F/A;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
Date:
|
May 30, 2023
|
By:
|
/s/ Gregory Swan
|
Name:
|
Gregory Swan
|
Title:
|
Chief Financial Officer and Company Secretary
|
(principal financial officer)
|
|
•
|
Includes various additional clarifications as requested by the SEC:
|
|
o
|
Revision of the name of the report from “Scoping Study” to “Initial Assessment”.
|
o
|
Addition of a map showing the location of material properties containing mineral resources (Section 3.2).
|
o
|
Disclosure of individual prices for all of the Rare Earth Elements (REE) that contribute to the REE concentrate price along with the percentage of
each REE found in the typical concentrate sold for the calculation of the estimated breakeven economic cut-off grade of 0.4% THM (Section 11.8).
|
o
|
Clarification as to which resources must have reasonable prospects for economic extraction to more clearly align with the mineral resource definition
in Item 1300 of Regulation S-K (Section 11.8).
|
o
|
Addition of the final pit outline and (ii) disclosures of the numeric values for the annual Life of Mine (LOM) production for waste material and ore,
along with the associated grades (Sections 13.2 and 13.3).
|
o
|
Addition of disclosure of the modified cutoff grade used for the optimized schedule along with the associated parameters and an explanation of how and
when the remaining resources will be mined and processed (Section 13.3).
|
o
|
Addition of historical prices, along with spot prices and forecast prices utilized, and addition of tables for (i) historic, spot, and forecast
individual REE prices, (ii) product specification requirements and (iii) key product specifications of Titan-derived rare earth mineral concentrate (Section 16.2).
|
o
|
Addition of a subsection including an opinion of the Qualified Person to the adequacy of the current environmental plans to comply with Item
601(b)(96)(iii)(B)(17)(vi) of Regulation S-K (Section 17.1.6).
|
o
|
Addition of a detailed life-of-project cash flow analysis, including the corresponding LOM production schedule (tonnage & grade) and a line item
for royalties and a description of the results of the analysis in the accompanying text with equal prominence (Section 19.2).
|
o
|
Addition of separate after tax cash flow analysis excluding inferred resources, presented with equal prominence (Section 19.2)
|
Contents |
|
|
1.
|
Executive Summary
|
3
|
2.
|
Introduction
|
9 |
3.
|
Property Description
|
11 |
4.
|
Accessibility, Climate, Local Resources, Infrastructure and Physiography
|
14 |
5.
|
History
|
16 |
6.
|
Geological Setting, Mineralization, and Deposit
|
17 |
7.
|
Exploration
|
18 |
8.
|
Sample Preparation, Analyses, and Security
|
19 |
9.
|
Data Verification
|
21 |
10.
|
Mineral Processing and Metallurgical Testing
|
22 |
11.
|
Mineral Resource Estimate
|
24 |
12.
|
Mineral Reserve Estimate
|
33 |
13.
|
Mining Methods
|
34 |
14.
|
Processing and Recovery Methods
|
42 |
15.
|
Infrastructure
|
47 |
16.
|
Market Studies
|
50 |
17.
|
Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups
|
58 |
18.
|
Capital and Operating Costs
|
65 |
19.
|
Economic Analysis
|
67 |
20.
|
Adjacent Properties
|
75 |
21.
|
Other Relevant Data and Information
|
76 |
22.
|
Interpretation and Conclusions
|
77 |
23.
|
Recommendations
|
78 |
24.
|
References
|
79 |
25.
|
Reliance on Information Provided by the Registrant
|
80 |
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
1. |
Executive Summary
|
Production Target
|
Average
Value
|
Units
|
|
ROM
|
9.7
|
Mt/y
|
|
Ilmenite
|
95,500
|
t/y
|
|
Rutile
|
16,700
|
t/y
|
|
Monazite
|
4,600
|
t/y
|
|
Zircon - Premium
|
22,400
|
t/y
|
|
Zircon - Concentrate
|
16,000
|
t/y
|
1.1 |
Exploration and Mineral Resource Estimate
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
THM Assemblage
|
||||||||||
Cut off
|
Tons
|
THM %
|
THM
|
Zircon
|
Rutile
|
Ilmenite
|
REE
|
Staurolite
|
||
(THM %)
|
(Mt)
|
(%)
|
(Mt)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||
Indicated
|
0.4
|
241
|
2.2
|
5.3
|
11.3
|
9.3
|
39.7
|
2.1
|
15.6
|
|
Inferred
|
0.4
|
190
|
2.2
|
4.2
|
11.7
|
9.7
|
41.2
|
2.2
|
13.7
|
|
Total
|
0.4
|
431
|
2.2
|
9.5
|
11.5
|
9.5
|
40.3
|
2.1
|
14.8
|
1.2 |
Mining Methods
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Year
|
ROM Tons
|
Inferred Tons
|
Indicated Tons
|
% Indicated Tons
|
(Mt)
|
(Mt)
|
(Mt)
|
(%)
|
|
1-14
|
136.5
|
0
|
136.5
|
100%
|
15-25
|
106.1
|
105.3
|
0.8
|
1%
|
LOM
|
242.6
|
105.3
|
137.3
|
57%
|
1.3 |
Mineral Processing and Metallurgical Testing
|
1.4 |
Processing and Recovery Methods
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
1.5 |
Capital Cost Estimate
|
Capital Cost Estimate Breakdown
|
US$ Million
|
|
Mine and Wet Concentration Plant
|
94.6
|
|
Mineral Separation Plant
|
22.3
|
|
Common Services
|
12.5
|
|
Project Indirects
|
35.2
|
|
Mobile Mining Units Turnkey
|
23.3
|
|
Contingency (30%)
|
49.4
|
|
Total Initial Capital
|
237.2
|
|
Deferred and sustaining capital
|
198.5
|
1.6 |
Operating Cost Estimate
|
Operating Cost Estimate Breakdown
|
Average Annual Cost
(US$
Million/y)
|
US$/t ROM
|
|
Mining
|
25.8
|
2.66
|
|
Processing
|
28.2
|
2.91
|
|
Transport
|
2.1
|
0.22
|
|
General & Admin
|
6.9
|
0.71
|
|
Royalties
|
4.0
|
0.41
|
|
Total Operating Costs
|
67.1
|
6.91
|
1.7 |
Economic Analysis
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Economic Measures Summary (After Tax)
|
Value
|
|
Annual EBITDA (first five years)
|
$118M
|
|
Project NPV (discounted at 8.0%)
|
$692M
|
|
Internal rate of return (IRR)
|
40%
|
|
Payback period (from start of operations)
|
1.9 y
|
1.8 |
Interpretation and Conclusions
|
• |
Low complexity mining practices can be employed utilizing local service providers.
|
• |
Mining footprint can be controlled to limit environmental and social impacts.
|
• |
Mining approach presented returns land mass to pre-mining conditions as minimum.
|
• |
Signed Memorandum of Understanding (MOU) for rare earth concentrate and titanium minerals (rutile and ilmenite) and zircon products.
|
• |
Shipping advantage, given that a large proportion of the rare earth concentrate and titanium (rutile and ilmenite) products are anticipated to be sold within the U.S.
|
• |
Exposure to high-demand, future-facing commodities experiencing increasing commodity prices.
|
• |
The net present value of the 25-year based project is $692M at an 8% discount rate and after tax.
|
• |
The internal rate of return (IRR) is 40%.
|
1.9 |
Recommendations
|
• |
Continued exploration and expansion of the Company’s land position;
|
• |
Advancing project permitting and development approvals;
|
• |
Commencement of a pre-feasibility study to optimize mine and process design;
|
• |
Performing feasibility study level flowsheet development test work (ongoing);
|
• |
Develop a Mineral Demonstration Facility on site (completed desliming, planning wet concentration and mineral separation stages.)
|
• |
Investigation of product upgrading and downstream processing;
|
• |
Undertaking a lifecycle analysis for the Company’s mineral and metal projects and operations;
|
• |
Continue implementation of sustainable operating and rehabilitation practices with UTIA;
|
• |
Continued stakeholder awareness and engagement; and
|
• |
Formalizing agreements with a number of prospective strategic, technical and offtake partners.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
2. |
Introduction
|
Scope of Work
|
Consultant / Basis of Estimate
|
|
Mine design, process design, capex & opex, financial analysis
|
Primero and its sub-consultants
|
|
Mineral Resource Estimate
|
Karst Geo Solutions
|
|
Metallurgical testwork and analysis
|
Mineral Technologies & SGS
|
|
Pricing – Titanium feedstock and zircon products
|
TZMI
|
|
Pricing – Rare earth concentrates
|
Adamas Intelligence
|
|
Permitting
|
HDR
|
|
Rehabilitation program
|
University of Tennessee
|
|
ESG assessment and integration
|
PGS Consults
|
2.1 |
Registrant and Terms of Reference
|
2.2 |
Information Sources
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
2.3 |
Personal Inspections
|
2.4 |
Previously Filed Technical Report Summary
|
2.5 |
Abbreviations, Acronyms and Units of Measure
|
Symbol
|
Description
|
||
B
|
Billion
|
||
CAPEX
|
Capital Expenditure
|
||
COG
|
Cut Off Grade
|
||
EBITDA
|
Earnings Before Interest, Taxes, Depreciation and Amortization
|
||
EBT
|
Earnings Before Taxes
|
||
FEED
|
Front End Engineering Detail
|
||
HMC
|
Heavy Mineral Concentrate
|
||
HMS
|
Heavy Mineral Sand
|
||
HTR
|
Electrostatic High Tension Roll Separator
|
||
IA
|
Initial Assessment | ||
IRR
|
Internal Rate of Return
|
||
M
|
Million
|
||
MMU
|
Mobile Mining Unit
|
||
MSP
|
Mineral Separation Plant
|
||
MRE
|
Mineral Resource Estimate
|
||
Mtpy
|
Million tons (metric) per year
|
||
NPAT
|
Net Profit After Tax
|
||
NPI
|
Non-Process Infrastructure
|
||
NPV
|
Net Present Value
|
||
OPEX
|
Operational Expenditure
|
||
PFDs
|
Process Flow Diagrams
|
||
PFS
|
Pre-feasibility Study
|
||
Primero
|
Primero Group
|
||
RED
|
Rare Earth Drum
|
||
REE
|
Rare Earth Element
|
||
RER
|
Rare Earth Rolls
|
||
RHF
|
Rougher Head Feed
|
||
ROM
|
Run of Mine
|
||
SL
|
Slimes
|
||
SMP
|
Structural Mechanical and Piping
|
||
$
|
United States Dollars
|
||
WCP
|
Wet Concentrator Plant
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
3. |
Property Description
|
3.1 |
Location
|
3.2 |
Titles, Claims or Leases
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
3.3 |
Mineral Rights
|
3.4 |
Encumbrances
|
3.5 |
Other Risks
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
4. |
Accessibility, Climate, Local Resources, Infrastructure and Physiography
|
4.1 |
Topography, Elevation and Vegetation
|
4.2 |
Access and Transport
|
4.3 |
Climate and Length of Operating Season
|
4.4 |
Infrastructure
|
4.5 |
Location
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
5. |
History
|
5.1 |
Previous Heavy Mineral Sand Mining in the Region
|
5.2 |
Previous Exploration
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
6. |
Geological Setting, Mineralization, and Deposit
|
6.1 |
Regional, Local and Property Geology
|
6.2 |
Deposit Model
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
7. |
Exploration
|
7.1 |
Non-Drilling Procedures and Parameters
|
7.2 |
Drilling Procedures
|
7.3 |
Hydrology and Hydrogeology
|
7.4 |
Geotechnical Data
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
8. |
Sample Preparation, Analyses, and Security
|
8.1 |
Sample Collection and Security
|
8.2 |
Laboratory Procedures
|
8.3 |
QA and QC Controls
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
8.4 |
Opinion of Qualified Person
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
9. |
Data Verification
|
9.1 |
Procedures of Qualified Person
|
9.2 |
Limitations
|
9.3 |
Opinion of Qualified Person
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
10. |
Mineral Processing and Metallurgical Testing
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
11. |
Mineral Resource Estimate
|
11.1 |
Assumptions, Parameters and Methods
|
11.2 |
Mineral Resource Estimate
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
THM Assemblage
|
||||||||||
Cut off
|
Tons
|
THM %
|
THM
|
Zircon
|
Rutile
|
Ilmenite
|
REE
|
Staurolite
|
||
(THM %)
|
(Mt)
|
(%)
|
(Mt)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||
Indicated
|
0.4
|
241
|
2.2
|
5.3
|
11.3
|
9.3
|
39.7
|
2.1
|
15.6
|
|
Inferred
|
0.4
|
190
|
2.2
|
4.2
|
11.7
|
9.7
|
41.2
|
2.2
|
13.7
|
|
Total
|
0.4
|
431
|
2.2
|
9.5
|
11.5
|
9.5
|
40.3
|
2.1
|
14.8
|
THM Assemblage
|
||||||||||
Cut off
|
Tons
|
THM %
|
THM
|
Zircon
|
Rutile
|
Ilmenite
|
REE
|
Staurolite
|
||
(THM %)
|
(Mt)
|
(%)
|
(Mt)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
||
Indicated
|
2.0
|
105
|
3.8
|
3.9
|
11.7
|
9.8
|
42.0
|
2.3
|
10.7
|
|
Inferred
|
2.0
|
90
|
3.5
|
3.2
|
12.1
|
9.9
|
42.1
|
2.3
|
10.8
|
|
Total
|
2.0
|
195
|
3.7
|
7.1
|
12.1
|
9.9
|
42.0
|
2.3
|
10.7
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
11.3 |
Geology and Geological Interpretation
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
11.4 |
Drilling and Sampling Techniques
|
11.5 |
Sample Analysis Methodology
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
11.6 |
Resource Estimation Methodology
|
11.7 |
Classification Criteria
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Source of Uncertainty
|
Discussion
|
||
Drilling
|
All drilling has been roto-sonic drilling. The roto-sonic drill rig provides a representative sample, with sufficient recoveries of unconsolidated sand, in order to represent the in-ground material and is
suitable for use in the MRE.
|
||
Sampling
|
Field duplicates are taken at a rate of 3% in order to identify in biases or inconsistencies. Examination of these duplicates indicates satisfactory performance of the sampling.
|
||
Geological Modelling
|
The geological model is supported with sufficient drill data. The Coon Creek formation is reached in >95% of the holes used the model. This provides a sufficient base to the extractable mineralization.
Discrimination between the upper and lower members of the McNairy Sand Formation is easily identified by the relative difference in grain size and the presence of micas within the lower member.
|
||
Estimation
|
The estimation techniques used are suitable for the deposit type and mineralization style. All data is log transformed and shows normally distributed grade data. A validation infill program will be executed
in a future study in order to gain additional confidence in the estimation.
|
11.8 |
Cut-off Grade
|
• |
historical 2017 to 2021 annual average prices for ilmenite, rutile, rare earth concentrate and zircon as set out in Tables 16 and 17;
|
• |
recovery factors of 82.6% for ilmenite, 60.9% for rutile, 77.1% for rare earth concentrate and 90.8% for zircon;
|
• |
operating cost estimates of $3.00/t ROM mining, $3.00/t ROM processing, $0.40/t ROM transport and $0.90/t ROM general and administrative costs; and
|
• |
a royalty of 5% is included in the cut-off grade.
|
11.9 |
Mining and Metallurgical Methods and Parameters
|
11.10 |
Qualified Person’s Opinion
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
12. |
Mineral Reserve Estimate
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
13. |
Mining Methods
|
13.1 |
Geotechnical and Hydrogeology
|
13.1.1 |
Hydrology
|
1. |
Restricted areas due to region surface water management have adequately been defined with the provision of surface water buffer zones.
|
2. |
Ground water is not expected to present a pit wall stability issue and will be managed through the use of in-pit pumping associated with the sand tailing water reclaim system.
|
3. |
All surface water that interacts with the active mining areas will remain in the mine water management system and all surface water that does not interact with the active mining area will be diverted to natural water ways that move the
water from the mining areas.
|
4. |
All mine water used for the transportation of the mineralized material to the Wet Concentrator Plant (WCP) and used in the transportation of sand tails returned to the pit working area will be controlled within the mine water management
system which will prevent mine water from leaving the boundary of the mining areas in an uncontrolled fashion.
|
5. |
All mine water management system components (pumps, storage dams and pump lines) are adequately sized to manage expected peak performance requirements for high flow rates.
|
6. |
Ancillary mine water for use in dust suppression and all WCP water supply will be drawn from the Mine Water Management System.
|
13.1.2 |
Geotechnical
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
13.2 |
Mine Design and Rehabilitation
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
13.3 |
Production Target and Mine Schedule
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Year
|
ROM Tons
|
Inferred Tons
|
Indicated Tons
|
% Indicated Tons
|
(Mt)
|
(Mt)
|
(Mt)
|
(%)
|
|
1-14
|
136.5
|
-
|
136.5
|
100%
|
15-25
|
106.1
|
105.3
|
0.8
|
1%
|
LOM
|
242.6
|
105.3
|
137.3
|
57%
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
• |
TZMI forecast pricing for ilmenite, rutile and premium zircon products, and Adamas Intelligence forecast pricing for rare earth concentrate as set out in Table 17;
|
• |
recovery factors of 81.0% for ilmenite, 72.3% for rutile, 88.2% for rare earth concentrate and 83.3% for zircon;
|
• |
operating cost estimates of $1.94/t ROM mining, $3.60/t ROM processing, $0.53/t ROM transport and $1.56/t ROM capital expenditures; and
|
• |
a royalty of 5% and commission of 3% is included in the cut-off grade.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
14. |
Processing and Recovery Methods
|
1. |
Run of mine mineralized resource is processed in the Mobile Mining Unit (MMU) which removes trash & oversize. The undersize is pumped to the Feed Preparation Plant (FPP) and Wet Concentrator Plant (WCP).
|
2. |
In the FPP, the feed is de-slimed to separate clay and the sand. The slimes are directed to the thickener where they are thickened and then filtered. The sand fed into a constant density tank which is pumped to the rougher spiral stage
at 1,000 tph at the start of the WCP.
|
3. |
The WCP comprises of multiple stages of spiral separators which produce a tailings and a Heavy Mineral Concentrate (HMC) stream. The WCP tailings stream is dewatered and pumped to the mining void while the HMC (at a target grade of
>85% THM) is dewatered and trucked to the Monazite Separation Plant.
|
4. |
The Monazite Separation Plant which consists of a flotation circuit and wet gravity circuits, to produce a monazite product and an upgraded HMC which consists predominantly of the titanium minerals & zircon minerals. The upgraded HMC
is the feedstock for Mineral Separation Plant (MSP).
|
5. |
The MSP consists of a dryer, multiple stages of electrostatic separators, magnetic separators and wet gravity separators to produce ilmenite, rutile, premium zircon and zircon concentrate.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
14.1 |
Mobile Mining Units (MMU)
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
14.2 |
Feed Preparation Plant (FPP) and Wet Concentration Plant (WCP)
|
14.2.1 |
Feed Preparation Plant (FPP)
|
14.2.2 |
Wet Concentrator Plant (WCP)
|
14.3 |
Mineral Separation Plant (MSP)
|
14.3.1 |
Monazite Flotation Plant (MFP)
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
14.3.2 |
Mineral Separation Plant (MSP)
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
15. |
Infrastructure
|
15.1 |
Site Layout
|
15.2 |
Potable Water
|
15.3 |
Wastewater Treatment
|
15.4 |
Fire Services
|
15.5 |
Natural Gas
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
15.6 |
Roads
|
15.7 |
Diesel
|
15.8 |
Compressed Air
|
15.9 |
Renewable Power
|
15.10 |
Communication
|
15.11 |
Buildings
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
16. |
Market Studies
|
16.1 |
Market Fundamentals and Product Sales
|
16.1.1 |
Critical Minerals Overview
|
16.1.2 |
Rare Earth Concentrates
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
(%)
|
Typical Monazite Concentrate
|
IperionX REE Concentrate
|
|
TREO
|
53 – 55
|
58 – 59
|
|
Monazite / Xenotime
|
-
|
80 / 10
|
|
LREO (% TREO)
|
90.7
|
79.5
|
|
HREO (% TREO)
|
9.3
|
20.5
|
|
NdPr Oxides (%TREO)
|
22.0
|
21.2
|
|
DyTb Oxides (%TREO)
|
0.9
|
2.4
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
16.1.3 |
Titanium Products
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
16.1.4 |
Zircon Products
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
16.2 |
Price Forecasts
|
Product
|
Historic
2017 – 2021
(annual average,
US$/t)
|
Spot
pricing12
(US$/t)
|
Forecast
2023 – 2027
(annual average,
US$/t)
|
Forecast
2028+
(annual average,
US$/t)
|
Rare earth concentrate
|
$4,82113
|
$11,180 – $12,850
|
$14,325
|
$17,690
|
Rutile
|
$1,030
|
$1,960 – $2,280
|
$1,475
|
$1,285
|
Chloride Ilmenite
|
$200
|
$390 – $470
|
$305
|
$310
|
Zircon (premium)
|
$1,405
|
$2,500 – $3,025
|
$2,240
|
$1,685
|
Zircon (concentrate)
|
$630
|
$945 – $1,330
|
$1,010
|
$760
|
Rare Earth Oxide
|
Historic
2017 - 2021
(annual average
US$/kg)14
|
Spot
pricing15
(US$/kg)
|
Forecast
2023 - 2027
(annual average
US$/kg)
|
Forecast
2028+
(annual average
US$/kg)
|
|
Lanthanum
|
$1.8
|
$1.2
|
$1.4
|
$1.4
|
|
Cerium
|
$1.7
|
$1.3
|
$1.5
|
$1.5
|
|
Praseodymium
|
$64.1
|
$143.9
|
$194.4
|
$242.4
|
|
Neodymium
|
$58.2
|
$143.9
|
$204.6
|
$255.1
|
|
Samarium
|
$2.0
|
$$3.3
|
$4.9
|
$6.8
|
|
Europium
|
$44.5
|
$27.6
|
$34.5
|
$40.2
|
|
Gadolinium
|
$24.0
|
$79.0
|
$108.1
|
$130.1
|
|
Terbium
|
$695.0
|
$2,109.6
|
$2,419.6
|
$2,935.2
|
|
Dysprosium
|
$253.3
|
$371.2
|
$565.5
|
$690.6
|
|
Holmium
|
$61.7
|
$193.1
|
$295.5
|
$337.1
|
|
Erbium
|
$26.3
|
$53.7
|
$64.8
|
$73.9
|
|
Ytterbium
|
$12.8
|
$14.8
|
$18.6
|
$21.7
|
|
Lutetium
|
$545.8
|
$782.7
|
$900.9
|
$1,051.0
|
|
Yttrium
|
$3.6
|
$12.3
|
$16.1
|
$22.7
|
Product
|
Product specification requirements
|
|
Rare earth concentrate
|
Mineral rare earth concentrate with 58.68 weight % total rare earth oxides (TREO) – as set out in Table 20. Value of rare earth concentrate calculated as 31% value of contained TREO plus 10% premium for Titan Project’s heavy rare earth
enrichment.
|
|
Rutile
|
Bulk rutile with titanium dioxide content (TiO2) of 94% - 96%
|
|
Chloride Ilmenite
|
Chloride ilmenite with titanium dioxide content (TiO2) of 58% - 65%
|
|
Zircon (premium)
|
Premium bulk zircon with ZrO2 + HfO2 >66%
|
|
Zircon (concentrate)
|
Zircon concentrate with ZrO2 + HfO2 >30%
|
Rare Earth Oxide
|
Concentration (weight %)
|
|
La
|
10.50%
|
|
Ce
|
21.90%
|
|
Pr
|
2.59%
|
|
Nd
|
9.85%
|
|
Sm
|
1.80%
|
|
Eu
|
0.15%
|
|
Gd
|
1.48%
|
|
Tb
|
0.20%
|
|
Dy
|
1.19%
|
|
Ho
|
0.22%
|
|
Er
|
0.66%
|
|
Tm
|
0.09%
|
|
Yb
|
0.54%
|
|
Lu
|
0.08%
|
|
Y
|
7.43%
|
|
TREO
|
58.68%
|
IPERIONX TITAN PROJECT –INITIAL ASSESSMENT
|
17. |
Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups
|
17.1 |
Environmental Studies
|
17.1.1 |
Critical Issues Analysis
|
• |
Clean Water Act (Sections 404 and 401);
|
• |
National Pollutant Discharge Elimination System (NPDES) for Storm Water Discharges associated with Construction;
|
• |
Section 10 (Rivers and Harbors Act);
|
• |
Federal and State Threatened & Endangered Species;
|
• |
Section 106 Historic Preservation Act;
|
• |
Public Lands Permitting;
|
• |
State and Local Floodplain;
|
• |
State and Local Construction Dewatering;
|
• |
Local Soil Erosion and Sedimentation Control requirements;
|
• |
State Mining Permit; and,
|
• |
Other applicable state and local environmental requirements.
|
17.1.2 |
USACE Wetland Delineation and TDEC Hydrologic Determination Field Work
|
17.1.3 |
Federally and State Threatened and Endangered Habitat Survey
|
17.1.4 |
Cultural Resources Background Research
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
17.1.5 |
Groundwater Quality and Quantity Testing Program
|
17.1.6
|
Opinion of Qualified Person
|
17.2 |
ESG Assessment and Integration
|
17.2.1 |
ESG Materiality Assessment
|
17.2.2 |
ESG Factors Most Material to IperionX
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
• |
ESG Focus Area 1 – Business Conduct & Ethics and Regulatory Compliance.
|
• |
ESG Focus Area 2 – Health & Safety – Community & Employees.
|
• |
ESG Focus Area 3 – End-State Vision: Tailings Management & Closure Planning.
|
• |
ESG Focus Area 4 – Community & Labor Relations: Employment & Diversity/Equity/Inclusion.
|
• |
ESG Focus Area 5 – Environmental Management: GHG Emissions, Air quality, water, energy, waste, biodiversity.
|
17.2.3 |
Life Cycle Assessment
|
17.2.4 |
ESG Playbook
|
17.2.5 |
EHS Management System
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
17.2.6 |
ESG – Next Steps
|
17.3 |
Community Engagement
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
17.4 |
Partnership with University of Tennessee’s Institute of Agriculture (UTIA)
|
17.4.1 |
Native Warm Season Grasses
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
17.4.2 |
Biochar and Gypsum Soil Amendments
|
17.4.3 |
Carbon Sequestrating
|
17.5 |
Waste Disposal and Closure Planning
|
• |
Dry waste from the overburden waste and inter-burden waste.
|
• |
Plus 250mm reject trash at MMU feed hopper grizzly.
|
• |
Plus 2mm oversize material reject from the feed preparation trommel generated from the ROM feed.
|
• |
Wet waste from the return of the sand tailing from the WCP generated from the ROM feed.
|
• |
Dewatered slimes from the WCP generated from the ROM feed.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
18. |
Capital and Operating Costs
|
18.1 |
Capital Cost Estimate
|
• |
Direct costs for the mine pre-production, wet concentrate plant (WCP), mineral separation plant (MSP), common services including reagents and air/water services and non-process infrastructure.
|
• |
Indirect costs were estimated for engineering, construction, and owner’s costs.
|
Capital Cost Estimate Breakdown
|
US$ Million
|
|
Mine and Wet Concentration Plant
|
94.6
|
|
Mineral Separation Plant
|
22.3
|
|
Common Services
|
12.5
|
|
Project Indirects
|
35.2
|
|
Mobile Mining Units Turnkey
|
23.3
|
|
Contingency (30%)
|
49.4
|
|
Total Initial Capital
|
237.2
|
|
Deferred and sustaining capital
|
198.5
|
18.2 |
Operating Cost Estimate
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Operating Cost Estimate Breakdown
|
Average Annual Cost
(US$ Million/y)
|
US$/t ROM
|
|
Mining
|
25.8
|
2.66
|
|
Processing
|
28.2
|
2.91
|
|
Transport
|
2.1
|
0.22
|
|
General & Admin
|
6.9
|
0.71
|
|
Royalties
|
4.0
|
0.41
|
|
Total Operating Costs
|
67.1
|
6.91
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
19. |
Economic Analysis
|
19.1 |
Royalties, Taxes, Depreciation, and Depletion
|
• |
Royalties of 5% of revenue generated are based on the average land lease agreement.
|
• |
Federal tax rate of 21% and Tennessee state corporate tax rate of 6.5% are applied.
|
• |
Depletion allowance of 22% of heavy mineral sands is applied to sales price.
|
• |
Depletion allowances for rare earth concentrate are assumed as 14%.
|
• |
Depreciation in the mine and concentrate operations is based on Asset Class 10 – Mining in IRS Table B-1 using GDS of 7 years with the double declining balance method.
|
19.2 |
Initial Assessment Economics
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Financial Assumptions
|
UoM
|
Value
|
|
Ilmenite LOM weighted average realized price
|
$/t
|
311
|
|
Rutile LOM weighted average realized price
|
$/t
|
1,311
|
|
Monazite LOM weighted average realized price
|
$/t
|
17,356
|
|
Zircon premium LOM weighted average realized price
|
$/t
|
1,748
|
|
Zircon concentrate LOM weighted average realized price
|
$/t
|
787
|
|
Discount rate
|
%
|
8
|
|
Royalties (leased land only)
|
%
|
5
|
|
Federal tax rate
|
%
|
21
|
|
Tennessee state corporate tax rate
|
%
|
6.5
|
|
Ilmenite depletion
|
%
|
22
|
|
Rutile depletion
|
%
|
22
|
|
Monazite depletion
|
%
|
14
|
|
Zircon premium
|
%
|
22
|
|
Zircon concentrate
|
%
|
22
|
|
Depreciation
|
-
|
7 year double declining method
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
Units
|
LOM Total
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Calendar Year
|
2023
|
2024
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
2036
|
|||||||||||||||||||||||||||||||||||||||||||||||
Operation Year
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
|||||||||||||||||||||||||||||||||||||||||||||||
Mining and Processing Schedule
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Material Mined
|
Mt
|
406.0
|
-
|
-
|
13.6
|
16.0
|
22.3
|
14.7
|
13.6
|
21.3
|
18.5
|
17.6
|
16.3
|
15.6
|
15.9
|
16.5
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Ore Mined
|
Mt
|
242.6
|
-
|
-
|
10.0
|
9.8
|
9.9
|
9.9
|
9.9
|
9.7
|
9.4
|
9.4
|
9.5
|
9.6
|
9.7
|
9.9
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Waste Mined
|
Mt
|
163.4
|
-
|
-
|
3.6
|
6.2
|
12.3
|
4.8
|
3.7
|
11.7
|
9.1
|
8.2
|
6.8
|
6.0
|
6.1
|
6.6
|
|||||||||||||||||||||||||||||||||||||||||||||
Mining Losses, Oversize, and Trash
|
Mt
|
4.5
|
-
|
-
|
0.3
|
0.2
|
0.3
|
0.2
|
0.2
|
0.2
|
0.2
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
|||||||||||||||||||||||||||||||||||||||||||||
Slimes
|
Mt
|
40.5
|
-
|
-
|
1.8
|
1.6
|
1.7
|
1.7
|
1.8
|
1.5
|
1.4
|
1.4
|
1.4
|
1.5
|
1.7
|
1.9
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Heavy Minerals (THM) In-Situ
|
Mt
|
7.2
|
-
|
-
|
0.4
|
0.4
|
0.4
|
0.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
|||||||||||||||||||||||||||||||||||||||||||||
In-Situ Total Heavy Minerals Grade
|
% THM
|
3.0
|
%
|
-
|
-
|
3.8
|
%
|
4.2
|
%
|
3.6
|
%
|
2.3
|
%
|
2.6
|
%
|
3.0
|
%
|
2.9
|
%
|
2.8
|
%
|
2.7
|
%
|
2.7
|
%
|
2.8
|
%
|
2.8
|
%
|
||||||||||||||||||||||||||||||||
Mineral Grade Splits
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
% THM
|
40.2
|
%
|
-
|
-
|
40.4
|
%
|
35.9
|
%
|
38.1
|
%
|
42.5
|
%
|
41.6
|
%
|
37.9
|
%
|
36.7
|
%
|
35.2
|
%
|
35.3
|
%
|
36.6
|
%
|
39.3
|
%
|
41.9
|
%
|
||||||||||||||||||||||||||||||||
Rutile
|
% THM
|
9.4
|
%
|
-
|
-
|
9.5
|
%
|
8.4
|
%
|
8.9
|
%
|
10.0
|
%
|
9.8
|
%
|
8.9
|
%
|
8.6
|
%
|
8.3
|
%
|
8.3
|
%
|
8.6
|
%
|
9.2
|
%
|
9.8
|
%
|
||||||||||||||||||||||||||||||||
Monazite
|
% THM
|
2.1
|
%
|
-
|
-
|
2.2
|
%
|
1.9
|
%
|
2.0
|
%
|
2.3
|
%
|
2.3
|
%
|
1.9
|
%
|
1.8
|
%
|
1.7
|
%
|
1.8
|
%
|
1.9
|
%
|
2.1
|
%
|
2.3
|
%
|
||||||||||||||||||||||||||||||||
Zircon
|
% THM
|
11.5
|
%
|
-
|
-
|
11.6
|
%
|
10.2
|
%
|
10.9
|
%
|
12.2
|
%
|
12.0
|
%
|
10.7
|
%
|
10.3
|
%
|
9.9
|
%
|
10.0
|
%
|
10.4
|
%
|
11.2
|
%
|
12.0
|
%
|
||||||||||||||||||||||||||||||||
In-Situ Mineral Content in Mined Material
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
Mt
|
2.9
|
-
|
-
|
0.2
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
|||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
Mt
|
0.7
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
Mt
|
0.2
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon
|
Mt
|
0.8
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||
Wet Concentration Plant Feed
|
Mt
|
237.3
|
-
|
-
|
9.6
|
9.5
|
9.6
|
9.6
|
9.6
|
9.4
|
9.3
|
9.3
|
9.3
|
9.4
|
9.6
|
9.6
|
|||||||||||||||||||||||||||||||||||||||||||||
Heavy Mineral Concentrate Produced
|
Mt
|
7.6
|
-
|
-
|
0.4
|
0.4
|
0.4
|
0.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
|||||||||||||||||||||||||||||||||||||||||||||
Saleable Mineral Products Recovered
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
kt
|
2,388.0
|
-
|
-
|
94.0
|
124.4
|
112.2
|
79.0
|
89.0
|
91.4
|
83.4
|
78.8
|
76.3
|
79.2
|
88.4
|
95.3
|
|||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
kt
|
417.5
|
-
|
-
|
16.4
|
21.7
|
19.6
|
13.8
|
15.6
|
16.0
|
14.6
|
13.8
|
13.3
|
13.9
|
15.5
|
16.7
|
|||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
kt
|
116.2
|
-
|
-
|
4.7
|
6.0
|
5.5
|
3.9
|
4.4
|
4.2
|
3.7
|
3.5
|
3.5
|
3.7
|
4.3
|
4.8
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon Premium
|
kt
|
559.6
|
-
|
-
|
22.1
|
29.1
|
26.3
|
18.6
|
20.9
|
21.2
|
19.2
|
18.1
|
17.7
|
18.4
|
20.7
|
22.5
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon Concentrate
|
kt
|
402.4
|
-
|
-
|
15.9
|
20.9
|
18.9
|
13.4
|
15.1
|
15.3
|
13.8
|
13.0
|
12.7
|
13.3
|
14.9
|
16.2
|
|||||||||||||||||||||||||||||||||||||||||||||
Mineral Product Prices
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$/t
|
$
|
284.2
|
$
|
298.7
|
$
|
313.3
|
$
|
327.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
||||||||||||||||||||||||||||||||
Rutile
|
US$/t
|
$
|
1,440.5
|
$
|
1,488.8
|
$
|
1,566.4
|
$
|
1,585.3
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
||||||||||||||||||||||||||||||||
Monazite
|
US$/t
|
$
|
13,062.2
|
$
|
14,296.3
|
$
|
15,013.1
|
$
|
14,708.0
|
$
|
14,546.1
|
$
|
14,296.5
|
$
|
14,723.1
|
$
|
15,426.6
|
$
|
16,264.3
|
$
|
16,928.3
|
$
|
17,423.5
|
$
|
17,919.0
|
$
|
18,414.9
|
$
|
18,414.9
|
||||||||||||||||||||||||||||||||
Zircon Premium
|
US$/t
|
$
|
2,376.3
|
$
|
2,429.1
|
$
|
2,398.6
|
$
|
2,309.5
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
||||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$/t
|
$
|
1,069.3
|
$
|
1,093.1
|
$
|
1,079.4
|
$
|
1,039.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
||||||||||||||||||||||||||||||||
Gross Revenue
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$M
|
$
|
742.3
|
-
|
-
|
$
|
29.5
|
$
|
40.8
|
$
|
34.8
|
$
|
24.5
|
$
|
27.6
|
$
|
28.3
|
$
|
25.8
|
$
|
24.4
|
$
|
23.6
|
$
|
24.5
|
$
|
27.4
|
$
|
29.5
|
||||||||||||||||||||||||||||||||
Rutile
|
US$M
|
$
|
547.3
|
-
|
-
|
$
|
25.8
|
$
|
34.5
|
$
|
25.2
|
$
|
17.8
|
$
|
20.0
|
$
|
20.5
|
$
|
18.7
|
$
|
17.7
|
$
|
17.1
|
$
|
17.8
|
$
|
19.9
|
$
|
21.4
|
||||||||||||||||||||||||||||||||
Monazite
|
US$M
|
$
|
2,016.0
|
-
|
-
|
$
|
70.0
|
$
|
88.0
|
$
|
79.9
|
$
|
56.4
|
$
|
65.3
|
$
|
65.3
|
$
|
60.2
|
$
|
59.2
|
$
|
60.7
|
$
|
66.9
|
$
|
79.4
|
$
|
88.3
|
||||||||||||||||||||||||||||||||
Zircon Premium
|
US$M
|
$
|
978.1
|
-
|
-
|
$
|
53.1
|
$
|
67.2
|
$
|
44.4
|
$
|
31.4
|
$
|
35.3
|
$
|
35.8
|
$
|
32.4
|
$
|
30.6
|
$
|
29.8
|
$
|
31.1
|
$
|
35.0
|
$
|
37.9
|
||||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$M
|
$
|
316.5
|
-
|
-
|
$
|
17.2
|
$
|
21.7
|
$
|
14.4
|
$
|
10.2
|
$
|
11.4
|
$
|
11.6
|
$
|
10.5
|
$
|
9.9
|
$
|
9.6
|
$
|
10.1
|
$
|
11.3
|
$
|
12.3
|
||||||||||||||||||||||||||||||||
Total Gross Revenue
|
US$M
|
$
|
4,600.1
|
-
|
-
|
$
|
195.4
|
$
|
252.2
|
$
|
198.7
|
$
|
140.2
|
$
|
159.6
|
$
|
161.5
|
$
|
147.7
|
$
|
141.8
|
$
|
140.9
|
$
|
150.5
|
$
|
173.0
|
$
|
189.4
|
||||||||||||||||||||||||||||||||
Operating Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mining
|
US$M
|
$
|
644.9
|
-
|
-
|
$
|
22.8
|
$
|
25.6
|
$
|
33.2
|
$
|
24.0
|
$
|
22.7
|
$
|
32.0
|
$
|
28.5
|
$
|
27.3
|
$
|
25.8
|
$
|
25.0
|
$
|
25.3
|
$
|
26.1
|
||||||||||||||||||||||||||||||||
Wet Processing Plant
|
US$M
|
$
|
242.2
|
-
|
-
|
$
|
9.8
|
$
|
9.7
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
$
|
9.6
|
$
|
9.5
|
$
|
9.5
|
$
|
9.6
|
$
|
9.6
|
$
|
9.8
|
$
|
9.8
|
||||||||||||||||||||||||||||||||
Slimes Tailings Disposal
|
US$M
|
$
|
153.3
|
-
|
-
|
$
|
6.7
|
$
|
6.1
|
$
|
6.5
|
$
|
6.4
|
$
|
6.6
|
$
|
5.9
|
$
|
5.4
|
$
|
5.4
|
$
|
5.6
|
$
|
5.8
|
$
|
6.3
|
$
|
6.8
|
||||||||||||||||||||||||||||||||
Mineral Separation Plant
|
US$M
|
$
|
310.2
|
-
|
-
|
$
|
15.0
|
$
|
15.9
|
$
|
14.2
|
$
|
10.6
|
$
|
11.5
|
$
|
12.4
|
$
|
11.9
|
$
|
11.8
|
$
|
11.6
|
$
|
11.6
|
$
|
11.9
|
$
|
11.9
|
||||||||||||||||||||||||||||||||
General & Administration
|
US$M
|
$
|
173.1
|
-
|
-
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
||||||||||||||||||||||||||||||||
Landowner Royalties
|
US$M
|
$
|
100.4
|
-
|
-
|
$
|
9.8
|
$
|
12.6
|
$
|
9.9
|
$
|
1.4
|
-
|
$
|
4.0
|
$
|
5.9
|
$
|
4.3
|
$
|
2.1
|
$
|
6.8
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
Transport and Logistics Costs
|
US$M
|
$
|
53.4
|
-
|
$
|
2.1
|
$
|
2.8
|
$
|
2.5
|
$
|
1.8
|
$
|
2.0
|
$
|
1.9
|
$
|
1.7
|
$
|
1.6
|
$
|
1.6
|
$
|
1.7
|
$
|
2.0
|
$
|
2.2
|
|||||||||||||||||||||||||||||||||
Total Operating Costs
|
US$M
|
$
|
1,677.6
|
-
|
-
|
$
|
73.2
|
$
|
79.6
|
$
|
83.1
|
$
|
60.9
|
$
|
59.6
|
$
|
72.8
|
$
|
69.9
|
$
|
66.9
|
$
|
63.1
|
$
|
67.4
|
$
|
62.2
|
$
|
63.8
|
||||||||||||||||||||||||||||||||
Operating Income before Taxes
|
US$M
|
$
|
2,922.6
|
-
|
-
|
$
|
122.3
|
$
|
172.6
|
$
|
115.6
|
$
|
79.2
|
$
|
100.0
|
$
|
88.7
|
$
|
77.8
|
$
|
74.9
|
$
|
77.7
|
$
|
83.0
|
$
|
110.8
|
$
|
125.6
|
||||||||||||||||||||||||||||||||
Capital Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development Capital
|
US$M
|
$
|
237.2
|
$
|
42.2
|
$
|
186.3
|
$
|
8.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||
Sustaining Capital, incl. Ongoing Reclamation
|
US$M
|
$
|
188.3
|
-
|
-
|
-
|
-
|
$
|
16.1
|
-
|
$
|
2.0
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
$
|
34.6
|
-
|
$
|
14.2
|
||||||||||||||||||||||||||||||||||||||
Final Closing/Reclamation Capital
|
US$M
|
$
|
10.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Total Capital Costs
|
US$M
|
$
|
435.7
|
$
|
42.2
|
$
|
186.3
|
$
|
8.7
|
-
|
$
|
16.1
|
-
|
$
|
2.0
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
$
|
34.6
|
-
|
$
|
14.2
|
|||||||||||||||||||||||||||||||||||
Depreciation
|
US$M
|
$
|
435.7
|
-
|
-
|
$
|
67.8
|
$
|
48.4
|
$
|
39.2
|
$
|
28.0
|
$
|
20.5
|
$
|
18.7
|
$
|
13.4
|
$
|
9.6
|
$
|
10.9
|
$
|
17.6
|
$
|
12.6
|
$
|
13.0
|
||||||||||||||||||||||||||||||||
Depletion
|
US$M
|
$
|
823.3
|
-
|
-
|
$
|
27.2
|
$
|
46.0
|
$
|
35.4
|
$
|
25.6
|
$
|
29.9
|
$
|
29.5
|
$
|
26.6
|
$
|
25.7
|
$
|
25.7
|
$
|
26.5
|
$
|
31.7
|
$
|
34.6
|
||||||||||||||||||||||||||||||||
Income Taxes
|
US$M
|
$
|
434.7
|
-
|
-
|
$
|
7.1
|
$
|
20.4
|
$
|
10.7
|
$
|
6.7
|
$
|
13.0
|
$
|
10.6
|
$
|
9.9
|
$
|
10.4
|
$
|
10.7
|
$
|
10.2
|
$
|
17.4
|
$
|
20.4
|
||||||||||||||||||||||||||||||||
Change in Working Capital
|
US$M
|
-
|
-
|
-
|
$
|
12.4
|
$
|
4.3
|
$
|
(4.4
|
)
|
$
|
(3.5
|
)
|
$
|
1.7
|
$
|
(0.6
|
)
|
$
|
(1.1
|
)
|
$
|
(0.3
|
)
|
$
|
0.2
|
$
|
0.4
|
$
|
2.3
|
$
|
1.3
|
||||||||||||||||||||||||||||
After Tax Free Cash Flow
|
US$M
|
$
|
2,052.1
|
$
|
(42.2
|
)
|
$
|
(186.3
|
)
|
$
|
94.0
|
$
|
147.9
|
$
|
93.2
|
$
|
76.0
|
$
|
83.4
|
$
|
64.6
|
$
|
69.0
|
$
|
64.8
|
$
|
52.7
|
$
|
37.9
|
$
|
91.1
|
$
|
89.8
|
Units |
LOM Total
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Calendar Year
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
2046
|
2047
|
2048
|
2049
|
2050
|
|||||||||||||||||||||||||||||||||||||||||||||||
Operation Year
|
14
|
15
|
16
|
17
|
18
|
19
|
20
|
21
|
22
|
23
|
24
|
25
|
26
|
27
|
|||||||||||||||||||||||||||||||||||||||||||||||
Mining and Processing Schedule
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Material Mined
|
Mt
|
406.0
|
17.1
|
11.6
|
21.7
|
20.6
|
20.0
|
16.3
|
15.9
|
16.0
|
14.6
|
13.4
|
14.9
|
10.8
|
11.2
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Ore Mined
|
Mt
|
242.6
|
9.9
|
9.9
|
9.3
|
9.5
|
9.5
|
9.4
|
9.5
|
9.7
|
10.0
|
9.9
|
9.8
|
9.8
|
9.9
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Waste Mined
|
Mt
|
163.4
|
7.2
|
1.7
|
12.4
|
11.2
|
10.5
|
6.9
|
6.3
|
6.3
|
4.6
|
3.6
|
5.1
|
1.0
|
1.4
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Mining Losses, Oversize, and Trash
|
Mt
|
4.5
|
0.1
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.1
|
0.2
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Slimes
|
Mt
|
40.5
|
1.9
|
1.8
|
1.2
|
1.4
|
1.4
|
1.4
|
1.5
|
1.6
|
1.9
|
1.8
|
1.7
|
1.7
|
1.8
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Heavy Minerals (THM) In-Situ
|
Mt
|
7.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
In-Situ Total Heavy Minerals Grade
|
% THM
|
3.0
|
%
|
2.5
|
%
|
3.0
|
%
|
3.0
|
%
|
3.1
|
%
|
3.1
|
%
|
3.1
|
%
|
3.0
|
%
|
2.9
|
%
|
2.6
|
%
|
2.6
|
%
|
2.8
|
%
|
3.1
|
%
|
3.4
|
%
|
-
|
|||||||||||||||||||||||||||||||
Mineral Grade Splits
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
% THM
|
40.2
|
%
|
42.9
|
%
|
44.2
|
%
|
38.5
|
%
|
40.2
|
%
|
40.9
|
%
|
40.4
|
%
|
40.8
|
%
|
42.1
|
%
|
44.4
|
%
|
41.2
|
%
|
40.9
|
%
|
42.9
|
%
|
43.4
|
%
|
-
|
|||||||||||||||||||||||||||||||
Rutile
|
% THM
|
9.4
|
%
|
10.1
|
%
|
10.4
|
%
|
9.0
|
%
|
9.4
|
%
|
9.6
|
%
|
9.5
|
%
|
9.6
|
%
|
9.9
|
%
|
10.4
|
%
|
9.7
|
%
|
9.6
|
%
|
10.1
|
%
|
10.2
|
%
|
-
|
|||||||||||||||||||||||||||||||
Monazite
|
% THM
|
2.1
|
%
|
2.4
|
%
|
2.4
|
%
|
1.9
|
%
|
2.0
|
%
|
2.1
|
%
|
2.1
|
%
|
2.2
|
%
|
2.2
|
%
|
2.4
|
%
|
2.2
|
%
|
2.2
|
%
|
2.4
|
%
|
2.4
|
%
|
-
|
|||||||||||||||||||||||||||||||
Zircon
|
% THM
|
11.5
|
%
|
12.4
|
%
|
12.7
|
%
|
10.9
|
%
|
11.4
|
%
|
11.7
|
%
|
11.6
|
%
|
11.7
|
%
|
12.1
|
%
|
12.8
|
%
|
11.8
|
%
|
11.7
|
%
|
12.4
|
%
|
12.5
|
%
|
-
|
|||||||||||||||||||||||||||||||
In-Situ Mineral Content in Mined Material
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
Mt
|
2.9
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
Mt
|
0.7
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
Mt
|
0.2
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon
|
Mt
|
0.8
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Wet Concentration Plant Feed
|
Mt
|
237.3
|
9.6
|
9.6
|
9.1
|
9.3
|
9.3
|
9.3
|
9.4
|
9.5
|
9.6
|
9.6
|
9.6
|
9.6
|
9.6
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Heavy Mineral Concentrate Produced
|
Mt
|
7.6
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.4
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Saleable Mineral Products Recovered
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
kt
|
2,388.0
|
90.2
|
111.4
|
89.7
|
97.0
|
101.3
|
98.9
|
96.4
|
98.4
|
96.7
|
90.0
|
94.9
|
109.0
|
122.7
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
kt
|
417.5
|
15.8
|
19.5
|
15.7
|
16.9
|
17.7
|
17.3
|
16.9
|
17.2
|
16.9
|
15.7
|
16.6
|
19.1
|
21.4
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
kt
|
116.2
|
4.6
|
5.6
|
4.1
|
4.5
|
4.9
|
4.8
|
4.7
|
4.8
|
4.9
|
4.4
|
4.7
|
5.6
|
6.3
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon Premium
|
kt
|
559.6
|
21.3
|
26.3
|
20.8
|
22.6
|
23.7
|
23.2
|
22.6
|
23.1
|
22.9
|
21.1
|
22.3
|
25.8
|
29.0
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Zircon Concentrate
|
kt
|
402.4
|
15.3
|
18.9
|
15.0
|
16.2
|
17.0
|
16.7
|
16.3
|
16.6
|
16.4
|
15.2
|
16.0
|
18.5
|
20.9
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Mineral Product Prices
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$/t
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
||||||||||||||||||||||||||||||||
Rutile
|
US$/t
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
||||||||||||||||||||||||||||||||
Monazite
|
US$/t
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
||||||||||||||||||||||||||||||||
Zircon Premium
|
US$/t
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
||||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$/t
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
||||||||||||||||||||||||||||||||
Gross Revenue
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$M
|
$
|
742.3
|
$
|
27.9
|
$
|
34.5
|
$
|
27.8
|
$
|
30.1
|
$
|
31.4
|
$
|
30.6
|
$
|
29.9
|
$
|
30.5
|
$
|
30.0
|
$
|
27.9
|
$
|
29.4
|
$
|
33.8
|
$
|
38.0
|
-
|
|||||||||||||||||||||||||||||||
Rutile
|
US$M
|
$
|
547.3
|
$
|
20.3
|
$
|
25.0
|
$
|
20.1
|
$
|
21.8
|
$
|
22.7
|
$
|
22.2
|
$
|
21.6
|
$
|
22.1
|
$
|
21.7
|
$
|
20.2
|
$
|
21.3
|
$
|
24.5
|
$
|
27.5
|
-
|
|||||||||||||||||||||||||||||||
Monazite
|
US$M
|
$
|
2,016.0
|
$
|
84.3
|
$
|
104.0
|
$
|
75.7
|
$
|
83.8
|
$
|
89.5
|
$
|
88.2
|
$
|
86.6
|
$
|
89.1
|
$
|
90.3
|
$
|
81.4
|
$
|
85.7
|
$
|
102.2
|
$
|
115.6
|
-
|
|||||||||||||||||||||||||||||||
Zircon Premium
|
US$M
|
$
|
978.1
|
$
|
36.0
|
$
|
44.4
|
$
|
35.1
|
$
|
38.1
|
$
|
40.0
|
$
|
39.1
|
$
|
38.1
|
$
|
39.0
|
$
|
38.6
|
$
|
35.7
|
$
|
37.6
|
$
|
43.5
|
$
|
49.0
|
-
|
|||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$M
|
$
|
316.5
|
$
|
11.6
|
$
|
14.4
|
$
|
11.4
|
$
|
12.3
|
$
|
12.9
|
$
|
12.6
|
$
|
12.3
|
$
|
12.6
|
$
|
12.5
|
$
|
11.5
|
$
|
12.2
|
$
|
14.1
|
$
|
15.9
|
-
|
|||||||||||||||||||||||||||||||
Total Gross Revenue
|
US$M
|
$
|
4,600.1
|
$
|
180.1
|
$
|
222.3
|
$
|
170.1
|
$
|
186.0
|
$
|
196.5
|
$
|
192.7
|
$
|
188.5
|
$
|
193.2
|
$
|
193.1
|
$
|
176.6
|
$
|
186.2
|
$
|
218.0
|
$
|
246.0
|
-
|
|||||||||||||||||||||||||||||||
Operating Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mining
|
US$M
|
$
|
644.9
|
$
|
27.0
|
$
|
20.2
|
$
|
32.3
|
$
|
31.0
|
$
|
30.2
|
$
|
25.8
|
$
|
25.3
|
$
|
25.5
|
$
|
23.9
|
$
|
22.5
|
$
|
24.1
|
$
|
19.2
|
$
|
19.8
|
||||||||||||||||||||||||||||||||
Wet Processing Plant
|
US$M
|
$
|
242.2
|
$
|
9.8
|
$
|
9.8
|
$
|
9.4
|
$
|
9.5
|
$
|
9.5
|
$
|
9.5
|
$
|
9.6
|
$
|
9.7
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
||||||||||||||||||||||||||||||||
Slimes Tailings Disposal
|
US$M
|
$
|
153.3
|
$
|
7.0
|
$
|
6.8
|
$
|
4.8
|
$
|
5.4
|
$
|
5.5
|
$
|
5.4
|
$
|
5.7
|
$
|
6.2
|
$
|
6.8
|
$
|
6.5
|
$
|
6.3
|
$
|
6.4
|
$
|
6.6
|
||||||||||||||||||||||||||||||||
Mineral Separation Plant
|
US$M
|
$
|
310.2
|
$
|
11.4
|
$
|
12.8
|
$
|
12.1
|
$
|
12.4
|
$
|
12.6
|
$
|
12.5
|
$
|
12.2
|
$
|
12.2
|
$
|
11.6
|
$
|
11.6
|
$
|
12.1
|
$
|
12.8
|
$
|
13.8
|
||||||||||||||||||||||||||||||||
General & Administration
|
US$M
|
$
|
173.1
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
||||||||||||||||||||||||||||||||
Landowner Royalties
|
US$M
|
$
|
100.4
|
-
|
$
|
2.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
$
|
8.8
|
$
|
9.3
|
$
|
10.9
|
$
|
12.3
|
-
|
|||||||||||||||||||||||||||||||||||||||
Transport and Logistics Costs
|
US$M
|
$
|
53.4
|
$
|
2.1
|
$
|
2.6
|
$
|
1.9
|
$
|
2.1
|
$
|
2.2
|
$
|
2.2
|
$
|
2.2
|
$
|
2.2
|
$
|
2.3
|
$
|
2.0
|
$
|
2.1
|
$
|
2.6
|
$
|
2.9
|
||||||||||||||||||||||||||||||||
Total Operating Costs
|
US$M
|
$
|
1,677.6
|
$
|
64.1
|
$
|
61.3
|
$
|
67.4
|
$
|
67.3
|
$
|
67.0
|
$
|
62.4
|
$
|
61.9
|
$
|
62.7
|
$
|
61.3
|
$
|
68.3
|
$
|
70.7
|
$
|
68.6
|
$
|
72.0
|
-
|
|||||||||||||||||||||||||||||||
Operating Income before Taxes
|
US$M
|
$
|
2,922.6
|
$
|
116.0
|
$
|
160.9
|
$
|
102.7
|
$
|
118.7
|
$
|
129.5
|
$
|
130.3
|
$
|
126.6
|
$
|
130.6
|
$
|
131.8
|
$
|
108.4
|
$
|
115.5
|
$
|
149.4
|
$
|
174.0
|
-
|
|||||||||||||||||||||||||||||||
Capital Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development Capital
|
US$M
|
$
|
237.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Sustaining Capital, incl. Ongoing Reclamation
|
US$M
|
$
|
188.3
|
$
|
2.0
|
-
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
-
|
$
|
34.6
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Final Closing/Reclamation Capital
|
US$M
|
$
|
10.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
$
|
10.3
|
||||||||||||||||||||||||||||||||||||||||||||
Total Capital Costs
|
US$M
|
$
|
435.7
|
$
|
2.0
|
-
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
-
|
$
|
34.6
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
$
|
10.3
|
-
|
|||||||||||||||||||||||||||||||||||||
Depreciation
|
US$M
|
$
|
435.7
|
$
|
9.9
|
$
|
7.1
|
$
|
9.1
|
$
|
6.5
|
$
|
4.6
|
$
|
7.4
|
$
|
5.3
|
$
|
13.6
|
$
|
13.8
|
$
|
9.8
|
$
|
7.0
|
$
|
9.1
|
$
|
32.9
|
||||||||||||||||||||||||||||||||
Depletion
|
US$M
|
$
|
823.3
|
$
|
32.9
|
$
|
40.2
|
$
|
31.4
|
$
|
34.2
|
$
|
36.1
|
$
|
35.3
|
$
|
34.6
|
$
|
35.4
|
$
|
35.3
|
$
|
30.7
|
$
|
32.4
|
$
|
37.8
|
$
|
42.6
|
||||||||||||||||||||||||||||||||
Income Taxes
|
US$M
|
$
|
434.7
|
$
|
19.1
|
$
|
29.7
|
$
|
16.3
|
$
|
20.4
|
$
|
23.2
|
$
|
22.9
|
$
|
22.7
|
$
|
21.3
|
$
|
21.6
|
$
|
17.7
|
$
|
19.9
|
$
|
26.8
|
$
|
25.7
|
-
|
|||||||||||||||||||||||||||||||
Change in Working Capital
|
US$M
|
-
|
$
|
(0.8
|
)
|
$
|
3.5
|
$
|
(4.4
|
)
|
$
|
1.3
|
$
|
0.9
|
$
|
(0.1
|
)
|
$
|
(0.3
|
)
|
$
|
0.3
|
$
|
0.0
|
$
|
(2.0
|
)
|
$
|
0.7
|
$
|
2.6
|
$
|
2.1
|
$
|
(16.5
|
)
|
|||||||||||||||||||||||||
After Tax Free Cash Flow
|
US$M
|
$
|
2,052.1
|
$
|
95.7
|
$
|
127.7
|
$
|
76.7
|
$
|
97.0
|
$
|
105.4
|
$
|
93.4
|
$
|
104.3
|
$
|
74.3
|
$
|
95.9
|
$
|
92.6
|
$
|
95.0
|
$
|
105.8
|
$
|
135.9
|
$
|
16.5
|
Units |
LOM Total
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Calendar Year
|
2023
|
2024
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
2036
|
2037
|
2038
|
2039
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operation Year
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
16
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mining and Processing Schedule
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Material Mined
|
Mt
|
230.7
|
-
|
-
|
13.6
|
16.0
|
22.3
|
14.7
|
13.6
|
21.3
|
18.5
|
17.6
|
16.3
|
15.6
|
15.9
|
16.5
|
17.1
|
11.6
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Ore Mined
|
Mt
|
136.5
|
-
|
-
|
10.0
|
9.8
|
9.9
|
9.9
|
9.9
|
9.7
|
9.4
|
9.4
|
9.5
|
9.6
|
9.7
|
9.9
|
9.9
|
9.9
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Waste Mined
|
Mt
|
94.2
|
-
|
-
|
3.6
|
6.2
|
12.3
|
4.8
|
3.7
|
11.7
|
9.1
|
8.2
|
6.8
|
6.0
|
6.1
|
6.6
|
7.2
|
1.7
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mining Losses, Oversize, and Trash
|
Mt
|
2.6
|
-
|
-
|
0.3
|
0.2
|
0.3
|
0.2
|
0.2
|
0.2
|
0.2
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.2
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Slimes
|
Mt
|
23.2
|
-
|
-
|
1.8
|
1.6
|
1.7
|
1.7
|
1.8
|
1.5
|
1.4
|
1.4
|
1.4
|
1.5
|
1.7
|
1.9
|
1.9
|
1.8
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Heavy Minerals (THM) In-Situ
|
Mt
|
4.1
|
-
|
-
|
0.4
|
0.4
|
0.4
|
0.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
In-Situ Total Heavy Minerals Grade
|
% THM
|
3.0
|
%
|
-
|
-
|
3.8
|
%
|
4.2
|
%
|
3.6
|
%
|
2.3
|
%
|
2.6
|
%
|
3.0
|
%
|
2.9
|
%
|
2.8
|
%
|
2.7
|
%
|
2.7
|
%
|
2.8
|
%
|
2.8
|
%
|
2.5
|
%
|
3.0
|
%
|
-
|
|||||||||||||||||||||||||||||||||||||||
Mineral Grade Splits
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
% THM
|
39.2
|
%
|
-
|
-
|
40.4
|
%
|
35.9
|
%
|
38.1
|
%
|
42.5
|
%
|
41.6
|
%
|
37.9
|
%
|
36.7
|
%
|
35.2
|
%
|
35.3
|
%
|
36.6
|
%
|
39.3
|
%
|
41.9
|
%
|
42.9
|
%
|
44.2
|
%
|
-
|
|||||||||||||||||||||||||||||||||||||||
Rutile
|
% THM
|
9.2
|
%
|
-
|
-
|
9.5
|
%
|
8.4
|
%
|
8.9
|
%
|
10.0
|
%
|
9.8
|
%
|
8.9
|
%
|
8.6
|
%
|
8.3
|
%
|
8.3
|
%
|
8.6
|
%
|
9.2
|
%
|
9.8
|
%
|
10.1
|
%
|
10.4
|
%
|
-
|
|||||||||||||||||||||||||||||||||||||||
Monazite
|
% THM
|
2.1
|
%
|
-
|
-
|
2.2
|
%
|
1.9
|
%
|
2.0
|
%
|
2.3
|
%
|
2.3
|
%
|
1.9
|
%
|
1.8
|
%
|
1.7
|
%
|
1.8
|
%
|
1.9
|
%
|
2.1
|
%
|
2.3
|
%
|
2.4
|
%
|
2.4
|
%
|
-
|
|||||||||||||||||||||||||||||||||||||||
Zircon
|
% THM
|
11.2
|
%
|
-
|
-
|
11.6
|
%
|
10.2
|
%
|
10.9
|
%
|
12.2
|
%
|
12.0
|
%
|
10.7
|
%
|
10.3
|
%
|
9.9
|
%
|
10.0
|
%
|
10.4
|
%
|
11.2
|
%
|
12.0
|
%
|
12.4
|
%
|
12.7
|
%
|
-
|
|||||||||||||||||||||||||||||||||||||||
In-Situ Mineral Content in Mined Material
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
Mt
|
1.6
|
-
|
-
|
0.2
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
Mt
|
0.4
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
Mt
|
0.1
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Zircon
|
Mt
|
0.5
|
-
|
-
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Wet Concentration Plant Feed
|
Mt
|
133.3
|
-
|
-
|
9.6
|
9.5
|
9.6
|
9.6
|
9.6
|
9.4
|
9.3
|
9.3
|
9.3
|
9.4
|
9.6
|
9.6
|
9.6
|
9.6
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Heavy Mineral Concentrate Produced
|
Mt
|
4.3
|
-
|
-
|
0.4
|
0.4
|
0.4
|
0.2
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Saleable Mineral Products Recovered
|
Mt
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
kt
|
1,293.0
|
-
|
-
|
94.0
|
124.4
|
112.2
|
79.0
|
89.0
|
91.4
|
83.4
|
78.8
|
76.3
|
79.2
|
88.4
|
95.3
|
90.2
|
111.4
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rutile
|
kt
|
226.1
|
-
|
-
|
16.4
|
21.7
|
19.6
|
13.8
|
15.6
|
16.0
|
14.6
|
13.8
|
13.3
|
13.9
|
15.5
|
16.7
|
15.8
|
19.5
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monazite
|
kt
|
62.5
|
-
|
-
|
4.7
|
6.0
|
5.5
|
3.9
|
4.4
|
4.2
|
3.7
|
3.5
|
3.5
|
3.7
|
4.3
|
4.8
|
4.6
|
5.6
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Zircon Premium
|
kt
|
302.6
|
-
|
-
|
22.1
|
29.1
|
26.3
|
18.6
|
20.9
|
21.2
|
19.2
|
18.1
|
17.7
|
18.4
|
20.7
|
22.5
|
21.3
|
26.3
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Zircon Concentrate
|
kt
|
217.6
|
-
|
-
|
15.9
|
20.9
|
18.9
|
13.4
|
15.1
|
15.3
|
13.8
|
13.0
|
12.7
|
13.3
|
14.9
|
16.2
|
15.3
|
18.9
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mineral Product Prices
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$/t
|
$
|
284.2
|
$
|
298.7
|
$
|
313.3
|
$
|
327.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
$
|
309.8
|
||||||||||||||||||||||||||||||||||||||
Rutile
|
US$/t
|
$
|
1,440.5
|
$
|
1,488.8
|
$
|
1,566.4
|
$
|
1,585.3
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
$
|
1,284.2
|
||||||||||||||||||||||||||||||||||||||
Monazite
|
US$/t
|
$
|
13,062.2
|
$
|
14,296.3
|
$
|
15,013.1
|
$
|
14,708.0
|
$
|
14,546.1
|
$
|
14,296.5
|
$
|
14,723.1
|
$
|
15,426.6
|
$
|
16,264.3
|
$
|
16,928.3
|
$
|
17,423.5
|
$
|
17,919.0
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
$
|
18,414.9
|
||||||||||||||||||||||||||||||||||||||
Zircon Premium
|
US$/t
|
$
|
2,376.3
|
$
|
2,429.1
|
$
|
2,398.6
|
$
|
2,309.5
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
$
|
1,687.4
|
||||||||||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$/t
|
$
|
1,069.3
|
$
|
1,093.1
|
$
|
1,079.4
|
$
|
1,039.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
$
|
759.3
|
||||||||||||||||||||||||||||||||||||||
Gross Revenue
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ilmenite
|
US$M
|
$
|
403.1
|
-
|
-
|
$
|
29.5
|
$
|
40.8
|
$
|
34.8
|
$
|
24.5
|
$
|
27.6
|
$
|
28.3
|
$
|
25.8
|
$
|
24.4
|
$
|
23.6
|
$
|
24.5
|
$
|
27.4
|
$
|
29.5
|
$
|
27.9
|
$
|
34.5
|
-
|
|||||||||||||||||||||||||||||||||||||||
Rutile
|
US$M
|
$
|
301.5
|
-
|
-
|
$
|
25.8
|
$
|
34.5
|
$
|
25.2
|
$
|
17.8
|
$
|
20.0
|
$
|
20.5
|
$
|
18.7
|
$
|
17.7
|
$
|
17.1
|
$
|
17.8
|
$
|
19.9
|
$
|
21.4
|
$
|
20.3
|
$
|
25.0
|
-
|
|||||||||||||||||||||||||||||||||||||||
Monazite
|
US$M
|
$
|
1,027.9
|
-
|
-
|
$
|
70.0
|
$
|
88.0
|
$
|
79.9
|
$
|
56.4
|
$
|
65.3
|
$
|
65.3
|
$
|
60.2
|
$
|
59.2
|
$
|
60.7
|
$
|
66.9
|
$
|
79.4
|
$
|
88.3
|
$
|
84.3
|
$
|
104.0
|
-
|
|||||||||||||||||||||||||||||||||||||||
Zircon Premium
|
US$M
|
$
|
544.4
|
-
|
-
|
$
|
53.1
|
$
|
67.2
|
$
|
44.4
|
$
|
31.4
|
$
|
35.3
|
$
|
35.8
|
$
|
32.4
|
$
|
30.6
|
$
|
29.8
|
$
|
31.1
|
$
|
35.0
|
$
|
37.9
|
$
|
36.0
|
$
|
44.4
|
-
|
|||||||||||||||||||||||||||||||||||||||
Zircon Concentrate
|
US$M
|
$
|
176.2
|
-
|
-
|
$
|
17.2
|
$
|
21.7
|
$
|
14.4
|
$
|
10.2
|
$
|
11.4
|
$
|
11.6
|
$
|
10.5
|
$
|
9.9
|
$
|
9.6
|
$
|
10.1
|
$
|
11.3
|
$
|
12.3
|
$
|
11.6
|
$
|
14.4
|
-
|
|||||||||||||||||||||||||||||||||||||||
Total Gross Revenue
|
US$M
|
$
|
2,453.1
|
-
|
-
|
$
|
195.4
|
$
|
252.2
|
$
|
198.7
|
$
|
140.2
|
$
|
159.6
|
$
|
161.5
|
$
|
147.7
|
$
|
141.8
|
$
|
140.9
|
$
|
150.5
|
$
|
173.0
|
$
|
189.4
|
$
|
180.1
|
$
|
222.3
|
-
|
|||||||||||||||||||||||||||||||||||||||
Operating Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mining
|
US$M
|
$
|
365.5
|
-
|
-
|
$
|
22.8
|
$
|
25.6
|
$
|
33.2
|
$
|
24.0
|
$
|
22.7
|
$
|
32.0
|
$
|
28.5
|
$
|
27.3
|
$
|
25.8
|
$
|
25.0
|
$
|
25.3
|
$
|
26.1
|
$
|
27.0
|
$
|
20.2
|
||||||||||||||||||||||||||||||||||||||||
Wet Processing Plant
|
US$M
|
$
|
136.0
|
-
|
-
|
$
|
9.8
|
$
|
9.7
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
$
|
9.6
|
$
|
9.5
|
$
|
9.5
|
$
|
9.6
|
$
|
9.6
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
$
|
9.8
|
||||||||||||||||||||||||||||||||||||||||
Slimes Tailings Disposal
|
US$M
|
$
|
87.6
|
-
|
-
|
$
|
6.7
|
$
|
6.1
|
$
|
6.5
|
$
|
6.4
|
$
|
6.6
|
$
|
5.9
|
$
|
5.4
|
$
|
5.4
|
$
|
5.6
|
$
|
5.8
|
$
|
6.3
|
$
|
6.8
|
$
|
7.0
|
$
|
6.8
|
||||||||||||||||||||||||||||||||||||||||
Mineral Separation Plant
|
US$M
|
$
|
174.3
|
-
|
-
|
$
|
15.0
|
$
|
15.9
|
$
|
14.2
|
$
|
10.6
|
$
|
11.5
|
$
|
12.4
|
$
|
11.9
|
$
|
11.8
|
$
|
11.6
|
$
|
11.6
|
$
|
11.9
|
$
|
11.9
|
$
|
11.4
|
$
|
12.8
|
||||||||||||||||||||||||||||||||||||||||
General & Administration
|
US$M
|
$
|
96.9
|
-
|
-
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
$
|
6.9
|
||||||||||||||||||||||||||||||||||||||||
Landowner Royalties
|
US$M
|
$
|
59.0
|
-
|
-
|
$
|
9.8
|
$
|
12.6
|
$
|
9.9
|
$
|
1.4
|
-
|
$
|
4.0
|
$
|
5.9
|
$
|
4.3
|
$
|
2.1
|
$
|
6.8
|
-
|
-
|
-
|
$
|
2.2
|
-
|
|||||||||||||||||||||||||||||||||||||||||||
Transport and Logistics Costs
|
US$M
|
$
|
28.7
|
-
|
$
|
2.1
|
$
|
2.8
|
$
|
2.5
|
$
|
1.8
|
$
|
2.0
|
$
|
1.9
|
$
|
1.7
|
$
|
1.6
|
$
|
1.6
|
$
|
1.7
|
$
|
2.0
|
$
|
2.2
|
$
|
2.1
|
$
|
2.6
|
|||||||||||||||||||||||||||||||||||||||||
Total Operating Costs
|
US$M
|
$
|
947.9
|
-
|
-
|
$
|
73.2
|
$
|
79.6
|
$
|
83.1
|
$
|
60.9
|
$
|
59.6
|
$
|
72.8
|
$
|
69.9
|
$
|
66.9
|
$
|
63.1
|
$
|
67.4
|
$
|
62.2
|
$
|
63.8
|
$
|
64.1
|
$
|
61.3
|
-
|
|||||||||||||||||||||||||||||||||||||||
Operating Income before Taxes
|
US$M
|
$
|
1,505.2
|
-
|
-
|
$
|
122.3
|
$
|
172.6
|
$
|
115.6
|
$
|
79.2
|
$
|
100.0
|
$
|
88.7
|
$
|
77.8
|
$
|
74.9
|
$
|
77.7
|
$
|
83.0
|
$
|
110.8
|
$
|
125.6
|
$
|
116.0
|
$
|
160.9
|
-
|
|||||||||||||||||||||||||||||||||||||||
Capital Costs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development Capital
|
US$M
|
$
|
237.2
|
$
|
42.2
|
$
|
186.3
|
$
|
8.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Sustaining Capital, incl. Ongoing Reclamation
|
US$M
|
$
|
97.1
|
-
|
-
|
-
|
-
|
$
|
16.1
|
-
|
$
|
2.0
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
$
|
34.6
|
-
|
$
|
14.2
|
$
|
2.0
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||
Final Closing/Reclamation Capital
|
US$M
|
$
|
10.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
$
|
10.3
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Capital Costs
|
US$M
|
$
|
344.5
|
$
|
42.2
|
$
|
186.3
|
$
|
8.7
|
-
|
$
|
16.1
|
-
|
$
|
2.0
|
$
|
14.2
|
-
|
-
|
$
|
14.2
|
$
|
34.6
|
-
|
$
|
14.2
|
$
|
2.0
|
$
|
10.3
|
-
|
||||||||||||||||||||||||||||||||||||||||||
Depreciation
|
US$M
|
$
|
344.5
|
-
|
-
|
$
|
67.8
|
$
|
48.4
|
$
|
39.2
|
$
|
28.0
|
$
|
20.5
|
$
|
18.7
|
$
|
13.4
|
$
|
9.6
|
$
|
10.9
|
$
|
17.6
|
$
|
12.6
|
$
|
13.0
|
$
|
9.9
|
$
|
34.9
|
||||||||||||||||||||||||||||||||||||||||
Depletion
|
US$M
|
$
|
437.6
|
-
|
-
|
$
|
27.2
|
$
|
46.0
|
$
|
35.4
|
$
|
25.6
|
$
|
29.9
|
$
|
29.5
|
$
|
26.6
|
$
|
25.7
|
$
|
25.7
|
$
|
26.5
|
$
|
31.7
|
$
|
34.6
|
$
|
32.9
|
$
|
40.2
|
||||||||||||||||||||||||||||||||||||||||
Income Taxes
|
US$M
|
$
|
189.0
|
-
|
-
|
$
|
7.1
|
$
|
20.4
|
$
|
10.7
|
$
|
6.7
|
$
|
13.0
|
$
|
10.6
|
$
|
9.9
|
$
|
10.4
|
$
|
10.7
|
$
|
10.2
|
$
|
17.4
|
$
|
20.4
|
$
|
19.1
|
$
|
22.4
|
-
|
|||||||||||||||||||||||||||||||||||||||
Change in Working Capital
|
US$M
|
-
|
-
|
-
|
$
|
12.4
|
$
|
4.3
|
$
|
(4.4
|
)
|
$
|
(3.5
|
)
|
$
|
1.7
|
$
|
(0.6
|
)
|
$
|
(1.1
|
)
|
$
|
(0.3
|
)
|
$
|
0.2
|
$
|
0.4
|
$
|
2.3
|
$
|
1.3
|
$
|
(0.8
|
)
|
$
|
3.5
|
$
|
(15.4
|
)
|
||||||||||||||||||||||||||||||||
After Tax Free Cash Flow
|
US$M
|
$
|
971.7
|
$
|
(42.2
|
)
|
$
|
(186.3
|
)
|
$
|
94.0
|
$
|
147.9
|
$
|
93.2
|
$
|
76.0
|
$
|
83.4
|
$
|
64.6
|
$
|
69.0
|
$
|
64.8
|
$
|
52.7
|
$
|
37.9
|
$
|
91.1
|
$
|
89.8
|
$
|
95.7
|
$
|
124.8
|
$
|
15.4
|
19.3 |
Sensitivity Analysis
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
20. |
Adjacent Properties
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
21. |
Other Relevant Data and Information
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
22. |
Interpretation and Conclusions
|
• |
Low complexity mining practices can be employed utilizing local service providers.
|
• |
Mining footprint can be controlled to limit environmental and social impacts.
|
• |
Mining approach presented returns land mass to pre-mining conditions as minimum.
|
• |
Signed Memorandum of Understanding (MOU) for rare earth concentrate and titanium minerals (rutile and ilmenite) and zircon products.
|
• |
Shipping advantage, given that a large proportion of the rare earth concentrate and titanium (rutile and ilmenite) products are anticipated to be sold within the U.S.
|
• |
Exposure to high-demand, future-facing commodities experiencing increasing commodity prices.
|
• |
The net present value of the 25-year based Project is $692M at an 8% discount rate and after tax.
|
• |
The internal rate of return (IRR) is 40%.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
23. |
Recommendations
|
• |
Continued exploration and expansion of the Company’s land position;
|
• |
Advancing project permitting and development approvals;
|
• |
Commencement of a pre-feasibility study to optimize mine and process design;
|
• |
Performing feasibility study level flowsheet development test work (ongoing);
|
• |
Develop a Mineral Demonstration Facility on site (completed desliming, planning wet concentration and mineral separation stages.)
|
• |
Investigation of product upgrading and downstream processing;
|
• |
Undertaking a lifecycle analysis for the Company’s mineral and metal projects and operations;
|
• |
Continue implementation of sustainable operating and rehabilitation practices with UTIA;
|
• |
Continued stakeholder awareness and engagement; and
|
• |
Formalizing agreements with a number of prospective strategic, technical and offtake partners.
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
24. |
References
|
IPERIONX TITAN PROJECT – INITIAL ASSESSMENT
|
25. |
Reliance on Information Provided by the Registrant
|
• |
Section 16: Market Studies. Pricing information was based on data sourced from Adamas Intelligence, TZMI and IperionX.
|
• |
Section 17: Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups. This is based on the information from HDR, PGS Consults, UTIA and IperionX.
|
• |
the filing and use of the technical report summary titled “Technical Report Summary for Titan Project” (as amended, the “Technical Report Summary”), as an exhibit to the Form 20-F;
|
• |
the use of and references to my name, including my status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the Securities and Exchange Commission), in connection with the Form 20-F and the
Technical Report Summary;
|
• |
any extracts from, or summaries of, the Technical Report Summary in the Form 20-F and the use of information derived, summarized, quoted or referenced from the Technical Report Summary, or portions thereof, that was prepared by me,
that I supervised the preparation of and/or that was reviewed and approved by me, that is included or incorporated by reference in the Form 20-F; and
|
• |
the incorporation by reference in the Registration Statement on Form S-8 (File No. 333-267088) of the above items as included in the Form 20-F.
|
Date:
|
May 30, 2023
|
|
By:
|
/s/ Adam Karst | |
Name:
|
Adam Karst
|
|
Title
|
President & Principal Geologist
|
• |
the filing and use of the technical report summary titled “Technical Report Summary for Titan Project” (as amended, the “Technical Report Summary”), as an exhibit to the Form 20-F;
|
• |
the use of and references to my name, including my status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the Securities and Exchange Commission), in connection with the Form 20-F and the
Technical Report Summary;
|
• |
any extracts from, or summaries of, the Technical Report Summary in the Form 20-F and the use of information derived, summarized, quoted or referenced from the Technical Report Summary, or portions thereof, that was prepared by me, that
I supervised the preparation of and/or that was reviewed and approved by me, that is included or incorporated by reference in the Form 20-F; and
|
• |
the incorporation by reference in the Registration Statement on Form S-8 (File No. 333-267088) of the above items as included in the Form 20-F.
|
Date:
|
May 30, 2023
|
|
By:
|
/s/ Eugene Dardengo | |
Name:
|
Eugene Dardengo
|
|
Title:
|
Consultant
|
• |
the filing and use of the technical report summary titled “Technical Report Summary for Titan Project” (as amended, the “Technical Report Summary”), as an exhibit to the Form 20-F;
|
• |
the use of and references to my name, including my status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the Securities and Exchange Commission), in connection with the Form 20-F and the
Technical Report Summary;
|
• |
any extracts from, or summaries of, the Technical Report Summary in the Form 20-F and the use of information derived, summarized, quoted or referenced from the Technical Report Summary, or portions thereof, that was prepared by me, that
I supervised the preparation of and/or that was reviewed and approved by me, that is included or incorporated by reference in the Form 20-F; and
|
• |
the incorporation by reference in the Registration Statement on Form S-8 (File No. 333-267088) of the above items as included in the Form 20-F.
|
Date:
|
May 30, 2023
|
|
By:
|
/s/ Stephen Miller | |
Name:
|
Stephen Miller
|
|
Title:
|
Senior Manager APAC
|
• |
the filing and use of the technical report summary titled “Technical Report Summary for Titan Project” (as amended, the “Technical Report Summary”), as an exhibit to the Form 20-F;
|
• |
the use of and references to my name, including my status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the Securities and Exchange Commission), in connection with the Form 20-F and the
Technical Report Summary;
|
• |
any extracts from, or summaries of, the Technical Report Summary in the Form 20-F and the use of information derived, summarized, quoted or referenced from the Technical Report Summary, or portions thereof, that was prepared by me, that I
supervised the preparation of and/or that was reviewed and approved by me, that is included or incorporated by reference in the Form 20-F; and
|
• |
the incorporation by reference in the Registration Statement on Form S-8 (File No. 333-267088) of the above items as included in the Form 20-F.
|
Date:
|
May 30, 2023
|
|
By:
|
/s/ Jacques Parent | |
Name:
|
Jacques Parent
|
|
Title:
|
Senior Advisor (Primero)
|