The Conversation (0)
Novo Resources Corp. ( "Novo" or the "Company" ) (TSX: NVO, NVO.WT & NVO.WT.A) (OTCQX: NSRPF) reports its financial results for the six-month period ended June 30, 2022. All amounts are expressed in Canadian dollars, unless otherwise noted.
This news release should be read together with Novo's management's discussion and analysis (the " MD&A ") and condensed interim consolidated financial statements (the " Financial Statements ") for the six-month period ended June 30, 2022 (" H1 2022 ") which are available under Novo's profile on SEDAR (www.sedar.com). The three-month period ended June 30, 2022 is referred to as " Q2 2022 " in this news release.
Q2 2022 Highlights
- Revenue of $29.7 million from the sale of 12,378 ounces of gold from the Company's Beatons Creek gold project (the " Beatons Creek Project ") in Q2 2022 at an average realized price 1 of $2,400 / A$2,635 / US$1,880 per ounce, and revenue of $61.6 million from the sale of 25,742 ounces of gold in H1 2022 in line with revised guidance 2 and at an average realized price 1 of $2,394 / A$2,618 / US$1,883
- Cash and cash equivalents of $74.9 million as at June 30, 2022
- Aggregate investment portfolio balance of $57.9 million 3 , which included Novo's remaining 6.75 million shares of New Found Gold Corp. (TSXV: NFG) (" New Found ") with a fair value of $38.9 million ($5.77 per share) as at June 30, 2022
- Novo sold 8.25 million shares of New Found at $8.35 per share for gross proceeds of $68.9 million during Q2 2022 (" Tranche 1 "), and completed the sale of its remaining 6.75 million shares of New Found at $8.45 per share for gross proceeds of $57.0 million subsequent to June 30, 2022 4 (" Tranche 2 "). A financial asset totaling $16.3 million was recognized as at June 30, 2022 and represents the Tranche 2 forward contract at the agreed price of $8.45 per New Found share
- Continuing focus on high-priority exploration targets, with exploration spend of $11.4 million in Q2 2022 and $15.3 million in H1 2022, including $4.6 million on the Beatons Creek Project Fresh drill-out and feasibility study 5 which is expected to be completed in late 2022
- $0.4 million was invested in capital projects during Q2 2022, and $2.3 million was invested in capital projects in H1 2022
- Earnings before interest, taxes, depreciation and amortization (" EBITDA ") 1 of $(3.5) million and adjusted EBITDA 1 of $(21.8) million in Q2 2022, and EBITDA 1 of $(6.3) million and adjusted EBITDA 1 of $(25.3) million in H1 2022
- Total cash costs 1 of $2,598 / A$2,852 / US$2,035 per ounce sold and all-in sustaining costs (" AISC ") 1 of $3,198 / A$3,510 / US$2,505 per ounce sold in Q2 2022, and total cash costs 1 of $2,307 / A$2,523 / US$1,815 per ounce sold and AISC 1 of $2,930 / A$3,204 / US$2,304 per ounce sold in H1 2022
- Conversion of Sumitomo Corporation's notional interest in Novo's Egina project in the Pilbara region of Western Australia to an equity stake in Novo comprised of 3,382,550 Novo common shares representing a 1.36% shareholder on the date of issuance, with all shares subject to orderly sale restrictions and a twelve-month contractual hold period expiring on April 21, 2023 6
- Production to pause at the Beatons Creek Project and the Golden Eagle processing facility (" Golden Eagle Plant "), with mining of the Oxide mineral resource ending in Q3 2022 followed by a phased wind-down of operational activities finishing by the end of October 2022 7
Financial Highlights
| In thousands of CAD, | For the three months ended | For the six months ended | ||||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | ||||||
| Gold sold | Oz Au | 12,378 | 13,958 | 25,742 | 17,456 | |||||
| Average realized price 1 | $/oz | 2,400 | 2,270 | 2,394 | 2,259 | |||||
| Average realized price 1 | AUD$/oz | 2,635 | 2,401 | 2,618 | 2,348 | |||||
| Average realized price 1 | USD$/oz | 1,880 | 1,849 | 1,883 | 1,811 | |||||
| Total revenue | $ | 29,685 | 31,704 | 61,560 | 39,422 | |||||
| Cost of goods sold | $ | (42,524 | ) | (31,704 | ) | (79,899 | ) | (39,422 | ) | |
| General and exploration expenditure | $ | (14,904 | ) | (9,697 | ) | (22,943 | ) | (5,248 | ) | |
| Other income, net | $ | 18,283 | 2,915 | 18,953 | 1,006 | |||||
| Finance items | $ | (7,157 | ) | (9,738 | ) | (7,220 | ) | (11,164 | ) | |
| Income tax expense | $ | (2,198 | ) | - | (2,198 | ) | - | |||
| Net loss for the period after tax | $ | (18,815 | ) | (16,520 | ) | (31,747 | ) | (15,406 | ) | |
| Basic and diluted profit / (loss) per common share | $/share | (0.08 | ) | (0.07 | ) | (0.13 | ) | (0.07 | ) | |
| EBITDA 1 | $ | (3,534 | ) | (3,099 | ) | (6,321 | ) | 2,862 | ||
| Adjusted EBITDA 1 | $ | (21,817 | ) | (6,014 | ) | (25,274 | ) | 1,856 | ||
| Adjusted loss 1 | $ | (37,098 | ) | (19,244 | ) | (50,700 | ) | (31,161 | ) | |
| Adjusted loss per common share 1 | $/share | (0.15 | ) | (0.08 | ) | (0.20 | ) | (0.13 | ) | |
| Total cash costs 1 | $/oz | 2,598 | 2,003 | 2,307 | 1,846 | |||||
| Total cash costs 1 | AUD$/oz | 2,852 | 2,118 | 2,523 | 1,919 | |||||
| Total cash costs 1 | USD$/oz | 2,035 | 1,631 | 1,815 | 1,481 | |||||
| AISC 1 | $/oz | 3,198 | 2,604 | 2,930 | 2,771 | |||||
| AISC 1 | AUD$/oz | 3,510 | 2,753 | 3,204 | 2,880 | |||||
| AISC 1 | USD$/oz | 2,505 | 2,120 | 2,304 | 2,222 | |||||
Novo generated revenue of $29.7 million in Q2 2022 from the sale of 12,378 ounces of gold at an average realized price 1 of $2,400 / A$2,852 / US$1,880 per ounce, and $61.6 million in H1 2022 from the sale of 25,742 ounces of gold at an average realized price 1 of $2,394 / A$2,523 / US$1,883 per ounce in Q2 2022.
398,830 tonnes of mineralized material were processed through the Golden Eagle Plant in Q2 2022 equating to an annual processing rate of approximately 1.6 million tonnes per annum, and 793,212 tonnes of mineralized material were processed in H1 2022.
Processed material had an average head grade of 1.02 g/t Au with average recovery of 93.5% resulting in 12,610 ounces of gold produced in Q2 2022, and an average head grade of 1.09 g/t Au with average recovery of 92.5% resulting in 25,988 ounces of gold produced 8 in H1 2022.
The Company generated a net loss of $(18.8) million or $(0.08) per share in Q2 2022 and a net loss of $(31.7) million or $(0.13) per share in H1 2022.
EBITDA 1 totaled $(3.5) million in Q2 2022 ($(6.3) million in H1 2022), and adjusted EBITDA 1 totaled $(21.8) million in Q2 2022 ($(25.3) million in H1 2022).
Total cash costs 1 were $2,598 / A$2,852 / US$2,035 in Q2 2022 ($2,307 / A$2,523 / US$ 1,815 in H1 2022), and AISC 1 was $3,198 / A$3,510 / US$2,505 in Q2 2022 ($2,930 / A$3,204 / US$2,304 in H1 2022). Total cash costs 1 and AISC 1 are heavily influenced by the number of ounces of gold sold and are higher than anticipated due to, among other things, a lower production base than originally forecast.
Adjusted earnings (losses) 1 were $(37.1) million or $(0.15) per share in Q2 2022 and $(50.7) million or $(0.20) per share in H1 2022. Adjustments to net earnings (losses) for the period include minor non-operational income, non-cash foreign exchange gains, and non-cash gains resulting from the movement in the fair value of certain marketable securities.
The Company is committed to aggressively advancing its highly prospective exploration portfolio and devoted $11.4 million to such efforts in H1 2022. In addition, the Company is advancing the Beatons Creek project Fresh feasibility study and incurred $4.6 million through H1 2022, with an expected completion date in Q4 2022 5 .
Financial Position
| In thousands of CAD, | June 30, 2022 | December 31, 2021 | December 31, 2020 |
| except where noted | $'000 | $'000 | $'000 |
| Cash | 74,737 | 32,345 | 40,494 |
| Short-term investments | 147 | 108 | 195 |
| Working capital 1 | 62,565 | 3,925 | 14,071 |
| Credit Facility adjusted working capital (USD) 1 | 96,025 | 23,332 | 25,089 |
| Marketable securities 1 | 57,905 | 156,209 | 18,770 |
| Available liquidity 1 | 144,225 | 102,868 | 59,623 |
| Total assets | 385,322 | 462,682 | 456,408 |
| Current liabilities excluding current portion of financial liabilities | 18,454 | 19,805 | 12,083 |
| Non-current liabilities excluding non-current portion of financial liabilities | 33,248 | 36,342 | 28,615 |
| Financial liabilities (current and non-current) | 74,781 | 75,608 | 86,271 |
| Total liabilities | 132,795 | 148,420 | 126,969 |
| Shareholders' equity | 252,527 | 314,262 | 329,439 |
The Company held cash and cash equivalents of $74.9 million as at June 30, 2022, with a working capital 1 balance of $62.6 million. Tranche 1 settled for gross proceeds $68.9 million during Q2 2022. The Company's remaining 6.75 million shares, which represent a 4.02% undiluted stake in New Found, were classified as a current financial asset as at June 30, 2022 pursuant to Tranche 2 sale plans which settled in August 2022 and provided Novo with additional gross proceeds of $57.0 million 3 .
During Q2 2022, Sumitomo Corporation of Tokyo, Japan elected to convert its interest under the farmin and joint venture arrangement (the " Agreement ") over the Company's Egina project, and Novo elected to reimburse Sumitomo through the issuance of 3,382,550 common shares 9 with a fair value of $3.2 million based on the Company's closing price on April 21, 2022 of $0.96 as compared to Sumitomo's aggregate funding of A$7.8 million (approximately $7.2 million) through April 21, 2022.
Tax payable of $1.5 million represents the estimated capital gains tax payable in Canada on Tranche 1 after application of Novo's available Canadian tax losses. Deferred tax liabilities represent the Company's estimate of capital gains tax payable on the fair value of the Company's marketable securities. Approximately $6.4 million of this deferred tax liability relates to the capital gains tax payable on Tranche 2 and will be reclassified to tax payable during Q3 2022. The Company is in the process of determining its aggregate capital gains tax liability and intends to apply available tax losses in order to decrease any amount payable.
Sprott Resource Lending Corp. (" Sprott "), Novo's senior secured lender, waived any event of default which was triggered by Novo's recent operational pause at the Beatons Creek Project 7 in anticipation of full repayment of the US$40 million (currently approximately C$51.1 million) senior secured credit facility (the " Sprott Facility ") subsequent to completion of Tranche 2. Repayment of the Sprott Facility was completed on August 12, 2022 10 .
Outlook
The Company expects to produce 9 – 11 koz Au from the Beatons Creek Project in Q3 2022, with drawdown of inventory expected to add an additional 1 koz Au in Q4 2022 as Phase One Oxide operations at the Beatons Creek Project wind down through October 2022 11 . This forecast is subject to the Company's ability to manage the impact to operations from COVID-19.
Non-IFRS Measures
Certain non-IFRS measures have been included in this news release. The Company believes that these measures, in addition to measures prepared in accordance with International Financial Reporting Standards (" IFRS "), provide readers with an improved ability to evaluate its underlying performance and to compare it to information reported by other companies. The non-IFRS measures are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. These measures do not have any standardized meaning prescribed under IFRS, and therefore may not be comparable to similar measures presented by other companies.
Average Realized Price
The Company uses the average realized price per ounce of gold sold to better understand the gold price and, once applicable, cash margin realized throughout a period.
Average realized price is calculated as revenue from contracts with customers plus treatment and refinery charges included in dore revenue less silver revenue divided by gold ounces sold.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, | For the three months ended | For the six months ended | ||||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | ||||||
| Revenue from contracts with customers | $ | 29,685 | 31,704 | 61,560 | 39,422 | |||||
| Treatment and refining charges | $ | 69 | 51 | 175 | 98 | |||||
| Less: Silver revenue ( Note 17 of the Financial Statements ) | $ | (43 | ) | (70 | ) | (97 | ) | (89 | ) | |
| Gold revenue | $ | 29,711 | 31,685 | 61,638 | 39,431 | |||||
| Gold sold | oz | 12,378 | 13,958 | 25,742 | 17,456 | |||||
| Average realized price | $/oz | 2,400 | 2,270 | 2,394 | 2,259 | |||||
| Foreign exchange rate | CAD:AUD | 1.0976 | 1.0575 | 1.0935 | 1.0396 | |||||
| Average realized price | AUD$/oz | 2,635 | 2,401 | 2,618 | 2,348 | |||||
| Foreign exchange rate | CAD:USD | 0.7834 | 0.8144 | 0.7865 | 0.8019 | |||||
| Average realized price | USD$/oz | 1,880 | 1,849 | 1,883 | 1,811 | |||||
Total Cash Costs
The Company reports total cash costs on a per gold ounce sold basis. In addition to measures prepared in accordance with IFRS, such as revenue, the Company believes this information can be used to evaluate its performance and ability to generate operating earnings and cash flow from its mining operations. The Company uses this metric to monitor operating cost performance.
Total cash costs include cost of sales such as mining, processing, mine general and administrative costs, royalties, selling costs, and changes in inventories less non-cash depreciation and depletion, write-down of inventories and site share-based payments where applicable, and silver revenue divided by gold ounces sold to arrive at total cash costs per ounce of gold sold.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, | For the three months ended | For the six months ended | |||||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||
| Gold sold | Oz Au | 12,378 | 13,958 | 25,742 | 17,456 | ||||||
| Total cash cost reconciliation | |||||||||||
| Cost of sales | $ | 42,524 | 31,704 | 79,899 | 39,422 | ||||||
| Less: Depreciation and depletion* | $ | (10,322 | ) | (3,683 | ) | (20,404 | ) | (7,104 | ) | ||
| Less: Silver Revenue (Note 17 of the Financial Statements) | $ | (43 | ) | (70 | ) | (97 | ) | (89 | ) | ||
| Total cash costs | $ | 32,159 | 27,951 | 59,398 | 32,229 | ||||||
| Cash costs per oz of gold sold | $/oz | 2,598 | 2,003 | 2,307 | 1,846 | ||||||
| Foreign exchange rate | CAD:AUD | 1.0976 | 1.0575 | 1.0935 | 1.0396 | ||||||
| Cash costs per oz of gold sold | AUD$/oz | 2,852 | 2,118 | 2,523 | 1,919 | ||||||
| Foreign exchange rate | CAD:USD | 0.7834 | 0.8144 | 0.7865 | 0.8019 | ||||||
| Cash costs per oz of gold sold | USD$/oz | 2,035 | 1,631 | 1,815 | 1,481 | ||||||
*Depreciation and depletion are reconciled to aggregate depreciation and depletion in the operating adjustments in the condensed interim consolidated statements of cash flows in the Financial Statements.
All-in Sustaining Costs
The Company believes that AISC more fully defines the total costs associated with producing gold. AISC is calculated based on the definitions published by the World Gold Council (" WGC "). The WGC is not a regulatory organization. The Company calculates AISC as the sum of total cash costs (as described above), sustaining capital expenditures (excluding significant projects considered expansionary in nature), accretion on decommissioning and restoration provisions, treatment and refinery charges, payments on lease obligations, site share-based payments where applicable, and corporate administrative costs less any share-based payments directly attributable to exploration and non-operating payments on lease obligations, all divided by gold ounces sold during the period to arrive at a per ounce amount.
Other companies may calculate this measure differently as a result of differences in underlying principles and policies applied. Differences may also arise due to a different definition of sustaining versus expansion capital.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, | For the three months ended | For the six months ended | ||||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | ||||||
| Gold sold | Oz Au | 12,378 | 13,958 | 25,742 | 17,456 | |||||
| All-in sustaining cost reconciliation | ||||||||||
| Total cash costs | $ | 32,159 | 27,951 | 59,398 | 32,229 | |||||
| Sustaining capital expenditures | $ | 807 | - | 2,693 | - | |||||
| Accretion on rehabilitation provision (Note 21 of the Financial Statements) | $ | 218 | 113 | 363 | 182 | |||||
| Treatment and refinery charges | $ | 69 | 51 | 175 | 98 | |||||
| Payments on lease obligations (Note 13 of the Financial Statements) | $ | 2,895 | 2,698 | 5,681 | 4,905 | |||||
| Less: non-operating payments on lease obligations* | $ | (119 | ) | (156 | ) | (231 | ) | (310 | ) | |
| Site share-based compensation | $ | - | - | - | - | |||||
| Corporate administrative costs (Note 19 of the Financial Statements) | $ | 3,553 | 7,409 | 7,554 | 15,052 | |||||
| Less: exploration share-based payments** | $ | - | (1,724 | ) | (213 | ) | (3,792 | ) | ||
| Total all-in sustaining costs | $ | 39,582 | 36,342 | 75,420 | 48,364 | |||||
| AISC per oz of gold sold | $/oz | 3,198 | 2,604 | 2,930 | 2,771 | |||||
| Foreign exchange rate | CAD:AUD | 1.0976 | 1.0575 | 1.0935 | 1.0396 | |||||
| AISC per oz of gold sold | AUD$/oz | 3,510 | 2,753 | 3,204 | 2,880 | |||||
| Foreign exchange rate | CAD:USD | 0.7834 | 0.8144 | 0.7865 | 0.8019 | |||||
| AISC per oz of gold sold | USD$/oz | 2,505 | 2,120 | 2,304 | 2,222 | |||||
*The non-operating payments on lease obligations adjustment includes lease amounts which are not directly related to the Company's operations at the Beatons Creek Project. This figure is not separately disclosed in the Financial Statements.
**Share-based payment expenses directly attributable to the Company's exploration staff are excluded from the calculation of AISC. This figure is not separately disclosed in the Financial Statements and is a subset of the share-based payments expense outlined in Note 19 of the Financial Statements.
EBITDA
The Company uses EBITDA to better understand its ability to generate liquidity by producing operating cash flow to fund working capital needs, service debt obligations, and fund capital expenditures.
EBITDA is defined as net earnings before interest and finance expense/income, current and deferred income tax expenses and depreciation and depletion. EBITDA is also adjusted for non-recurring transactions such as the change in fair value of derivative instruments, foreign exchanges gains and losses, gains and losses on the disposal of assets, impairment, and other income.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, | For the three months ended | For the six months ended | |||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||
| $'000 | $'000 | $'000 | $'000 | ||||||
| Net (loss) / profit for the period | (18,815 | ) | (16,520 | ) | (31,747 | ) | (15,406 | ) | |
| Interest and finance expense | 7,340 | 9,750 | 7,413 | 11,184 | |||||
| Interest and finance income | (183 | ) | (12 | ) | (193 | ) | (20 | ) | |
| Current income tax expense / (income) | (2,198 | ) | - | (2,198 | ) | - | |||
| Deferred income tax expense | - | - | - | - | |||||
| Depreciation and depletion* | 10,322 | 3,683 | 20,404 | 7,104 | |||||
| EBITDA | (3,534 | ) | (3,099 | ) | (6,321 | ) | 2,862 | ||
| Other (income) / expenses (Note 22 of the Financial Statements) | (18,283 | ) | (2,915 | ) | (18,953 | ) | (1,006 | ) | |
| Adjusted EBITDA | (21,817 | ) | (6,014 | ) | (25,274 | ) | 1,856 | ||
*Depreciation and depletion is reconciled to aggregate depreciation and depletion in the operating adjustments in the consolidated statements of cash flows in the Financial Statements.
Adjusted Earnings and Adjusted Basic and Diluted Earnings per Share
The Company uses adjusted earnings and adjusted basic and diluted earnings per share to measure its underlying operating and financial performance.
Adjusted earnings are defined as net earnings adjusted to exclude specific items that are significant, but not reflective of the Company's underlying operations, including: foreign exchange (gain) loss, (gain) loss on financial instruments at fair value, impairment, and non-recurring gains and losses on treatment of marketable securities, sale of exploration and evaluation assets, and associated tax impacts. Adjusted basic and diluted earnings per share are calculated using the weighted average number of shares outstanding under the basic and diluted method of earnings per share as determined under IFRS.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, | For the three months ended | For the six months ended | ||||||||
| except where noted | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | ||||||
| Basic weighted average shares outstanding | 248,541,466 | 236,525,772 | 248,293,389 | 233,849,893 | ||||||
| Adjusted earnings and adjusted basic earnings per share reconciliation | ||||||||||
| Net loss for the period | $ | (18,815 | ) | (16,520 | ) | (31,747 | ) | (15,406 | ) | |
| Adjusted for: | ||||||||||
| Other income (Note 22 of the Financial Statements) | $ | (18,283 | ) | (2,915 | ) | (18,953 | ) | (1,006 | ) | |
| Profit on disposal of exploration asset | $ | - | 191 | - | (14,749 | ) | ||||
| Adjusted earnings | $ | (37,098 | ) | (19,244 | ) | (50,700 | ) | (31,161 | ) | |
| Adjusted basic earnings per share | $/share | (0.15 | ) | (0.08 | ) | (0.20 | ) | (0.13 | ) | |
Available Liquidity
The Company believes that available liquidity provides an accurate measure of the Company's ability to liquidate assets in order to satisfy its liabilities. The Company uses this metric to help monitor its risk profile.
Available liquidity includes cash, short-term investments, and assets which are readily saleable within the next 12 months, including gold in circuit and stockpiles, receivables, marketable securities (to the extent that an established market exists for such marketable securities, they are free of any long-term trading restrictions, and sufficient historical volume exists to liquidate holdings within 12 months), and gold specimens. The market value of certain marketable securities has been used in the calculation of available liquidity which may not reconcile to the accounting treatment of such marketable securities. Refer to the MD&A and Notes 6 and 11 of the Financial Statements.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| June 30, 2022 | December 31, 2021 | |
| $'000 | $'000 | |
| Cash | 74,737 | 32,345 |
| Short-term investments | 147 | 108 |
| Gold in circuit | 1,013 | 788 |
| Stockpiles | 6,569 | 4,732 |
| Receivables | 4,418 | 6,127 |
| Marketable securities | 40,987 | 58,691 |
| Financial asset | 16,281 | - |
| Gold specimens | 73 | 77 |
| Available liquidity | 144,225 | 102,868 |
Remainder of page intentionally left blank
| June 30, 2022 | |||||
| # of shares | Share price | Foreign exchange | Adjusted value $'000 | ||
| Kalamazoo Resources Limited Ordinary Shares | 10,000,000 | $ | 0.16 | 0.889 | 1,422 |
| GBM Resources Ltd Ordinary Shares | 11,363,637 | $ | 0.06 | 0.889 | 617 |
| New Found Gold Corp Common Shares * | 6,750,000 | $ | 5.77 | 1 | 38,948 |
| 40,987 | |||||
| December 31, 2021 | |||||
| # of shares | Share price | Foreign exchange | Adjusted value $'000 | ||
| Kalamazoo Resources Limited Ordinary Shares | 10,000,000 | $ | 0.38 | 0.942 | 3,579 |
| GBM Resources Ltd Ordinary Shares | 11,363,637 | $ | 0.12 | 0.942 | 1,232 |
| New Found Gold Corp Common Shares * | 6,000,000 | $ | 8.98 | 1 | 53,880 |
| 58,691 | |||||
*The December 31, 2021 figure represents the number of free-trading New Found common shares. The June 30, 2022 figure represents the Company's remaining New Found shares which were committed to be sold pursuant to Tranche 2 which completed on August 5, 2022.
Working Capital
Working capital is defined as current assets less current liabilities and is used to monitor the Company's liquidity.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| June 30, 2022 | December 31, 2021 | ||
| $'000 | $'000 | ||
| Current assets | 148,388 | 49,385 | |
| Current liabilities | 85,823 | 45,460 | |
| Working capital | 62,565 | 3,925 |
Sprott Facility Adjusted Working Capital
Sprott Facility adjusted working capital is a derivation of working capital with a series of adjustments as permitted pursuant to the Sprott Facility. The Company uses Sprott Facility adjusted working capital to monitor its compliance against certain covenants within the Sprott Facility.
The following table reconciles this non-IFRS measure to the most directly comparable IFRS measure disclosed in the Financial Statements and MD&A.
| In thousands of CAD, except where noted | June 30, 2022 | December 31, 2021 | |
| $'000 | $'000 | ||
| Working capital | $ | 62,565 | 3,925 |
| Credit Facility (current) | $ | 51,544 | 6,339 |
| Lease liabilities (current) | $ | 7,987 | 12,453 |
| Sumitomo funding liability | $ | - | 5,780 |
| Sumitomo written call option | $ | - | 1,083 |
| Sprott Facility working capital | $ | 122,096 | 29,580 |
| Foreign exchange rate | CAD:USD | 0.7865 | 0.7888 |
| Sprott Facility working capital | USD$ | 96,029 | 23,332 |
CAUTIONARY STATEMENT
The decision by the Company to produce at the Beatons Creek Project was not based on a feasibility study of mineral reserves demonstrating economic and technical viability and, as a result, there is an increased uncertainty of achieving any particular level of recovery of minerals or the cost of such recovery, including increased risks associated with developing a commercially mineable deposit. Production has not achieved forecast to date. Historically, such projects have a much higher risk of economic and technical failure. There is no guarantee that anticipated production costs will be achieved. Failure to achieve the anticipated production costs would have a material adverse impact on the Company's cash flow and future profitability.
The Company cautions that its declaration of commercial production effective October 1, 2021 12 only indicates that the Beatons Creek project was operating at anticipated and sustainable levels and it does not indicate that economic results will be realized.
QP STATEMENT
Dr. Quinton Hennigh (P.Geo.) is the qualified person, as defined under National Instrument 43-101 Standards of Disclosure for Mineral Projects , responsible for, and having reviewed and approved, the technical information contained in this news release. Dr. Hennigh is the non-executive co-chairman and a director of Novo.
ABOUT NOVO
Novo operates its flagship Beatons Creek Project while exploring and developing its prospective land package covering approximately 11,000 square kilometres in the Pilbara region of Western Australia. In addition to the Company's primary focus, Novo seeks to leverage its internal geological expertise to deliver value-accretive opportunities to its shareholders. For more information, please contact Leo Karabelas at (416) 543-3120 or e-mail leo@novoresources.com.
On Behalf of the Board of Directors,
" Michael Spreadborough "
Michael Spreadborough
Executive Co-Chairman & Acting CEO
Forward-looking information
Some statements in this news release contain forward-looking information (within the meaning of Canadian securities legislation) including, without limitation, that the Beatons Creek Project feasibility study is expected to be completed in Q4 2022, that mining of the Oxide mineral resource is expected to end in Q3 2022 followed by a phased wind-down of operational activities finishing by the end of October 2022, and the production forecast for the remainder of 2022. These statements address future events and conditions and, as such, involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the statements. Such factors include, without limitation, customary risks of the resource industry and the risk factors identified in the MD&A which is available under Novo's profile on SEDAR at www.sedar.com. Forward-looking statements speak only as of the date those statements are made. Except as required by applicable law, Novo assumes no obligation to update or to publicly announce the results of any change to any forward-looking statement contained or incorporated by reference herein to reflect actual results, future events or developments, changes in assumptions or changes in other factors affecting the forward-looking statements. If Novo updates any forward-looking statement(s), no inference should be drawn that the Company will make additional updates with respect to those or other forward-looking statements.
1 Non-IFRS measure; the definitions and reconciliations of these measures are included under "Non-IFRS Measures" below.
2 Refer to the Company's news release dated May 24, 2022 .
3 Novo's ability to dispose of its investments is subject to certain thresholds under the Sprott Facility (as defined below). Please refer to the MD&A which is available under Novo's profile on SEDAR at www.sedar.com . Novo's investment in New Found Gold Corp., which is included in the June 30, 2022 balance, was subject to escrow requirements pursuant to National Instrument 46-201 Escrow for Initial Public Offerings. The value of Novo's holdings in Elementum 3D, Inc. (" E3D ") is based on E3D's most recent financing price of US$8.00 per unit comprised of one common share and one-half of one common share purchase warrant. Except for its investment in E3D and warrant holdings, the fair value of Novo's investments is based on closing prices of its investments and relevant foreign exchanges rate as at June 30, 2022.
4 Refer to the Company's news release dated April 12, 2022 , April 27, 2022 , and August 5, 2022 .
5 Refer to the Company's news release dated June 14, 2022 .
6 Refer to the Company's news release dated April 21, 2022 .
7 Refer to the Company's news release dated June 14, 2022 .
8 Refer to the Company's news release dated July 6, 2022 .
9 Refer to the Company's news release dated April 21, 2022 .
10 Refer to the Company's news release dated August 12, 2022 .
11 Refer to the Company's news release dated June 14, 2022 .
12 Refer to the Company's news release dated October 12, 2021 .
