Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / EXK - Endeavour Silver Announces Q2 2022 Financial Results; Raises 2022 Production Guidance


EXK - Endeavour Silver Announces Q2 2022 Financial Results; Raises 2022 Production Guidance

VANCOUVER, British Columbia, Aug. 09, 2022 (GLOBE NEWSWIRE) -- Endeavour Silver Corp. (“Endeavour” or the “Company”) (NYSE: EXK; TSX: EDR) is pleased to announce its financial and operating results for the three and six months ended June 30, 2022. As a result of the Company’s strong operating performance, Management has raised its 2022 production guidance. All dollar amounts are in US dollars (US$).

“We have continued to outperform our mine plans, by delivering an exceptional Q2 with production 15% above plan, stated Dan Dickson, CEO of Endeavour Silver. “This has prompted management to raise our production outlook for 2022 to 7.6 – 8.0 million silver equivalent ounces. The additional production has allowed us to maintain our cost guidance on per ounce metrics, but industry-wide inflation continues to be a challenge. We are seeing the largest inflationary impacts on energy costs, plant reagents and steel prices which are affecting both operating and development costs. Cost control will continue to be a key focus as cost pressures are expected to continue for the remainder of the year.”

Added Mr. Dickson, “During the 2 nd quarter, again we made the decision to withhold from sale a meaningful amount of silver, due to the drop in silver price. We are holding over 1.6 million silver equivalent ounces in finished goods inventory for future sale. Short term, the increased inventory has negatively impacted our quarterly financial metrics such as revenue, earnings, cash flow and our cash balance. Longer term, we anticipate selling the inventory at higher metal prices.”

Q2 2022 Highlights

  • Higher Production: 1,359,207 ounces (oz) of silver and 9,289 oz of gold for 2.1 million oz silver equivalent (AgEq) (1) reinforces delivery of improved consolidated production for the year.
  • Lower Revenue Due to Withholding Metal Sales : Revenue of $30.8 million from the sale of 602,894 oz of silver and 9,792 oz of gold at average realized prices of $22.72 per oz silver and $1,840 per oz gold.
  • Negative Earnings and Lower Cash Flow Due to Lower Revenue and Non-Cash Items : Net loss of $11.9 million, or $0.07 per share. Adjusted net loss of $4.3 million (2) after adjusting for a $7.6 million change in the fair value of investments. $3.6 million in operating cash flow before working capital changes (2) and Mine operating cash flow before taxes (2) of $8.8 million.
  • Operating Costs per Ounce In-Line with Guidance, Despite Industry-Wide Inflation: Cash costs (2) of $10.08 per oz payable silver and all-in sustaining costs ( 2 ) of $19.56 per oz payable silver, net of gold credits.
  • Healthy Balance Sheet: Cash position of $116.2 million and working capital (2) of $149.7 million.
  • Guanacevi Continued to Outperform: Production exceeded plan driven by higher grades.
  • Bolañitos Remained Steady: Strong silver production from higher silver grades and increased throughput were offset by lower gold production and lower gold grades.
  • Withheld Significant Metal Inventories : Metal inventory at quarter end totaled 1,399,356 oz silver and 2,580 oz gold of bullion inventory and 12,408 oz silver and 587 oz gold in concentrate inventory. The market value of finished goods at June 30, 2022 was $34.5 million.
  • Advancing the Terronera Project : Work continued on the early works program initiated last year including engineering, critical contracts, procurement of long-lead items and extensive due diligence on the project financing. The Company intends to make a formal construction decision subject to completion of a financing package and receipt of additional amended permits in the coming months. $18 million has been spent as of June 30 th 2022, with an additional budget of $23 million expected to be spent through to the end of October to continue the advancement of the project.

Subsequent to Quarter End

  • Closed the Acquisition of the Pitarrilla Project: The addition of the Pitarrilla project enhances the company’s growth profile while maintaining a silver focus.

Revision to Full Year 2022 Guidance

The following table summarizes the updated 2022 Production Guidance for Endeavour Silver:

Guanacevi
Bolanitos
Consolidated
Tonnes per day
tpd
1,100 - 1,200
1,000 - 1,200
2,100 - 2,400
Silver production
M oz
4.3 – 4.5
0.6 - 0.6
4.9 – 5.1
Gold production
k oz
13.0 - 14.0
21.0 - 22.0
34.0 - 36.0
Silver Eq production 1
US$/oz
5.3 – 5.6
2.3 - 2.4
7.6 - 8.0
Cash costs, net of gold by-product credits 2
US$/oz
$9.00 - $10.00
AISC, net of gold by-product credits 2
US$/oz
$19.00 - $20.00
  • Consolidated Silver Equivalent( 1 ) Production has increased to 7.6 – 8.0 million oz from 6.7 – 7.6 million oz. The increase to consolidated production is primarily driven by higher than planned ore-grades along the El Curso orebody at Guanacevi. Production at Bolanitos has been slightly revised upwards to meet the upper end of its previous guidance.

  • Operating Costs Guidance is expected to remain unchanged with cash costs expected to average $9.00 - $10.00 per oz and AISC are expected to average $19.00 - $20.00 per oz. Management notes that the Company is tracking to meet the upper end of the guidance range, given persisting global inflationary pressures. Increases in prices of raw materials such as reagents, explosives, steel, diesel and power are driving continued cost escalation across the industry. The company has identified efficiencies to mitigate pressure on costs and cost metrics in the second half of the year, including enhanced monitoring and tracking at the mines, improved blasting in development, the gradual increase of tonnes milled and reduced waste handling at Guanacevi.

Financial Overview (see appendix for consolidated financial statements)

Three Months Ended June 30
Q2 2022 Highlights

Six Months Ended June 30
2022
2021
% Change
2022
2021
% Change
Production
1,359,207
1,073,724
27%
Silver ounces produced
2,674,162
2,121,824
26%
9,289
11,166
(17%)
Gold ounces produced
17,984
22,275
(19%)
1,346,276
1,062,267
27%
Payable silver ounces produced
2,649,816
2,098,977
26%
9,117
10,955
(17%)
Payable gold ounces produced
17,666
21,849
(19%)
2,102,327
1,967,004
7%
Silver equivalent ounces produced ( 1)
4,112,882
3,903,824
5%
10.08
13.03
(23%)
Cash costs per silver ounce ( 2)
10.14
10.48
(3%)
14.26
19.55
(27%)
Total production costs per ounce ( 2)
14.69
17.51
(16%)
19.56
25.39
(23%)
All-in sustaining costs per ounce (2)
20.22
22.69
(11%)
201,361
242,018
(17%)
Processed tonnes
407,508
451,471
(10%)
132.63
119.94
11%
Direct operating costs per tonne ( 2)
127.69
116.43
10%
148.11
141.61
5%
Direct costs per tonne ( 2)
148.32
134.48
10%
14.12
18.52
(24%)
Silver co-product cash costs (2)
14.74
16.89
(13%)
1,144
1,289
(11%)
Gold co-product cash costs (2)
1,169
1,116
5%
Financial
30.8
47.7
(35%)
Revenue ($ millions)
88.5
82.2
8%
602,894
1,120,266
(46%)
Silver ounces sold
2,320,662
1,743,645
33%
9,792
9,810
(0%)
Gold ounces sold
18,173
20,473
(11%)
22.72
26.82
(15%)
Realized silver price per ounce
23.95
26.95
(11%)
1,840
1,866
(1%)
Realized gold price per ounce
1,900
1,781
7%
(11.9)
6.7
(279%)
Net earnings (loss) ($ millions)
(0.3)
18.9
(101%)
(4.3)
2.4
(280%)
Adjusted net earnings (loss) (2) ($ millions)
2.0
(3.7)
155%
4.5
10.2
56%
Mine operating earnings ($ millions)
24.7
15.9
56%
8.8
17.2
(49%)
Mine operating cash flow before taxes ($ millions) (2)
35.5
30.5
16%
3.6
8.7
(58%)
Operating cash flow before working capital changes (2)
24.2
13.9
74%
(4.3)
15.9
(127%)
EBITDA (2) ($ millions)
21.3
39.8
(47%)
149.7
146.8
2%
Working capital (2) ($ millions)
149.7
146.8
2%
Shareholders
(0.07)
0.04
(275%)
Earnings (loss) per share – basic ($)
0.00
0.12
(100%)
0.02
0.05
(61%)
Operating cash flow before working capital changes per share (2)
0.14
0.08
62%
180,974,609
168,383,755
7%
Weighted average shares outstanding
176,291,929
164,051,368
7%

( 1 ) Silver equivalent (AgEq) is calculated using an 80:1 silver:gold ratio.

(2) These are non-IFRS financial measures and ratios. Further details on these non-IFRS financial measures and ratios are provided at the end of this press release and in the MD&A accompanying the Company’s financial statements, which can be viewed on the Company’s website, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov .

For the three months ended June 30, 2022, net revenue, decreased by 35% to $30.8 million (Q2 2021: $47.7 million).

Gross sales of $31.7 million in Q2 2022 represented a 34% decrease over the $48.3 million in Q2 2021. Silver oz sold decreased by 46%, due to the buildup of the larger finished goods inventory held at June 30, 2022. There was a 15% decrease in the realized silver price, resulting in a 54% decrease in proceeds from silver sales. Gold oz sold were flat with a 1% decrease in the realized gold price, resulting in a 1% decrease in proceeds from gold sales. During the period, the Company sold 602,894 oz silver and 9,792 oz gold for realized prices of $22.72 and $1,840 per oz, respectively, compared to Q2 2021 sales of 1,120,266 oz silver and 9,810 oz gold for realized prices of $26.82 and $1,866 per oz, respectively. In Q2 2022, London spot prices for silver and gold averaged $22.60 and $1,877, respectively.

The Company significantly increased its finished goods silver inventory and slightly decreased its finished goods gold inventory to 1,411,764 oz and 3,167 oz, respectively, at June 30, 2022 compared to 668,382 oz silver and 3,841 oz gold at March 31, 2022. The cost allocated to these finished goods was $20.8 million at June 30, 2022 compared to $13.5 million at March 31, 2022. At June 30, 2022, the finished goods inventory fair market value was $34.5 million, compared to $24.1 million at March 31, 2022. Earnings and other financial metrics, including mine operating cash flow (2) , operating cash flow (2) and EBITDA (2) were impacted by the withholding of sales during Q2 2022.

After cost of sales of $26.3 million (Q2 2021 - $37.5 million), a decrease of 30%, mine operating earnings were $4.5 million (Q2 2021 - $10.2 million). The decrease in cost of sales was impacted by the decrease in the quantity of silver ounces sold during the period offset by increased labour, power and consumables costs with lower royalty costs. Royalties decreased 49% to $2.2 million primarily due to the decrease in silver ounces sold during the period.

The Company had an operating loss of $1.3 million (Q2 2021: operating earnings of $0.8 million) after exploration and evaluation costs of $3.8 million (Q2 2021: $5.0 million), general and administrative costs of $1.3 million (Q2 2021: $4.3 million) a write off of exploration properties of $0.5 million (Q2, 2021 - ), and care and maintenance cost of $0.2 million (Q2 2021: $0.1 million).

The loss before income taxes was $8.8 million (Q2 2021: earnings before taxes of $8.9 million) after finance costs of $0.3 million (Q2 2021: $0.2 million), a foreign exchange loss of $0.3 million (Q2 2021: gain of $0.7 million), and investment and other expense of $6.9 million (Q2 2021: investment and other income of $1.8 million). The investment and other expenses during Q2 2022 primarily resulted from an unrealized loss on marketable securities and warrants of $7.6 million (Q2 2021: $1.5 million).

The Company realized a net loss for the period of $11.9 million (Q2 2021: net earnings of $6.7 million) after an income tax expense of $3.1 million (Q2 2021: $2.2 million).   Current income tax expense increased to $1.3 million (Q2 2021 - $1.1 million) due to increased profitability impacting the income tax and special mining duty, while deferred income tax expense of $1.8 million is primarily due to the estimated use of loss carryforwards to reduce taxable income generated at both Guanacevi and Bolanitos (Q2 2021 – $1.1 million).

Direct operating costs (2) on a per tonne basis increased to $132.63, up 11% compared with Q2 2021 due to higher operating costs at Guanaceví and Bolañitos. Guanaceví and Bolañitos have seen increased labour, power and consumables costs and at Guanaceví, increased third party ore purchased and operating development have increased compared to the prior year.

Consolidated cash costs per oz( 2 ), net of by-product credits, decreased to $10.08 driven by increased silver grades, reduced royalty costs and increased by-product gold sales, offset by increased direct operating costs per tonne( 2 )    AISC( 2 ) decreased by 23% on a per oz basis compared to Q2 2021 as a result of a 27% increase in ounces produced driven by a 51% increase in silver grade, decreased allocated general and administrative costs and a decrease in mine site exploration offset by increased sustaining capital expenditures.

The complete financial statements and management’s discussion & analysis can be viewed on the Company’s website, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov . All shareholders can receive a hard copy of the Company’s complete audited financial statements free of charge upon request. To receive this material in hard copy, please contact Investor Relations at 604-640-4804, toll free at 1-877-685-9775 or by email at gmeleger@edrsilver.com.

Conference Call

A conference call to discuss the Company’s Q2 2022 financial results will be held today at 10:00 a.m. PT / 1:00 p.m. ET. To participate in the conference call, please dial the numbers below.

Date & Time:
Tuesday, August 9, 2022 at 10:00 a.m. PT / 1:00 p.m. ET
Telephone:
Toll-free in Canada and the US +1-800-319-4610
Local or International +1-604-638-5340
Please allow up to 10 minutes to be connected to the conference call.
Replay:
A replay of the conference call will be available by dialing (toll-free) +1-800-319-6413 in Canada and the US (toll-free) or +1-604-638-9010 outside of Canada and the US. The replay passcode is 9151#. The replay will also be available on the Company’s website at www.edrsilver.com .

About Endeavour Silver – Endeavour Silver Corp. is a mid-tier precious metals mining company that operates two high-grade underground silver-gold mines in Mexico. Endeavour is currently advancing the Terronera project towards a development decision, pending financing and final permits and exploring its portfolio of exploration and development projects in Mexico, Chile and the United States to facilitate its goal to become a premier senior silver producer.  Our philosophy of corporate social integrity creates value for all stakeholders.

SOURCE Endeavour Silver Corp.

Contact Information
Galina Meleger,
Vice President of Investor Relations
Tel: (604)640-4804
Email: gmeleger@edrsilver.com
Website: www.edrsilver.com

Follow Endeavour Silver on Facebook , Twitter , Instagram and LinkedIn

Endnotes

1 Silver equivalent (AgEq)

AgEq is calculated using an 80:1 silver:gold ratio.

2 Non-IFRS and Other Financial Measures and R atios

Certain non-IFRS and other non-financial measures and ratios are included in this press release, including cash costs per silver ounce, total production costs per ounce, all-in costs per ounce, all-in sustaining cost (“AISC”) per ounce, direct operating costs per tonne, direct costs per tonne, silver co-product cash costs, gold co-product cash costs, realized silver price per ounce, realized gold price per ounce, adjusted net earnings (loss) adjusted net earnings (loss) per share, mine operating cash flow before taxes, working capital, operating cash flow before working capital adjustments, operating cash flow before working capital changes per share, earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA per share and sustaining and growth capital.

Please see the June 30, 2022 MD&A for explanations and discussion of these non-IFRS and other non-financial measures and ratios. The Company believes that these measures and ratios, in addition to conventional measures and ratios prepared in accordance with International Financial Reporting Standards (“IFRS”), provide management and investors an improved ability to evaluate the underlying performance of the Company. The non-IFRS and other non-financial measures and ratios are intended to provide additional information and should not be considered in isolation or as a substitute for measures or ratios of performance prepared in accordance with IFRS. These measures and ratios do not have any standardized meaning prescribed under IFRS, and therefore may not be comparable to other issuers. Certain additional disclosures for these non-IFRS measures have been incorporated by reference and can be found in the section “Non-IFRS Measures” in the June 30, 2022 MD&A available on SEDAR at www.sedar.com .

Reconciliation of Working Capital

Expressed in thousands US dollars
As at June 30, 2022
As at December 31, 2021
Current assets
$
186,454
$
161,762
Current liabilities
36,733
40,554
Working capital
$
149,721
$
121,208
Reconciliation of Adjusted Net Earnings (Loss) and Adjusted Net Earnings (Loss) Per Share
Expressed in thousands US dollars
Three Months Ended June 30
Six Months Ended June 30
(except for share numbers and per share amounts)
2022
2021
2022
2021
Net earnings (loss) for the period per financial statements
($
11,923
)
$
6,656
($
261
)
$
18,905
Impairment (reversal) of non-current assets, net of tax
-
-
-
(16,791
)
Gain on disposal of El Cubo mine and equipment, net of tax
-
(5,807
)
-
(5,807
)
Change in fair value of investments
7,626
1,539
2,269
9
Adjusted net earnings (loss)
($
4,297
)
$
2,388
$
2,008
($
3,684
)
Basic weighted average share outstanding
180,974,609
168,383,755
176,291,929
164,051,368
Adjusted net earnings (loss) per share
($
0.02
)
$
0.01
$
0.01
($
0.02
)
Reconciliation of Mine Operating Cash Flow Before Taxes
Expressed in thousands US dollars
Three Months Ended June 30
Six Months Ended June 30
2022
2021
2022
2021
Mine operating earnings per financial statements
$
4,472
$
10,205
$
24,741
$
15,869
Share-based compensation
113
111
240
229
Amortization and depletion
4,175
6,624
10,481
14,120
Write down of inventory to net realizable value
-
272
-
272
Mine operating cash flow before taxes
$
8,760
$
17,212
$
35,462
$
30,490
Reconciliation of Operating Cash Flow Before Working Capital Changes and Operating Cash Flow Before Working Capital Changes Per Share
Expressed in thousands US dollars
Three Months Ended June 30
Six Months Ended June 30
(except for per share amounts)
2022
2021
2022
2021
Cash from (used in) operating activities per financial statements
($
18,548
)
$
9,467
$
3,185
$
5,544
Net changes in non-cash working capital per financial statements
(22,160
)
806
(21,046
)
(8,360
)
Operating cash flow before working capital changes
$
3,612
$
8,661
$
24,231
$
13,904
Basic weighted average shares outstanding
180,974,609
168,383,755
176,291,929
164,051,368
Operating cash flow before working capital changes per share
$
0.02
$
0.05
$
0.14
$
0.08
Reconciliation of EBITDA and Adjusted EBITDA
Expressed in thousands US dollars
Three Months Ended June 30
Six Months Ended June 30
2022
2021
2022
2021
Net income for the period per financial statements
($
11,923
)
$
6,656
($
261
)
$
18,905
Depreciation and depletion – cost of sales
4,175
6,624
10,481
14,120
Depreciation and depletion – exploration
98
72
205
151
Depreciation and depletion – general & administration
51
38
99
72
Depreciation and depletion – care & maintenance
30
(11
)
60
4
Depreciation and depletion – inventory write down
-
6
-
6
Finance costs
212
216
389
507
Current income tax expense
1,325
1,146
2,340
1,817
Deferred income tax expense
1,752
1,116
7,974
4,243
EBITDA
($
4,280
)
$
15,863
$
21,287
$
39,825
Share based compensation
972
1,028
2,499
2,193
Impairment (reversal) of non-current assets, net of tax
-
-
-
(16,791
)
Gain on disposal of El Cubo mine and equipment, net of tax
-
(5,807
)
-
(5,807
)
Change in fair value of investments
7,626
1,539
2,269
9
Adjusted EBITDA
$
4,318
$
12,623
$
26,055
$
19,429
Basic weighted average shares outstanding
180,974,609
168,383,755
176,291,929
164,051,368
Adjusted EBITDA per share
$
0.02
$
0.07
$
0.15
$
0.12

Reconciliation of Cash Cost Per Silver Ounce, Total Production Costs Per Ounce, Direct Operating Costs Per Tonne, Direct Costs Per Tonne

Expressed in thousands US dollars
Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$
7,797
$
12,031
$
19,828
$
15,713
$
7,770
$
2,740
$
26,223
Smelting and refining costs included in net revenue
-
937
937
-
514
68
582
Opening finished goods
(7,908
)
(2,995
)
(10,903
)
(5,935
)
(204
)
(442
)
(6,581
)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
16,164
681
16,845
6,985
408
1,145
8,538
Direct operating costs
16,053
10,654
26,707
16,763
8,488
3,777
29,028
Royalties
2,128
66
2,194
4,158
70
112
4,340
Special mining duty (1)
795
127
922
684
257
(38
)
903
Direct costs
18,976
10,847
29,823
21,605
8,815
3,851
34,271
By-product gold sales
(5,719
)
(12,302
)
(18,021
)
(4,209
)
(11,909
)
(2,187
)
(18,305
)
Opening gold inventory fair market value
3,724
3,763
7,487
1,925
309
662
2,896
Closing gold inventory fair market value
(4,662
)
(1,061
)
(5,723
)
(3,349
)
(633
)
(1,038
)
(5,020
)
Cash costs net of by-product
12,319
1,247
13,566
15,972
(3,418
)
1,288
13,842
Amortization and depletion
940
3,235
4,175
2,487
3,800
337
6,624
Share-based compensation
57
56
113
54
51
6
111
Opening finished goods depreciation and depletion
(1,689
)
(897
)
(2,586
)
(1,137
)
(118
)
(133
)
(1,388
)
NRV depreciation cost adjustment
-
-
-
-
-
6
-
Closing finished goods depreciation and depletion
3,733
199
3,932
1,333
220
30
1,583
Total production costs
$
15,360
$
3,840
$
19,200
$
18,709
$
535
$
1,534
$
20,772


Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
94,017
107,344
201,361
111,893
107,912
22,213
242,018
Payable silver ounces
1,190,568
155,708
1,346,276
936,424
112,456
13,387
1,062,267
Cash costs per silver ounce
$
10.35
$
8.01
$
10.08
$
17.06
($
30.39
)
$
96.21
$
13.03
Total production costs per ounce
$
12.90
$
24.66
$
14.26
$
19.98
$
4.76
$
114.59
$
19.55
Direct operating costs per tonne
$
170.75
$
99.25
$
132.63
$
149.81
$
78.66
$
170.04
$
119.94
Direct costs per tonne
$
201.84
$
101.05
$
148.11
$
193.09
$
81.69
$
173.37
$
141.61
Expressed in thousands US dollars
Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$
25,681
$
20,868
$
46,549
$
23,773
$
14,875
$
6,303
$
44,951
Smelting and refining costs included in net revenue
-
1,591
1,591
-
1,003
206
1,209
Opening finished goods
(10,093
)
(2,857
)
(12,950
)
(1,509
)
(250
)
(642
)
(2,401
)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
16,164
681
16,845
6,985
408
1,145
8,538
Direct operating costs
31,752
20,283
52,035
29,249
16,036
7,278
52,563
Royalties
6,362
149
6,511
6,371
138
291
6,800
Special mining duty (1)
1,526
371
1,897
941
408
-
1,349
Direct costs
39,640
20,803
60,443
36,561
16,582
7,569
60,712
By-product gold sales
(10,741
)
(23,790
)
(34,531
)
(7,673
)
(22,438
)
(6,352
)
(36,463
)
Opening gold inventory fair market value
1,900
4,784
6,684
735
746
1,283
2,764
Closing gold inventory fair market value
(4,662
)
(1,061
)
(5,723
)
(3,349
)
(633
)
(1,038
)
(5,020
)
Cash costs net of by-product
26,137
736
26,873
26,274
(5,743
)
1,462
21,993
Amortization and depletion
4,850
5,631
10,481
4,080
7,593
2,447
14,120
Share-based compensation
120
120
240
93
91
45
229
Opening finished goods depreciation and depletion
(1,965
)
(635
)
(2,600
)
(271
)
(104
)
(804
)
(1,179
)
NRV depreciation and depletion cost adjustment
-
-
-
-
-
6
6
Closing finished goods depreciation and depletion
3,733
199
3,932
1,333
220
30
1,583
Total production costs
$
32,875
$
6,051
$
38,926
$
31,509
$
2,057
$
3,186
$
36,752


Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
195,270
212,238
407,508
200,525
205,604
45,342
451,471
Payable silver ounces
2,321,016
328,800
2,649,816
1,851,886
211,444
35,647
2,098,977
Cash costs per silver ounce
$
11.26
$
2.24
$
10.14
$
14.19
($
27.16
)
$
41.01
$
10.48
Total production costs per ounce
$
14.16
$
18.40
$
14.69
$
17.01
$
9.73
$
89.38
$
17.51
Direct operating costs per tonne
$
162.61
$
95.57
$
127.69
$
145.86
$
77.99
$
160.51
$
116.43
Direct costs per tonne
$
203.00
$
98.02
$
148.32
$
182.33
$
80.65
$
166.93
$
134.48


Expressed in thousands US dollars
June 30, 2022
June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Closing finished goods
16,164
681
16,845
6,985
408
1,145
8,538
Closing finished goods depletion
3,733
199
3,932
1,333
220
30
1,583
Finished goods inventory
$
19,897
$
880
$
20,777
$
8,318
$
628
$
1,175
$
10,121

Reconciliation of All-In Costs Per Ounce and AISC per ounce

Expressed in thousands US dollars
Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Cash costs net of by-product
$
12,319
$
1,247
$
13,566
$
15,972
($
3,418
)
$
1,288
$
13,842
Operations share-based compensation
57
56
113
39
40
39
118
Corporate general and administrative
401
155
556
2,013
1,093
277
3,383
Corporate share-based compensation
527
214
741
460
250
64
773
Reclamation - amortization/accretion
69
53
122
13
11
3
27
Mine site expensed exploration
360
308
668
538
305
2
845
Intangible payments
(0
)
0
(0
)
80
29
(16
)
94
Equipment loan payments
246
488
734
300
524
-
824
Capital expenditures sustaining
7,050
2,788
9,838
3,696
3,366
-
7,062
All-In-Sustaining Costs
$
21,028
$
5,310
$
26,338
$
23,112
$
2,200
$
1,656
$
26,968
Growth exploration and evaluation
2,901
3,963
Growth capital expenditures
5,613
1,102
All-In-Costs
$
34,852
$
32,033
Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
94,017
107,344
201,361
111,893
107,912
22,213
242,018
Payable silver ounces
1,190,568
155,708
1,346,276
936,424
112,456
13,387
1,062,267
Silver equivalent production (ounces)
1,488,550
613,777
2,102,327
1,185,961
660,284
120,759
1,967,004
Sustaining cost per ounce
$
17.66
$
34.10
$
19.56
$
24.68
$
19.56
$
123.73
$
25.39
All-In-costs per ounce
$
25.89
$
30.16
Expressed in thousands US dollars
Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Cash costs net of by-product
$
26,137
$
736
$
26,873
$
26,274
($
5,743
)
$
1,462
$
21,993
Operations share-based compensation
120
120
240
93
91
45
229
Corporate general and administrative
2,468
1,031
3,499
3,622
1,966
498
6,086
Corporate share-based compensation
1,444
603
2,047
987
536
136
1,658
Reclamation - amortization/accretion
134
106
240
25
22
5
52
Mine site expensed exploration
712
558
1,270
994
539
195
1,728
Intangible payments
29
12
41
111
60
15
187
Equipment loan payments
491
977
1,468
608
1,092
-
1,700
Capital expenditures sustaining
12,696
5,214
17,910
7,900
6,100
-
14,000
All-In-Sustaining Costs
$
44,230
$
9,358
$
53,588
$
40,615
$
4,663
$
2,355
$
47,633
Growth exploration and evaluation
5,314
6,970
Growth capital expenditures
10,538
1,434
All-In-Costs
$
69,440
$
56,037
Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
195,270
212,238
407,508
200,525
205,604
45,342
451,471
Payable silver ounces
2,321,016
328,800
2,649,816
1,851,886
211,444
35,647
2,098,977
Silver equivalent production (ounces)
2,900,560
1,212,322
4,112,882
2,323,618
1,261,071
319,135
3,903,824
Sustaining cost per ounce
$
19.06
$
28.46
$
20.22
$
21.93
$
22.05
$
66.07
$
22.69
All-In-costs per ounce
$
26.21
$
26.70

Reconciliation of Sustaining Capital and Growth Capital

Expressed in thousands US dollars
Three Months Ended June 30
Six Months Ended June 30
2022
2021
2022
2021
Capital expenditures sustaining
$
9,838
$
7,062
$
17,910
$
14,000
Growth capital expenditures
5,613
1,102
10,538
1,434
Property, plant and equipment expenditures per Consolidated Statement of Cash Flows
$
15,451
$
8,164
$
28,448
$
15,434

Reconciliation of Silver Co-Product Cash Costs and Gold Co-Product Cash Costs

Expressed in thousands US dollars
Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$
7,797
$
12,031
$
19,828
$
15,713
$
7,770
$
2,740
$
26,223
Smelting and refining costs included in net revenue
-
937
937
-
514
68
582
Royalties
2,128
66
2,194
4,158
70
112
4,340
Special mining duty (1)
795
127
922
684
257
(38
)
903
Opening finished goods
(7,908
)
(2,995
)
(10,903
)
(5,935
)
(204
)
(442
)
(6,581
)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
16,164
681
16,845
6,985
408
1,145
8,538
Direct costs
$
18,976
$
10,847
$
29,823
$
21,605
$
8,815
$
3,851
$
34,271
Three Months Ended June 30, 2022
Three Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Silver production (ounces)
1,194,150
165,057
1,359,207
939,241
120,044
14,439
1,073,724
Average realized silver price ($)
22.72
22.72
22.72
26.82
26.82
26.82
26.82
Silver value ($)
27,131,580
3,750,163
30,881,743
25,186,472
3,219,073
387,193
28,792,738
Gold production (ounces)
3,680
5,609
9,289
3,084
6,753
1,329
11,166
Average realized gold price ($)
1,840
1,840
1,840
1,866
1,866
1,866
1,866
Gold value ($)
6,772,598
10,322,691
17,095,289
5,754,599
12,600,781
2,479,852
20,835,232
Total metal value ($)
33,904,178
14,072,854
47,977,032
30,941,072
15,819,854
2,867,045
49,627,970
Pro-rated silver costs (%)
80
%
27
%
64
%
81
%
20
%
14
%
58
%
Pro-rated gold costs (%)
20
%
73
%
36
%
19
%
80
%
86
%
42
%
Pro-rated silver costs ($)
15,185
2,891
19,196
17,587
1,794
520
19,883
Pro-rated gold costs ($)
3,791
7,956
10,627
4,018
7,021
3,331
14,388
Silver co-product cash costs ($)
12.72
17.51
14.12
18.72
14.94
36.02
18.52
Gold co-product cash costs ($)
1,030
1,419
1,144
1,303
1,040
2,506
1,289
Expressed in thousands US dollars
Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$
25,681
$
20,868
$
46,549
$
23,773
$
14,875
$
6,303
$
44,951
Smelting and refining costs included in net revenue
-
$
1,591
$
1,591
-
1,003
206
1,209
Royalties
6,362
149
6,511
6,371
138
291
6,800
Special mining duty (1)
1,526
371
1,897
941
408
-
1,349
Opening finished goods
(10,093
)
(2,857
)
(12,950
)
(1,509
)
(250
)
(642
)
(2,401
)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
16,164
681
16,845
6,985
408
1,145
8,538
Direct costs
39,640
20,803
60,443
36,561
16,582
7,569
60,712
Six Months Ended June 30, 2022
Six Months Ended June 30, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Silver production (ounces)
2,328,000
346,162
2,674,162
1,857,458
226,271
38,095
2,121,824
Average realized silver price ($)
23.95
23.95
23.95
26.95
26.95
26.95
26.95
Silver value ($)
55,757,752
8,290,900
64,048,652
50,053,984
6,097,454
1,026,568
57,178,006
Gold production (ounces)
7,157
10,827
17,984
5,827
12,935
3,513
22,275
Average realized gold price ($)
1,900
1,900
1,900
1,781
1,781
1,781
1,781
Gold value ($)
13,599,206
20,572,670
34,171,876
10,378,054
23,037,606
6,256,754
39,672,414
Total metal value ($)
69,356,958
28,863,570
98,220,528
60,432,038
29,135,060
7,283,321
96,850,420
Pro-rated silver costs (%)
80
%
29
%
65
%
83
%
21
%
14
%
59
%
Pro-rated gold costs (%)
20
%
71
%
35
%
17
%
79
%
86
%
41
%
Pro-rated silver costs ($)
31,868
5,976
39,414
30,282
3,470
1,067
35,843
Pro-rated gold costs ($)
7,772
14,827
21,029
6,279
13,112
6,502
24,869
Silver co-product cash costs ($)
13.69
17.26
14.74
16.30
15.34
28.00
16.89
Gold co-product cash costs ($)
1,086
1,369
1,169
1,078
1,014
1,851
1,116

Reconciliation of Realized Silver Price Per Ounce and Realized Gold Price Per Ounce

Expressed in thousands US dollars

Three Months Ended June 30
Six Months Ended June 30
2022
2021
2022
2021
Gross silver sales
$
13,698
$
30,052
$
55,582
$
46,987
Silver ounces sold
602,894
1,120,266
2,320,662
1,743,645
Realized silver price per ounces
$
22.72
$
26.82
$
23.95
$
26.95
Expressed in thousands US dollars

Three Months Ended June 30
Six Months Ended June 30
2022
2021
2022
2021
Gross gold sales
$
18,021
$
18,305
$
34,531
$
36,463
Gold ounces sold
9,792
9,810
18,173
20,473
Realized gold price per ounces
$
1,840
$
1,866
$
1,900
$
1,781


Cautionary Note Regarding Forward-Looking Statements

This news release contains “forward-looking statements” within the meaning of the United States private securities litigation reform act of 1995 and “forward-looking information” within the meaning of applicable Canadian securities legislation. Such forward-looking statements and information herein include but are not limited to statements regarding Endeavour’s anticipated performance in 2022 including changes in mining operations and forecasts of production levels, anticipated production costs and all-in sustaining costs, the timing and results of various activities and the impact of the COVID 19 pandemic on operations. The Company does not intend to and does not assume any obligation to update such forward-looking statements or information, other than as required by applicable law.

Forward-looking statements or information involve known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, production levels, performance or achievements of Endeavour and its operations to be materially different from those expressed or implied by such statements. Such factors include but are not limited to the ultimate impact of the COVID 19 pandemic on operations and results, changes in production and costs guidance, national and local governments, legislation, taxation, controls, regulations and political or economic developments in Canada and Mexico; financial risks due to precious metals prices, operating or technical difficulties in mineral exploration, development and mining activities; risks and hazards of mineral exploration, development and mining; the speculative nature of mineral exploration and development, risks in obtaining necessary licenses and permits, and challenges to the Company’s title to properties; as well as those factors described in the section “risk factors” contained in the Company’s most recent form 40F/Annual Information Form filed with the S.E.C. and Canadian securities regulatory authorities.

Forward-looking statements are based on assumptions management believes to be reasonable, including but not limited to: the continued operation of the Company’s mining operations, no material adverse change in the market price of commodities, mining operations will operate and the mining products will be completed in accordance with management’s expectations and achieve their stated production outcomes, and such other assumptions and factors as set out herein. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements or information, there may be other factors that cause results to be materially different from those anticipated, described, estimated, assessed or intended. There can be no assurance that any forward-looking statements or information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements or information. Accordingly, readers should not place undue reliance on forward-looking statements or information.

Appendix

ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE EARNINGS
(unaudited – prepared by management)
(expressed in thousands of US dollars, except for shares and per share amounts)

Three months ended
Six months ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Revenue
$
30,782
$
47,775
$
88,522
$
82,241
Cost of sales:
Direct production costs
19,828
26,223
46,549
44,951
Royalties
2,194
4,340
6,511
6,800
Share-based payments
113
111
240
229
Depreciation, depletion and amortization
4,175
6,624
10,481
14,120
Write down of inventory to net realizable value
-
272
-
272
26,310
37,570
63,781
66,372
Mine operating earnings
4,472
10,205
24,741
15,869
Expenses:
Exploration and evaluation
3,784
5,025
7,000
9,155
General and administrative
1,348
4,293
5,645
7,816
Care and maintenance costs
189
55
379
576
Impairment (reversal of impairment) of non-current assets, net
-
-
-
(16,791
)
Write off of exploration properties
500
-
500
-
5,821
9,373
13,524
756
Operating earnings (loss)
(1,349
)
832
11,217
15,113
Finance costs
336
216
634
507
Other income (expense):
Foreign exchange
(289
)
659
522
(35
)
Gain on asset disposal
-
5,841
-
5,841
Investment and other
(6,872
)
1,802
(1,052
)
4,553
(7,161
)
8,302
(530
)
10,359
Earnings (loss) before income taxes
(8,846
)
8,918
10,053
24,965
Income tax expense:
Current income tax expense
1,325
1,146
2,340
1,817
Deferred income tax expense
1,752
1,116
7,974
4,243
3,077
2,262
10,314
6,060
Net earnings (loss) and comprehensive earnings (loss) for the period
$
(11,923
)
$
6,656
$
(261
)
$
18,905
Basic earnings (loss) per share based on net earnings
$
(0.07
)
$
0.04
$
(0.00
)
$
0.12
Diluted earnings (loss) per share based on net earnings
$
(0.07
)
$
0.04
$
(0.00
)
$
0.11
Basic weighted average number of shares outstanding
180,974,609
168,383,755
176,291,929
164,051,368
Diluted weighted average number of shares outstanding
184,569,970
172,195,942
179,018,499
167,743,113

ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(unaudited – prepared by management)
(expressed in thousands of US dollars)

June 30,
December 31,
2022
2021
ASSETS
Current assets
Cash and cash equivalents
$
116,226
$
103,303
Other investments
8,293
11,200
Accounts and other receivable
13,486
14,462
Income tax receivable
1,219
177
Inventories
35,664
27,485
Prepaid expenses
11,566
5,135
Total current assets
186,454
161,762
Non-current deposits
595
599
Non-current income tax receivable
3,570
3,570
Non-current other investments
2,943
-
Non-current IVA receivable
7,528
4,256
Deferred income tax asset
-
936
Intangible assets
-
40
Right-of-use leased assets
614
664
Mineral properties, plant and equipment
141,806
122,197
Total assets
$
343,510
$
294,024
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued liabilities
$
26,383
$
31,991
Income taxes payable
4,995
4,228
Loans payable
5,179
4,128
Lease liabilities
176
207
Total current liabilities
36,733
40,554
Loans payable
7,392
6,366
Lease liabilities
755
794
Provision for reclamation and rehabilitation
7,576
7,397
Deferred income tax liability
8,545
1,506
Total liabilities
61,001
56,617
Shareholders' equity
Common shares, unlimited shares authorized, no par value, issued
and outstanding 181,051,354 shares (Dec 31, 2021 - 170,537,307 shares)
631,751
585,406
Contributed surplus
5,349
6,331
Retained earnings (deficit)
(354,591
)
(354,330
)
Total shareholders' equity
282,509
237,407
Total liabilities and shareholders' equity
$
343,510
$
294,024

ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(unaudited – prepared by management)
(expressed in thousands of US dollars)

Three months ended
Six months ended
June 30,
June 30,
June 30,
June 30,
2022
2021
2022
2021
Operating activities
Net earnings (loss) for the period
$
(11,923
)
$
6,656
$
(261
)
$
18,905
Items not affecting cash:
Share-based compensation
972
1,028
2,499
2,193
Depreciation, depletion and amortization
4,324
6,723
10,786
14,347
Impairment (reversal of impairment) of non-current assets, net
-
-
-
(16,791
)
Write off of exploration properties
500
-
500
-
Deferred income tax expense
1,752
1,116
7,974
4,243
Unrealized foreign exchange loss (gain)
(84
)
-
(143
)
(220
)
-
(53
)
Finance costs
336
216
634
507
Write down of inventory to net realizable value
-
272
-
272
Loss (gain) on asset disposal
105
(5,841
)
46
(5,807
)
Loss (gain) on other investments
7,626
(1,366
)
2,269
(3,912
)
Net changes in non-cash working capital
(22,156
)
806
(21,042
)
(8,360
)
Cash from (used in) operating activities
(18,548
)
9,467
3,185
5,544
Investing activities
Proceeds on disposal of property, plant and equipment
48
6,985
82
7,541
Mineral property, plant and equipment
(15,451
)
(8,164
)
(28,448
)
(15,434
)
Purchase of investments
(748
)
-
(2,119
)
(832
)
Proceeds from disposal of marketable securities
-
4,905
-
9,288
Redemption of (investment in) non-current deposits
2
19
4
(1
)
Cash from (used) in investing activities
(16,149
)
3,745
(30,481
)
562
Financing activities
Repayment of loans payable
(1,214
)
(918
)
(2,297
)
(1,887
)
Repayment of lease liabilities
(54
)
(43
)
(106
)
(85
)
Interest paid
(204
)
(174
)
(381
)
(367
)
Public equity offerings
-
29,034
46,001
59,134
Exercise of options
1,448
785
1,578
4,583
Share issuance costs
(15
)
(664
)
(2,812
)
(1,266
)
Deferred share unit redemption
(6
)
-
(6
)
-
Performance share unit redemption
-
(2,174
)
(1,897
)
(2,174
)
Cash from (used) financing activities
(45
)
25,846
40,080
57,938
Effect of exchange rate change on cash and cash equivalents
(46
)
144
139
64
Increase (decrease) in cash and cash equivalents
(34,742
)
39,058
12,784
64,044
Cash and cash equivalents, beginning of the period
151,014
85,989
103,303
61,083
Cash and cash equivalents, end of the period
$
116,226
$
125,191
$
116,226
$
125,191



Stock Information

Company Name: Endeavour Silver Corporation
Stock Symbol: EXK
Market: NYSE
Website: edrsilver.com

Menu

EXK EXK Quote EXK Short EXK News EXK Articles EXK Message Board
Get EXK Alerts

News, Short Squeeze, Breakout and More Instantly...