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 / EDR:CC - Endeavour Silver Reports Solid 2022 Financial Results: Earnings Conference Call at 9am PST (12pm EST) Time


EDR:CC - Endeavour Silver Reports Solid 2022 Financial Results: Earnings Conference Call at 9am PST (12pm EST) Time

VANCOUVER, British Columbia, March 02, 2023 (GLOBE NEWSWIRE) -- Endeavour Silver Corp. (“Endeavour” or the “Company”) (NYSE: EXK; TSX: EDR) is pleased to announce its financial and operating results for the year ended December 31, 2022. All dollar amounts are in US dollars (US$).

“Our strong and reliable operating performance resulted in robust 2022 financial results. We are especially pleased to have delivered against our all-in sustaining cost guidance of less than $20 per ounce, despite industrywide inflationary pressures, as a result of our strong production performance. Cost control will continue to be a key focus for the operations group in 2023, as we find pockets of cost moderation and business improvements,” stated Dan Dickson, CEO of Endeavour Silver. “As silver prices rebounded in Q4, we were able to take advantage of the higher prices by selling almost half of the year’s projected sales towards the end of the year, which resulted in robust cash flow to fund our growth plans.”

Mr. Dickson added, “While the market anticipates the official construction decision at Terronera, our funding plan remains intact. We have been advancing development activities with our existing cash, while we confirm a viable debt financing package. We believe that project execution is the correct path for adding long-term value, as we position ourselves as a top silver investment vehicle for investors seeking industry leading growth.”

2022 Highlights

  • Production Surpassed Guidance : Production of 5,963,445 ounces (oz) of silver and 37,548 oz of gold for 9.0 million oz silver equivalent (AgEq) 1 as compared to upward revised guidance of 7.6-8.0 million oz AgEq.
  • Strong Revenue : Net revenue of $210.2 million from the sale of 6,464,869 oz of silver and 38,868 oz of gold at average realized prices of $22.07 per oz silver and $1,814 per oz gold.
  • Costs Per Ounce Relatively In-Line with Guidance, Despite Industry-Wide Inflation : Cash costs (2) of $10.65 per oz payable silver were slightly above guidance due to increased labour, power, consumables and royalty costs and all-in sustaining costs (2) of $19.97 per oz is below cost guidance due to the increased silver oz produced.
  • Healthy Balance Sheet : Cash position of $83.4 million and $93.6 million in working capital ( 2) . Cash decreased in the 4 th quarter, as funds were spent on development activities at Terronera.
  • Increased Cash Flow : $54.0 million in operating cash flow before working capital changes (2) , and mine operating cash flow before taxes (2) of $78.5 million.
  • Net Income : Net earnings of $6.2 million, or $0.03 per share, were impacted by inflationary pressures and a reduction in the realized silver price as compared to the prior year.
  • Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) ( 2) : Generated EBITDA of $51.9 million, 6% decrease from prior year due to the lower realized silver prices offset by the increased production.
  • Construction Preparation Advances at the Terronera Project : Progress on development activities include onsite delivery of mobile mining equipment, procurement of major equipment, and assembly of initial project infrastructure such as the temporary mine maintenance shop and a permanent camp facility. Earthworks included site clearing, road upgrades and underground mine access development.
  • Financial Due Diligence Continues on Financing the Terronera Project : 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.
  • Published Initial Mineral Resource Estimate for the Pitarrilla Project : One of the world’s largest undeveloped silver projects, Pitarrilla will form the cornerstone of the Company’s growth profile, together with Terronera and Parral (see N ews Release dated December 8, 2022 ).

Financial Overview (see appendix for consolidated financial statements)

Three Months Ended December 31
2022 Highlights
Year Ended December 31
2022
2021
% Change
2022
2021
% Change
Production
1,830,835
1,443,564
27%
Silver ounces produced
5,963,445
4,870,787
22%
10,370
9,446
10%
Gold ounces produced
37,548
42,262
(11%)
1,816,813
1,432,578
27%
Payable silver ounces produced
5,912,509
4,826,681
22%
10,196
9,261
10%
Payable gold ounces produced
36,901
41,438
(11%)
2,660,435
2,199,244
21%
Silver equivalent ounces produced ( 1)
8,967,285
8,251,747
9%
11.65
8.65
35%
Cash costs per silver ounce ( 2)(3)
10.65
9.31
14%
15.03
11.99
25%
Total production costs per ounce ( 2)(4)
14.70
14.70
0%
19.38
19.48
(1%)
All-in sustaining costs per ounce (2)(5)
19.97
20.34
(2%)
224,289
213,492
5%
Processed tonnes
834,542
887,424
(6%)
135.71
112.91
20%
Direct operating costs per tonne ( 2)(6)
130.80
115.36
13%
177.35
136.62
30%
Direct costs per tonne ( 2)(6)
155.63
133.97
16%
14.86
13.41
11%
Silver co-product cash costs ( 7)
14.35
15.11
(5%)
1,212
1,038
17%
Gold co-product cash costs ( 7)
1,180
1,072
10%
Financial
82.0
48.5
69%
Revenue ($ millions)
210.2
165.3
27%
2,816,882
1,413,699
99%
Silver ounces sold
6,464,869
3,856,883
68%
11,843
8,715
36%
Gold ounces sold
38,868
39,113
(1%)
21.86
23.41
(7%)
Realized silver price per ounce
22.07
25.22
(12%)
1,783
1,811
(2%)
Realized gold price per ounce
1,814
1,790
1%
8.0
(0.5)
1790%
Net earnings (loss) ($ millions)
6.2
14.0
(56%)
8.1
4.6
74%
Adjusted net earnings (loss) (11) ($ millions)
6.9
(6.5)
206%
21.7
12.2
77%
Mine operating earnings ($ millions)
51.5
36.4
42%
30.7
18.2
68%
Mine operating cash flow before taxes ($ millions) ( 8)
78.5
61.9
27%
22.5
10.7
110%
Operating cash flow before working capital changes ( 9)
54.0
32.2
68%
22.7
10.7
111%
EBITDA ( 10) ($ millions)
51.9
54.9
(6%)
93.6
121.2
(23%)
Working capital (12) ($ millions)
93.6
121.2
(23%)
Shareholders
0.04
0.00
400%
Earnings (loss) per share – basic ($)
0.03
0.08
(63%)
0.12
0.06
89%
Operating cash flow before working capital changes per share ( 9)
0.30
0.19
53%
189,993,085
170,518,894
11%
Weighted average shares outstanding
183,009,339
167,289,732
9%

(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 on SEDAR at www.sedar.com .

For the year ended December 31, 2022, net revenue, net of $3.0 million of smelting and refining costs, increased by 27% to $210.2 million (2021: $165.3 million).

Gross sales of $213.2 million in 2022 represented a 27% increase over the $167.3 million in 2021. Silver oz sold increased by 68% with a 12% decrease in the realized silver price, resulting in a 47% increase in silver sales. Gold oz sold increased by 1% with a 1% increase in the realized gold price, resulting in a 1% increase in gold sales. During the period, the Company sold 6,464,869 oz silver and 38,868 oz gold for realized prices of $22.07 and $1,814 per oz, respectively, compared to sales of 3,856,883 oz silver and 39,113 oz gold for realized prices of $25.22 and $1,790 per oz, respectively, in 2021. In 2022, silver and gold London spot prices averaged $21.73 and $1,800, respectively.

The Company significantly decreased its finished goods silver and gold inventory to 530,250 oz and 1,707 oz, respectively, at December 31, 2022 compared to 1,082,610 oz silver and 3,674 oz gold at December 31, 2021. The cost allocated to these finished goods was $6.1 million at December 31, 2022 compared to $15.6 million at December 31, 2021. At December 31, 2022, the finished goods inventory fair market value was $15.8 million, compared to $31.7 million at December 31, 2021. Earnings and other financial metrics, including mine operating cash flow ( 2) , operating cash flow (2) and EBITDA (2) were positively impacted by the decreased bullion inventory held at year end.

After cost of sales of $158.6 million (2021 - $128.9 million), an increase of 23%, mine operating earnings were $51.5 million (2021- $36.4 million). The increase in cost of sales was due to increased production, labour, power and consumables costs and significantly higher royalty costs. Cost of sales was also impacted by the increase in ounces sold during 2022, as the Company held less inventory at the end of 2022 than at the end of 2021. Royalties increased 29% to $17.8 million due to increased mining of the high-grade Porvenir and Porvenir Cuatro extensions at the Guanaceví operation, which are subject to higher royalty rates. During 2022 the Company’s operations experienced higher than budgeted costs due to global supply constraints, inflationary pressure, materials shortages, labour costs tracking higher than planned and increased purchased ore at the Guanaceví operation.

The Company had operating earnings of $23.5 million (2021: $22.3 million) after exploration and evaluation costs of $16.2 million (2021: $17.9 million), general and administrative costs of $10.6 million (2021: $10.1 million), care and maintenance cost of $0.6 million (2021: $1.3 million), and a write-off of exploration properties of $0.7 million (2021: $0.7 million). In 2021, there was also an impairment reversal of $16.8 million, resulting from the valuation assessment performed for the El Cubo mine and related assets upon classification as held for sale, and severance cost of $0.7 million.

Earnings before income taxes were $25.0 million (2021: $29.7 million) after finance costs of $1.3 million (2021: $1.0 million), a foreign exchange gain of $1.9 million (2021: loss of $1.1 million), a net gain on disposal of assets of $2.5 million primarily generated by the gain on the sale of the El Compas mine of $2.7 million (2021: gain on the sale of El Cubo mine and assets of $5.8 million) and investment and other expense of $1.6 million (2021: investment and other income of $3.7 million).

The Company realized net earnings for the period of $6.2 million (2021: $14.0 million) after an income tax expense of $18.8 million (2021: $15.7 million). Current income tax expense increased to $6.4 million (2021 - $3.5 million) due to increased profitability of the Guanacevi mine impacting both the current income tax and the special mining duty, while deferred income tax expense of $12.4 million is primarily due to the estimated use of loss carryforwards to reduce taxable income at Guanacevi (2021 – $12.2 million)

Direct operating costs ( 2) on a per tonne basis increased to $130.80, up 13% compared with 2021 due to higher operating costs at Guanaceví and Bolañitos and a 6% decrease in processed tonnes. Guanaceví and Bolañitos have seen increased labour, power and consumables costs primarily driven by inflationary pressure and at Guanaceví, third party ore purchased and operating development have increased compared to the prior year. Direct costs per tonne (2) increased to $155.63, up 16% compared to 2021 due to the increase in direct operating costs as well as the increase in royalty costs.

Consolidated cash costs per oz, net of by-product credits, increased to $10.65 primarily due to the higher direct costs per tonne partially offset by increased silver production due to increased silver grades. All-in sustaining costs decreased 2% to $19.97 per oz in 2022 due to the higher cash costs and a moderate increase in capital expenditures being allocated over the increased silver ozs produced. Actual cash cost metrics were slightly higher than 2022 cost guidance primarily due to the increased costs relating to labour, power, consumables, increased third party ore purchases, higher royalties and special mining duty offset by the higher ore grades mined at Guanacevi.

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 annual 2022 financial results will be held today at 9:00 a.m. PT / 12:00 p.m. ET. To participate in the conference call, please dial the numbers below.

Date & Time:
Thursday, March 2, 2023 at 9:00 a.m. PT / 12:00 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 9734#. 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 mine 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, VP, Investor Relations 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 ratios

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 December 31, 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 December 31, 2022 MD&A available on SEDAR at www.sedar.com .

Reconciliation of Working Capital

Expressed in thousands US dollars
As at December 31, 2022
As at December 31, 2021
Current assets
$146,333
$161,762
Current liabilities
52,749
40,554
Working capital
$93,584
$121,208

Reconciliation of Adjusted Net Earnings (Loss) and Adjusted Net Earnings (Loss) Per Share

Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
(except for share numbers and per share amounts)
2022
2021
2022
2021
Net earnings (loss) for the period per financial statements
$7,961
($471)
$6,201
$13,955
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)
Gain on disposal of El Compas mine and equipment, net of tax
-
-
(2,733)
-
Change in fair value of investments
104
5,103
3,470
2,117
Adjusted net earnings (loss)
$8,065
$4,632
$6,938
($6,526)
Basic weighted average share outstanding
189,993,085
170,518,894
183,009,339
167,289,732
Adjusted net earnings (loss) per share
$0.04
$0.03
$0.04
($0.04)

Note : The Company defines the adjusted earnings as net income adjusted to include certain non-cash and unusual item, and items that in the Company’s judgement are subject to volatility as a result of factors which are unrelated to the Company’s operation in the period. Certain items that become applicable in a period may be adjusted for, with the Company retroactively presenting comparable periods with an adjustment for such items and, conversely, items no longer applicable may be removed from the calculation. During the current period, the Company has included changes in the fair value of its investments in marketable securities and made retroactive adjustments to prior periods for the same.

Reconciliation of Mine Operating Cash Flow Before Taxes

Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
2022
2021
2022
2021
Mine operating earnings per financial statements
$21,655
$12,222
$51,525
$36,368
Share-based compensation
89
87
442
421
Amortization and depletion
8,945
5,014
25,179
23,977
Write down of inventory to net realizable value
-
896
1,323
1,168
Mine operating cash flow before taxes
$30,689
$18,219
$78,469
$61,934

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 December 31
Years Ended December 31
(except for per share amounts)
2022
2021
2022
2021
Cash from (used in) operating activities per financial statements
$44,391
$18,071
$54,993
$23,462
Net changes in non-cash working capital per financial statements
21,924
7,392
967
(8,776)
Operating cash flow before working capital changes
$22,467
$10,679
$54,026
$32,238
Basic weighted average shares outstanding
189,993,085
170,518,894
183,009,339
167,289,732
Operating cash flow before working capital changes per share
$0.12
$0.06
$0.30
$0.19

Reconciliation of EBITDA and Adjusted EBITDA

Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
2022
2021
2022
2021
Net earnings (loss) for the period per financial statements
$7,961
($471)
$6,201
$13,955
Depreciation and depletion – cost of sales
8,945
5,014
25,179
23,977
Depreciation and depletion – exploration
276
92
624
330
Depreciation and depletion – general & administration
58
63
214
165
Depreciation and depletion – care & maintenance
-
30
71
55
Depreciation and depletion – inventory write down
-
-
-
6
Finance costs
233
22
816
724
Current income tax expense
2,850
1,005
6,376
3,481
Deferred income tax expense
2,345
4,992
12,372
12,252
EBITDA
$22,668
$10,747
$51,853
$54,945
Share based compensation
619
718
3,878
3,636
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)
Gain on disposal of El Compas mine and equipment, net of tax
-
-
(2,733)
-
Change in fair value of investments
104
5,103
3,470
2,117
Adjusted EBITDA
$23,391
$16,568
$56,468
$38,100

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
Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$74,423
$39,457
$113,880
$51,761
$28,896
$8,946
$89,603
Smelting and refining costs included in net revenue
-
3,029
3,029
-
1,715
244
1,959
Opening finished goods
(10,093)
(2,857)
(12,950)
(1,509)
(250)
(642)
(2,401)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
4,953
245
5,198
10,093
2,857
-
12,950
Direct operating costs
69,283
39,874
109,157
60,345
33,218
8,814
102,377
Royalties
17,554
257
17,811
13,165
265
350
13,780
Special mining duty (1)
2,612
302
2,914
2,674
53
-
2,727
Direct costs
89,449
40,433
129,882
76,184
33,536
9,164
118,884
By-product gold sales
(27,569)
(42,932)
(70,501)
(22,639)
(38,645)
(8,738)
(70,022)
Opening gold inventory fair market value
1,900
4,784
6,684
735
746
1,283
2,764
Closing gold inventory fair market value
(2,740)
(354)
(3,094)
(1,900)
(4,784)
-
(6,684)
Cash costs net of by-product
61,040
1,931
62,971
52,380
(9,147)
1,709
44,942
Amortization and depletion
14,129
11,050
25,179
7,944
13,491
2,713
24,148
Share-based compensation
221
221
442
180
180
61
421
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
862
79
941
1,965
635
-
2,600
Total production costs
$74,287
$12,646
$86,933
$62,198
$5,055
$3,685
$70,938


Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
412,303
422,239
834,542
414,355
418,514
54,555
887,424
Payable silver ounces
5,324,531
587,978
5,912,509
4,320,567
462,700
43,414
4,826,681
Cash costs per silver ounce
$11.46
$3.28
$10.65
$12.12
($19.77)
$39.37
$9.31
Total production costs per ounce
$13.95
$21.51
$14.70
$14.40
$10.93
$84.88
$14.70
Direct operating costs per tonne
$168.04
$94.43
$130.80
$145.64
$79.37
$161.56
$115.36
Direct costs per tonne
$216.95
$95.76
$155.63
$183.86
$80.13
$167.98
$133.97


Expressed in thousands US dollars
Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
33,586
9,235
42,821
18,689
7,329
(5)
26,013
Smelting and refining costs included in net revenue
-
694
694
-
362
(4)
358
Opening finished goods
(18,080)
(195)
(18,275)
(12,910)
(2,306)
-
(15,216)
Closing finished goods
4,953
245
5,198
10,093
2,857
-
12,950
Direct operating costs
20,459
9,979
30,438
15,872
8,242
(9)
24,105
Royalties
8,430
49
8,479
4,199
79
4
4,282
Special mining duty (1)
845
16
861
932
(152)
-
780
Direct costs
29,734
10,044
39,778
21,003
8,169
(5)
29,167
By-product gold sales
(11,591)
(9,527)
(21,118)
(7,293)
(8,380)
(112)
(15,785)
Opening gold inventory fair market value
5,368
240
5,608
2,127
3,560
-
5,687
Closing gold inventory fair market value
(2,740)
(354)
(3,094)
(1,900)
(4,784)
-
(6,684)
Cash costs net of by-product
20,771
403
21,174
13,937
(1,435)
(117)
12,385
Amortization and depletion
6,160
2,785
8,945
2,181
2,827
177
5,185
Share-based compensation
45
44
89
43
44
-
87
Opening finished goods depreciation and depletion
(3,776)
(60)
(3,836)
(1,920)
(1,171)
-
(3,091)
Closing finished goods depreciation and depletion
862
79
941
1,965
635
-
2,600
Total production costs
$24,062
$3,251
$27,313
$16,206
$900
$66
$17,172


Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
119,305
104,984
224,289
108,334
105,158
N/A
213,492
Payable silver ounces
1,675,322
141,491
1,816,813
1,298,036
134,178
364
1,432,578
Cash costs per silver ounce
$12.40
$2.85
$11.65
$10.74
($10.69)
N/A
$8.65
Total production costs per ounce
$14.36
$22.98
$15.03
$12.49
$6.71
N/A
$11.99
Direct operating costs per tonne
$171.48
$95.05
$135.71
$146.51
$78.38
N/A
$112.91
Direct costs per tonne
$249.23
$95.67
$177.35
$193.87
$77.68
N/A
$136.62

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

Expressed in thousands US dollars
Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Cash costs net of by-product
$61,040
$1,931
$62,971
$52,380
($9,147)
$1,709
$44,942
Operations share-based compensation
221
221
442
180
180
61
421
Corporate general and administrative
5,439
1,951
7,390
4,564
2,082
329
6,975
Corporate share-based compensation
2,214
795
3,009
1,912
873
138
2,923
Reclamation - amortization/accretion
268
211
479
100
83
9
192
Mine site expensed exploration
1,351
1,158
2,509
1,611
1,216
198
3,025
Intangible payments
30
11
41
250
114
18
382
Equipment loan payments
981
1,955
2,936
1,099
2,082
-
3,181
Capital expenditures sustaining
26,561
11,756
38,317
21,964
14,150
-
36,114
All-In-Sustaining Costs
$98,105
$19,989
$118,094
$84,060
$11,633
$2,462
$98,155
Growth exploration and evaluation
12,626
14,277
Growth capital expenditures
35,450
7,872
All-In-Costs
$166,170
$120,304


Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
412,303
422,239
834,542
414,355
418,514
54,555
887,424
Payable silver ounces
5,324,531
587,978
5,912,509
4,320,567
462,700
43,414
4,826,681
Silver equivalent production (ounces)
6,599,353
2,367,932
8,967,285
5,398,927
2,463,572
389,248
8,251,747
Sustaining cost per ounce
$18.43
$34.00
$19.97
$19.46
$25.14
$56.71
$20.34
All-In-costs per ounce
$28.10
$24.92


Expressed in thousands US dollars
Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Cash costs net of by-product
$20,771
$403
$21,174
$13,937
($1,435)
($117)
$12,385
Operations share-based compensation
45
44
89
43
44
-
87
Corporate general and administrative
1,771
506
2,277
1,538
578
22
2,138
Corporate share-based compensation
365
67
432
439
141
(11)
569
Reclamation - amortization/accretion
70
53
123
62
50
2
114
Mine site expensed exploration
323
295
618
251
448
-
699
Intangible payments
-
-
-
72
26
-
98
Equipment loan payments
245
489
734
246
489
-
735
Capital expenditures sustaining
6,653
3,103
9,756
7,742
3,344
-
11,086
All-In-Sustaining Costs
$30,243
$4,960
$35,203
$24,330
$3,685
($104
$27,911
Growth exploration and evaluation
4,170
3,254
Growth capital expenditures
18,672
4,135
All-In-Costs
$58,045
$35,300


Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Throughput tonnes
119,305
104,984
224,289
108,334
105,158
N/A
213,492
Payable silver ounces
1,675,322
141,491
1,816,813
1,298,036
134,178
364
1,432,578
Silver equivalent production (ounces)
2,075,243
585,192
2,660,435
1,612,741
581,418
5,085
2,199,244
Sustaining cost per ounce
$18.05
$35.06
$19.38
$18.74
$27.46
($285.98)
$19.48
All-In-costs per ounce
$31.95
$24.64

Reconciliation of Sustaining Capital and Growth Capital

Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
2022
2021
2022
2021
Capital expenditures sustaining
$9,756
$11,086
$38,317
$36,114
Growth capital expenditures
18,672
4,135
35,450
7,872
Acquisition capital expenditures
(50)
10,106
35,948
10,106
Property, plant and equipment expenditures per Consolidated Statement of Cash Flows
$28,378
$25,327
$109,715
$54,092

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

Expressed in thousands US dollars
Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$74,423
$39,457
$113,880
$51,761
$28,896
$8,946
$89,603
Smelting and refining costs included in net revenue
-
$3,029
$3,029
-
1,715
244
1,959
Royalties
17,554
257
17,811
13,165
265
350
13,780
Special mining duty (1)
2,612
302
2,914
2,674
53
-
2,727
Opening finished goods
(10,093)
(2,857)
(12,950)
(1,509)
(250)
(642)
(2,401)
Finished goods NRV adjustment
-
-
-
-
-
266
266
Closing finished goods
4,953
245
5,198
10,093
2,857
-
12,950
Direct costs
89,449
40,433
129,882
76,184
33,536
9,164
118,884


Year Ended December 31, 2022
Year Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Silver production (ounces)
5,340,553
622,892
5,963,445
4,333,567
491,412
45,808
4,870,787
Average realized silver price ($)
22.07
22.07
22.07
25.22
25.22
25.22
25.22
Silver value ($)
117,872,913
13,748,032
131,620,946
109,292,560
12,393,411
1,155,278
122,841,248
Gold production (ounces)
15,735
21,813
37,548
13,317
24,652
4,293
42,262
Average realized gold price ($)
1,814
1,814
1,814
1,790
1,790
1,790
1,790
Gold value ($)
28,541,042
39,565,666
68,106,709
23,837,430
44,127,080
7,684,470
75,648,980
Total metal value ($)
146,413,956
53,313,698
199,727,654
133,129,990
56,520,491
8,839,748
198,490,228
Pro-rated silver costs (%)
81%
26%
66%
82%
22%
13%
62%
Pro-rated gold costs (%)
19%
74%
34%
18%
78%
87%
38%
Pro-rated silver costs ($)
72,012
10,426
85,593
62,543
7,354
1,198
73,575
Pro-rated gold costs ($)
17,437
30,007
44,289
13,641
26,182
7,966
45,309
Silver co-product cash costs ($)
13.48
16.74
14.35
14.43
14.96
26.15
15.11
Gold co-product cash costs ($)
1,108
1,376
1,180
1,024
1,062
1,856
1,072


Expressed in thousands US dollars
Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Direct production costs per financial statements
$33,586
$9,235
$42,821
$18,689
$7,329
($5)
$26,013
Smelting and refining costs included in net revenue
-
694
694
-
362
(4)
358
Royalties
8,430
49
8,479
4,199
79
4
4,282
Special mining duty (1)
845
16
861
932
(152)
-
780
Opening finished goods
(18,080)
(195)
(18,275)
(12,910)
(2,306)
-
(15,216)
Closing finished goods
4,953
245
5,198
10,093
2,857
-
12,950
Direct costs
$29,734
$10,044
$39,778
$21,003
$8,169
($5)
$29,167


Three Months Ended December 31, 2022
Three Months Ended December 31, 2021
Guanaceví
Bolañitos
Total
Guanaceví
Bolañitos
El Compas
Total
Silver production (ounces)
1,680,363
150,472
1,830,835
1,301,941
141,258
365
1,443,564
Average realized silver price ($)
21.86
21.86
21.86
23.41
23.41
23.41
23.41
Silver value ($)
36,725,566
3,288,676
40,014,242
30,478,439
3,306,850
8,545
33,793,833
Gold production (ounces)
4,936
5,434
10,370
3,885
5,502
59
9,446
Average realized gold price ($)
1,783
1,783
1,783
1,811
1,811
1,811
1,811
Gold value ($)
8,801,693
9,689,708
18,491,401
7,035,735
9,964,122
106,849
17,106,706
Total metal value ($)
45,527,258
12,978,384
58,505,642
37,514,174
13,270,972
115,394
50,900,539
Pro-rated silver costs (%)
81%
25%
68%
81%
25%
7%
66%
Pro-rated gold costs (%)
19%
75%
32%
19%
75%
93%
34%
Pro-rated silver costs ($)
23,986
2,545
27,206
17,064
2,036
-
19,365
Pro-rated gold costs ($)
5,748
7,499
12,572
3,939
6,133
(5)
9,802
Silver co-product cash costs ($)
14.27
16.91
14.86
13.11
14.41
(1.01)
13.41
Gold co-product cash costs ($)
1,165
1,380
1,212
1,014
1,115
(78)
1,038

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

Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
2022
2021
2022
2021
Gross silver sales
$61,565
$33,090
$142,688
$97,257
Silver ounces sold
2,816,881
1,413,699
6,464,868
3,856,883
Realized silver price per ounces
$21.86
$23.41
$22.07
$25.22


Expressed in thousands US dollars
Three Months Ended December 31
Years Ended December 31
2022
2021
2022
2021
Gross gold sales
$21,118
$15,786
$70,501
$70,022
Gold ounces sold
11,843
8,715
38,868
39,113
Realized gold price per ounces
$1,783
$1,811
$1,814
$1,790

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 the development and financing of the Terronera project, including anticipated decisions on construction and financing, estimation of mineral resources at Pitarrilla, prospects for Terronera, Pitarrilla and Parral, Endeavour’s anticipated performance in 2023 including changes in mining operations and forecasts of production levels, anticipated production costs and all-in sustaining costs, and the timing and results of various activities. 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, availability of debt financing for the Terronera Project, 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.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS)
(expressed in thousands of US dollars, except for shares and per share amounts)
Years ended
December 31,
December 31,
2022
2021
Revenue
$
210,160
$
165,320
Cost of sales:
Direct production costs
113,880
89,603
Royalties
17,811
13,783
Share-based payments
442
421
Depreciation, depletion and amortization
25,179
23,977
Write down of inventory to net realizable value
1,323
1,168
158,635
128,952
Mine operating earnings
51,525
36,368
Expenses:
Exploration and evaluation
16,186
17,925
General and administrative
10,613
10,063
Care and maintenance costs
580
1,356
Impairment (reversal of impairment) of non-current assets, net
-
(16,791
)
Severance costs
-
870
Write off of mineral properties
682
715
28,061
14,138
Operating earnings
23,464
22,230
Finance costs
1,300
985
Other income (expense):
Foreign exchange gain (loss)
1,853
(1,131
)
Gain on asset disposal
2,503
5,841
Investment and other
(1,571
)
3,733
2,785
8,443
Earnings before income taxes
24,949
29,688
Income tax expense:
Current income tax expense
6,376
3,481
Deferred income tax expense
12,372
12,252
18,748
15,733
Net earnings and comprehensive earnings for the year
$
6,201
$
13,955
Basic earnings per share based on net earnings
$
0.03
$
0.08
Diluted earnings per share based on net earnings
$
0.03
$
0.08
Basic weighted average number of shares outstanding
183,009,339
167,289,732
Diluted weighted average number of shares outstanding
185,349,634
170,663,883


ENDEAVOUR SILVER CORP.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(expressed in thousands of US dollars)
December 31,
December 31,
2022
2021
ASSETS
Current assets
Cash and cash equivalents
$
83,391
$
103,303
Other investments
8,647
11,200
Accounts and other receivables
13,136
14,462
Income tax receivable
4,024
177
Inventories
19,184
27,485
Prepaid expenses
16,951
5,135
Loans receivable
1,000
-
Total current assets
146,333
161,762
Non-current deposits
565
599
Non-current income tax receivable
3,570
3,570
Non-current other investments
1,388
-
Non-current IVA receivable
10,154
4,256
Non-current loans receivable
2,729
-
Deferred income tax asset
-
936
Intangible assets
-
40
Right-of-use leased assets
806
664
Mineral properties, plant and equipment
233,892
122,197
Total assets
$
399,437
$
294,024


LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable and accrued liabilities
$
39,831
$
31,991
Income taxes payable
6,616
4,228
Loans payable
6,041
4,128
Lease liabilities
261
207
Total current liabilities
52,749
40,554
Loans payable
8,469
6,366
Lease liabilities
812
794
Provision for reclamation and rehabilitation
7,601
7,397
Deferred income tax liability
12,944
1,506
Other non-current liabilities
968
-
Total liabilities
83,543
56,617
Shareholders’ equity
Common shares, unlimited shares authorized, no par value, issued, issuable and outstanding 189,995,563 shares (Dec 31, 2021 - 170,537,307 shares)
657,866
585,406
Contributed surplus
6,115
6,331
Retained earnings (deficit)
(348,087
)
(354,330
)
Total shareholders’ equity
315,894
237,407
Total liabilities and shareholders’ equity
$
399,437
$
294,024


ENDEAVOUR SILVER CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(expressed in thousands of US dollars)
Years ended
December 31,
December 31,
2022
2021
Operating activities
Net earnings (loss) for the year
$
6,201
$
13,955
Items not affecting cash:
Share-based compensation
3,878
3,636
Depreciation, depletion and amortization
26,088
24,527
Impairment (reversal of impairment) of non-current assets, net
-
(16,791
)
Deferred income tax expense (recovery)
12,372
12,252
Unrealized foreign exchange loss (gain)
344
(176
)
Finance costs
1,300
985
Accretion of loans receivable
(97
)
-
Long term employee benefits
968
-
Write off of mineral properties
682
715
Write down of warehouse inventory
1,323
894
Write down of inventory to net realizable value
-
272
Loss (gain) on asset disposal
(2,503
)
(5,914
)
Loss (gain) on other investments
3,470
(2,117
)
Net changes in non-cash working capital
967
(8,776
)
Cash from operating activities
54,993
23,462
Investing activities
Proceeds on disposal of property, plant and equipment
350
10,113
Mineral properties, plant and equipment
(109,715
)
(54,092
)
Purchase of other investments
(2,119
)
(3,307
)
Proceeds from disposal of other investments
-
9,288
Redemption of (investment in) non-current deposits
34
(8
)
Cash used in investing activities
(111,450
)
(38,006
)
Financing activities
Repayment of loans payable
(5,054
)
(3,563
)
Repayment of lease liabilities
(219
)
(179
)
Interest paid
(790
)
(668
)
Public equity offerings
46,001
59,998
Exercise of options
1,607
4,719
Share issuance costs
(2,885
)
(1,293
)
Performance and deferred share unit settlement
(1,904
)
(2,363
)
Cash from financing activities
36,756
56,651
Effect of exchange rate change on cash and cash equivalents
(211
)
113
Increase in cash and cash equivalents
(19,701
)
42,107
Cash and cash equivalents, beginning of the year
103,303
61,083
Cash and cash equivalents, end of the year
$
83,391
$
103,303
Supplemental cash flow information (Note 19)

Stock Information

Company Name: Endeavour Silver Corp.
Stock Symbol: EDR:CC
Market: TSXC
Website: edrsilver.com

Menu

EDR:CC EDR:CC Quote EDR:CC Short EDR:CC News EDR:CC Articles EDR:CC Message Board
Get EDR:CC Alerts

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