Hecla Mining — Aug 4, 2025 release
Fiscal 2025 second-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0000950170-25-104148
Showing in the filing
Keno Hill Gold Equivalent (Koz)
“30.0 - 40.0”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 65
Annual interest expense savings from Notes r… for FY2025
“$17.8 million annually”
Keno Hill Capital expenditures - Sustaining … for FY2025
“$0”
Greens Creek silver production for FY2025
“8.1-8.8 million ounces of silver”
Greens Creek gold production for FY2025
“50.0-55.0 thousand ounces”
Greens Creek Silver Equivalent (Moz) for FY2025
“18.0 - 19.5”
Greens Creek silver equivalent ounce for FY2025
“18.0-19.5 million silver equivalent ounces”
Greens Creek total cost of sales for FY2025
“$289 million”
Greens Creek AISC, after by-product credits,… for FY2025
“$0.00-$1.50”
Greens Creek Capital expenditures - Sustaini… for FY2025
“$48 - $51”
Greens Creek capital investment for FY2025
“$48-$51 million in sustaining capital and $10-$12 million in growth capital”
Greens Creek Capital expenditures - Growth (… for FY2025
“$10 - $12”
Lucky Friday silver production for FY2025
“4.7-5.1 million ounces of silver”
Lucky Friday Silver Equivalent (Moz) for FY2025
“8.0 - 8.5”
Lucky Friday silver equivalent ounce for FY2025
“8.0-8.5 million silver equivalent ounces”
Estimated production impact at Keno Hill fro… for Q3 FY2025
“approximately 90,000 ounces of silver”
Casa Berardi gold production for FY2025
“76.0-82.0koz”
Casa Berardi total cost of sales for FY2025
“$180 million”
Casa Berardi Cash cost, after by-product cre… for FY2025
“$1,500-$1,650/oz”
Casa Berardi AISC, after by-product credits,… for FY2025
“$1,750-$1,950/oz”
Quarterly cash dividend on common stock for FY2025
“$0.00375 per share”
Quarterly cash dividend on Series B preferre… for FY2025
“$0.875 per share”
Consolidated silver production for FY2025
“15.5-17.0 million ounces”
Total Silver Production (Moz) for FY2025
“15.5 - 17.0”
Keno Hill silver production for FY2025
“2.7-3.1 million ounces”
Consolidated gold production for FY2025
“126-137 koz”
Greens Creek Silver Production (Moz) for FY2025
“8.1 - 8.8”
Greens Creek Gold Production (Koz) for FY2025
“50.0 - 55.0”
Greens Creek Gold Equivalent (Koz) for FY2025
“189.0 - 200.0”
Lucky Friday Silver Production (Moz) for FY2025
“4.7 - 5.1”
Lucky Friday Gold Production (Koz) for FY2025
“N/A”
Lucky Friday Gold Equivalent (Koz) for FY2025
“80.0 - 85.0”
Casa Berardi Silver Production (Moz) for FY2025
“N/A”
Casa Berardi Silver Equivalent (Moz) for FY2025
“6.5 - 7.5”
Keno Hill Silver Production (Moz) for FY2025
“2.7 - 3.1”
Keno Hill Gold Production (Koz) for FY2025
“N/A”
Keno Hill Silver Equivalent (Moz) for FY2025
“3.0 - 3.5”
Keno Hill Gold Equivalent (Koz) for FY2025
“30.0 - 40.0”
Total Gold Production (Koz) for FY2025
“126.0 - 137.0”
Total Silver Equivalent (Moz) for FY2025
“35.5 - 39.0”
Total Gold Equivalent (Koz) for FY2025
“375.0 - 407.0”
Total Silver Cash cost, after by-product cre… for FY2025
“($1.25)-($0.75)/oz”
Total silver AISC (after by-product credits,… for FY2025
“$11.50-$13.50/oz”
Lucky Friday total cost of sales for FY2025
“$165 million”
Greens Creek Total Costs of Sales (million) for FY2025
“289.0”
Greens Creek Cash cost, after by-product cre… for FY2025
“($7.00) - ($5.75)”
Greens Creek AISC, after by-product credits,… for FY2025
“($1.00) - $0.50”
Lucky Friday Total Costs of Sales (million) for FY2025
“165.0”
Lucky Friday Cash cost, after by-product cre… for FY2025
“$7.00-$7.50”
Lucky Friday AISC, after by-product credits,… for FY2025
“$20.00-$21.50”
Total Silver Total Costs of Sales (million) for FY2025
“454.0”
Total Silver AISC, after by-product credits,… for FY2025
“$11.00 - $13.00”
Casa Berardi Total Costs of Sales (million) for FY2025
“180.0”
Consolidated capital investment for FY2025
“$222-$242 million”
Exploration and pre-development expenditures for FY2025
“$28 million”
Total Capital expenditures - Total (millions) for FY2025
“$222 - $242”
Total Capital expenditures - Sustaining (mil… for FY2025
“$125 - $133”
Total Capital expenditures - Growth (millions) for FY2025
“$97 - $109”
Greens Creek Capital expenditures - Total (m… for FY2025
“$58 - $63”
Lucky Friday Capital expenditures - Total (m… for FY2025
“$63 - $68”
Lucky Friday Capital expenditures - Sustaini… for FY2025
“$58 - $61”
Lucky Friday Capital expenditures - Growth (… for FY2025
“$5 - $7”
Casa Berardi Capital expenditures - Sustaini… for FY2025
“$19 - $21”
Casa Berardi Capital expenditures - Growth (… for FY2025
“$39 - $42”
Keno Hill Capital expenditures - Growth (mil… for FY2025
“$43 - $48”
Exploration & Pre-Development for FY2025
“$28”
Exhibit 99.1 · full document
Hecla Reports Second Quarter 2025 Results Record free cash flow, record revenues and Adjusted EBITDA, Keno Hill delivers first positive free cash flow quarter, and Lucky Friday sets new milling record COEUR D'ALENE, IDAHO - August 6, 2025 - Hecla Mining Company ( NYSE:HL ) ("Hecla", "we", "our" or the "Company") today announced second quarter 2025 financial and operating results. "Prior quarter" refers to the first quarter of 2025. SECOND QUARTER HIGHLIGHTS _____________________________________________________________________________________________________________ Financial Performance and Capital Execution: • Record quarterly revenue: $304.0 million, representing a 16% increase over prior quarter. • Strong Profitability: Reported net income applicable to common stockholders of $57.6 million, or $0.09 per share, $99.7 million during the last 12 months. • Record Adjusted EBITDA: $132.5 million during the quarter, $398.7 million during the last 12 months. • Improved Leverage: Net leverage ratio* decreased to 0.7x from 1.5x in prior quarter. 5 • Post quarter update: The Company announced the issuance of a notice of partial redemption of $212 million of its outstanding $475 million 7.25% Senior Notes due 2028 (the "Notes") funded through At-the-Market ("ATM") proceeds and repayment at maturity of CAD $50M Investissement Quebec Notes ("IQ Notes") funded from free cash flow. Operational Performance: • Improved Cash Generation: Cash generated by operations of $161.8 million, and record quarterly free cash flow of $103.8 million, with all producing assets contributing. • Increased Production volumes: 4.5 million ounces of silver and 45,895 ounces of gold, an increase of 10% and 34%, respectively, compared to prior quarter. • Silver Production costs: Total cost of sales of $127.1 million, with cash cost per ounce of ($5.46) and AISC per ounce of $5.19 (both after by-product credits). 3,4 • Gold Production costs: Total cost of sales of $50.8 million, with cash cost per ounce of $1,578 and AISC per gold ounce of $1,669, each after by-product credits. 3,4 • Greens Creek Gold Performance: Robust gold production attributable to grade exceeding plan driving positive guidance revision for gold production, and cash cost and AISC per ounce. 3,4 • Casa Berardi Improvement: Unit costs dropped by over $600 per ounce over the prior quarter as higher production drove unit costs lower and capital spending decreased. • Lucky Friday Milestone: Established a new quarterly milling record of 114,475 tons, beating the prior record by 5% set in the prior quarter. • Strong Cost Performance at Greens Creek and Lucky Friday. *Net leverage ratio is calculated as current debt, long-term debt and finance leases less cash divided by trailing twelve-month adjusted EBITDA.
1
STRATEGIC PRIORITIES FOR 2025 • Strengthen the balance sheet - achieving through asset sales, positive free cash flow generation, debt reduction initiatives. • Target highest risk-adjusted return projects and work to increase free cash flow generation. • Advance Keno Hill's permitting and investing in critical infrastructure to attain sustained profitability. • Continue strategic review of non-core assets , with sale of Kinskuch property and liquidation of non-core equity holdings, realizing a $3.2 million gain, as well as progress towards completing the strategic review process on Casa Berardi. • Implement standardized enterprise systems and advanced analytics to improve mine planning and cost management, driving sustained profitability and efficient capital allocation. Rob Krcmarov, President and Chief Executive Officer, said "Our second quarter results demonstrate exceptional execution across all facets of the business. We generated record sales of $304 million, record free cash flow of $103.8 million, and record Adjusted EBITDA of $132.5 million, while dramatically improving our net leverage to 0.7x. Our mines delivered outstanding operational performance, with silver production up 10% and gold production up 34% quarter-over-quarter, and Lucky Friday achieving a new milling record. By putting $212 million raised through our ATM program toward Note redemption and fully repaying our CAD $50 million IQ notes from free cash flow, we've strengthened our balance sheet, which will free up $17.8 million annually in interest expense going forward, allowing us to refocus those funds towards strengthening our balance sheet while enabling strategic reinvestment into the highest return opportunities across our portfolio. These results reflect our commitment to operational excellence, disciplined capital allocation, and creating long-term shareholder value. With Casa Berardi's strategic review progressing and our portfolio optimization continuing, we're well-positioned to achieve our 2025 guidance and beyond."
2
FINANCIAL AND OPERATIONAL OVERVIEW _____________________________________________________________________________________________________________ In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization; "prior quarter" refers to the first quarter of 2025.
In Thousands unless stated otherwise
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
Financial Highlights
Sales
$
304,027
$
261,339
$
249,655
$
245,085
$
245,657
$
565,366
$
435,185
Total cost of sales
$
184,503
$
187,335
$
181,321
$
185,799
$
194,227
$
371,838
$
364,595
Gross profit
$
119,524
$
74,004
$
68,334
$
59,286
$
51,430
$
193,528
$
70,590
Net income applicable to common stockholders
$
57,567
$
28,734
$
11,786
$
1,623
$
27,732
$
86,301
$
21,841
Basic income per common share (in dollars)
$
0.09
$
0.05
$
0.02
$
0.00
$
0.04
$
0.14
$
0.04
Adjusted EBITDA 5
$
132,463
$
90,788
$
86,558
$
88,859
$
90,895
$
223,251
$
163,594
Total Debt
$
564,722
$
590,451
Net Debt to Adjusted EBITDA 5
0.7
2.3
Cash provided by operating activities
$
161,796
$
35,738
$
67,470
$
55,009
$
78,718
$
197,534
$
95,798
Capital Investment
$
(58,043
)
$
(54,095
)
$
(60,784
)
$
(55,699
)
$
(50,420
)
$
(112,138
)
$
(98,009
)
Free Cash Flow 2
$
103,753
$
(18,357
)
$
6,686
$
(690
)
$
28,298
$
85,396
$
(2,211
)
Production Summary
Silver ounces produced
4,520,510
4,112,394
3,874,344
3,645,004
4,458,484
8,632,904
8,650,582
Silver payable ounces sold
3,522,975
3,517,970
3,488,207
3,729,782
3,785,285
7,040,945
7,267,169
Gold ounces produced
45,895
34,232
35,727
32,280
37,324
80,127
73,916
Gold payable ounces sold
37,333
29,655
33,563
31,414
35,276
66,988
67,465
Cash Costs and AISC, each after by-product credits
Silver cash costs per ounce 3
$
(5.46
)
$
1.29
$
(0.27
)
$
4.46
$
2.08
$
(2.29
)
$
3.38
Silver AISC per ounce 4
$
5.19
$
11.91
$
11.51
$
15.29
$
12.54
$
8.35
$
12.81
Gold cash costs per ounce 3
$
1,578
$
2,195
$
1,936
$
1,754
$
1,701
$
1,837
$
1,685
Gold AISC per ounce 4
$
1,669
$
2,303
$
2,203
$
2,059
$
1,825
$
1,935
$
1,861
Realized Prices
Silver, $/ounce
$
34.82
$
33.59
$
30.19
$
29.43
$
29.77
$
34.20
$
27.37
Gold, $/ounce
$
3,314
$
2,940
$
2,656
$
2,522
$
2,338
$
3,148
$
2,222
Lead, $/pound
$
0.92
$
0.92
$
0.94
$
0.93
$
1.06
$
0.92
$
1.02
Zinc, $/pound
$
1.31
$
1.29
$
1.53
$
1.36
$
1.51
$
1.31
$
1.30
Sales increased to $304 million, or 16% over the prior quarter, reflecting higher realized prices for all metals sold except lead, and higher precious metals sales volumes, which were partially offset by lower lead and zinc sales volumes. Silver sales were flat quarter over quarter despite an increase of 10% in silver production due mostly to concentrate inventory build at Greens Creek. Gold sales increased primarily due to a strong operational quarter at Casa Berardi. Gold sales at Greens Creek were relatively flat quarter over quarter, despite higher gold production in the second quarter, also due to the inventory build. Gross profit was $119.5 million, an increase of 62% over the prior quarter. The increase is attributable to (i) Greens Creek gross profit increasing by $14.6 million due to higher realized prices for precious metals and zinc, partially offset by lower sales volumes of all metals except gold, (ii) Lucky Friday gross profit increased by $2.8 million due primarily to higher realized silver and zinc prices and lower costs of sales, and (iii) Keno Hill gross profit of $0.2 million (second profitable quarter under Hecla's ownership), reflecting the benefit of higher realized silver prices on 40% higher sales volumes over the prior quarter, largely offset by higher costs of sales. At Casa Berardi, the gross profit increased by $28.9 million reflecting the benefit of higher realized gold prices and sales volumes and lower production costs.
3
Net income applicable to common stockholders was $57.6 million compared to $28.7 million in the prior quarter. The improvement was primarily related to: • More than a 16% increase in sales due primarily to higher precious metal prices in the quarter. • Positive fair value adjustments, net of $9.6 million due to an increase in the fair value of our marketable securities portfolio and hedges not designated for hedge accounting. • A gain on sale of property, plant and equipment of $2.2 million, primarily arising on the sale of the Kinskuch property. Partly offset by: • An increase in income and mining tax provision of $16.4 million, reflecting an increase in taxes, including Alaska Mining License Tax and Quebec Mining Duties as well as the inability to recognize the tax benefit of the loss from our Keno Hill operations. • An increase in exploration and pre-development expense of $4.3 million reflecting increased exploration activity across our portfolio as activity increased heading into the warmer months of the year. • An increase in foreign exchange loss of $3.2 million, reflecting the impact of the U.S. dollar depreciation compared to the Canadian dollar. Consolidated silver total cost of sales was $127.1 million, a decrease of $2.5 million or 1.9% from the prior quarter, primarily due to lower cost of sales at Green Creek and Lucky Friday of $10.7 million and $1.8 million respectively, partially offset by higher cost of sales at Keno Hill of $10.0 million reflecting a combination of higher sales volumes and higher mining, contractor, maintenance and consumables usage. Silver Cash costs and AISC per silver ounce, each after by-product credits , were ($5.46) and $5.19, respectively, lower versus the prior quarter, primarily due to lower treatment charges, higher by-product credits (due to higher gold production and realized gold prices) and higher silver production. AISC was also positively impacted by lower sustaining capital due to timing delays of certain projects to the second half of 2025. 3,4 Gold total cost of sales for Casa Berardi decreased by $0.1 million as higher sales volumes were offset by lower production costs. Gold Cash costs and AISC per gold ounce, each after by-product credits , were $1,578 and $1,669 respectively, a decrease over the prior quarter as lower production costs and sustaining capital spend further benefited from higher gold production. 3,4 Casa Berardi costs are anticipated to continue to improve in the fourth quarter of 2025 as the strip ratio of the 160 pit is expected to decline and the reliance on a third party contractor is reduced. Adjusted EBITDA was $132.5 million, a 46% increase over the prior quarter. The ratio of net debt to adjusted EBITDA (net leverage ratio) improved to 0.7x from 1.5x in the prior quarter due to strong EBITDA generation during the last 12 months, and a $276.8 million decrease in net debt. 1 Cash and cash equivalents at June 30, 2025, were $296.6 million and included $39 million drawn on the revolving credit facility. Subsequent to quarter end, a further approximately $42 million was raised through the ATM facility and CAD $50 million IQ Notes were repaid from free cash flows.
4
Cash provided by operating activities was $161.8 million, an increase of $126.1 million over the prior quarter, primarily attributable to favorable working capital changes of $42.3 million (the prior quarter was $48.2 million unfavorable), including a decrease of accounts receivable reflecting significant collections at Greens Creek and Keno Hill, and the timing of accounts payable vendor payments. Capital investment was $58.0 million, compared to $54.1 million in the prior quarter, with capital investment at Keno Hill of $17.0 million, Lucky Friday of $15.9 million and Casa Berardi of $15.4 million. Capital investment is expected to increase in the third quarter, due to the warmer weather and ramping up construction activities. Free cash flow was $103.8 million, a new quarterly record, compared to negative $18.4 million in the prior quarter, with the increase primarily due to higher cash flow from operations, reflecting increased income generation and positive working capital adjustments. 2 ATM capital raise During and post quarter end, the Company utilized its ATM facility to raise capital for a partial redemption of $212 million of the outstanding $475 million 7.25% Senior Notes which is expected to close in mid-to-late August 2025. This approach minimizes shareholder dilution compared to alternative financing methods such as traditional equity offerings. The Company expects to invest the bulk of the anticipated interest savings generated from this potential near-term debt reduction into strengthening its balance sheet and surfacing value initiatives, including investment in operations, expanded exploration programs, and advancing its project pipeline. These investments are designed to unlock additional value from our asset base and support long-term growth. The Company's mining operations are demonstrating their ability to produce strong free cash flow at today's robust metal prices. If metal prices continue at these levels, the Company expects future free cash flow generation to be sufficient to meet debt service requirements and support investment in continued value-enhancing activities. In addition, the Company may also look to use proceeds from potential future asset sales to further reduce the amount of outstanding debt. This balanced approach allows us to optimize our capital structure while maintaining operational flexibility and pursue growth opportunities. This financing strategy reflects our commitment to prudent capital management while positioning the Company to accelerate value creation through both operational excellence and strategic development initiatives. Financial Instruments for Base and Precious Metals and Foreign Currency The Company uses financially settled forward sales contracts to manage exposure to zinc and lead price changes in forecasted concentrate shipments. On June 30, 2025, the Company had contracts covering approximately 12% and 24% of the forecasted payable zinc and lead production for 2025 - 2026 at an average price of $1.37 and $1.02 per pound, respectively. In the second quarter of 2025, the Company also established price protection through the use of zero-cost collars for the Keno Hill mine's forecasted silver production. The Company’s hedging strategy at Keno Hill is focused on risk management during the period of heavy investment and ramp-up of operations to the nameplate capacity of 440 tons per day. Financial instruments covering a total of 1.67 million ounces of
5
silver production over the next three quarters have been entered into to secure a price floor. As of June 30, 2025, these silver financial instruments were in a net liability position of $0.5 million. For accounting purposes, they are not designated as hedges. The Company also manages Canadian dollar ("CAD") exposure through forward contracts. At June 30, 2025, the Company had hedged approximately 29% of forecasted Casa Berardi and Keno Hill CAD denominated direct production costs through 2026 at an average CAD/USD rate of 1.35. The Company has also hedged approximately 18% of Casa Berardi and Keno Hill CAD denominated total capital expenditures through 2026 at 1.39. Please refer to the discussion of derivative instruments in the Company's Form 10-Q expected to be filed with the SEC on August 6, 2025
6
OPERATIONS OVERVIEW _____________________________________________________________________________________________________________ Greens Creek Mine - Alaska
Dollars are in thousands except cost per ton
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
GREENS CREEK
Operating Highlights
Tons of ore processed
230,221
212,899
224,521
212,863
225,746
443,120
457,934
Total production cost per ton
$
225.71
$
240.00
$
211.64
$
222.39
$
218.09
$
232.57
$
215.46
Ore grade milled - Silver (oz./ton)
13.40
11.75
10.72
11.22
12.60
12.61
13.00
Ore grade milled - Gold (oz./ton)
0.10
0.09
0.09
0.08
0.09
0.10
0.09
Ore grade milled - Lead (%)
2.62
2.58
2.61
2.44
2.50
2.60
2.50
Ore grade milled - Zinc (%)
6.87
6.77
6.59
6.60
6.20
6.82
6.20
Ore grade milled - Copper (%)
0.28
0.25
0.25
0.31
0.27
0.27
0.30
Silver produced (oz.)
2,422,978
2,002,560
1,901,418
1,857,314
2,243,551
4,425,538
4,722,145
Gold produced (oz.)
17,750
13,759
14,804
11,746
14,137
31,509
28,725
Lead produced (tons)
4,931
4,496
4,808
4,165
4,513
9,427
9,347
Zinc produced (tons)
14,024
12,835
13,241
12,585
12,400
26,859
25,462
Copper produced (tons)
499
411
427
490
462
910
957
Silver concentrate produced (tons)
17,985
15,541
15,775
14,706
15,196
33,526
30,771
Zinc concentrate produced (tons)
20,936
18,228
19,251
18,954
17,876
39,164
37,543
Bulk concentrate produced (tons)
8,316
7,515
8,537
5,869
7,754
15,831
15,679
Silver concentrate sold (tons)
13,789
15,496
16,061
17,692
12,025
29,285
27,698
Zinc concentrate sold (tons)
17,987
18,384
19,464
21,957
14,807
36,371
34,370
Bulk concentrate sold (tons)
8,061
8,330
10,975
5,775
7,859
16,391
17,659
Financial Highlights
Sales
$
122,002
$
118,143
$
112,037
$
116,568
$
95,659
$
240,145
$
192,969
Total cost of sales
$
(58,921
)
$
(69,638
)
$
(67,887
)
$
(73,597
)
$
(56,786
)
$
(128,559
)
$
(126,643
)
Gross profit
$
63,081
$
48,505
$
44,150
$
42,971
$
38,873
$
111,586
$
66,326
Cash flow from operations
$
75,371
$
43,858
$
60,442
$
54,076
$
43,276
$
119,229
$
71,982
Exploration
$
2,049
$
343
$
1,129
$
4,325
$
2,011
$
2,393
$
2,562
Capital additions
$
(8,397
)
$
(10,759
)
$
(15,798
)
$
(11,466
)
$
(11,704
)
$
(19,156
)
$
(20,531
)
Free cash flow 2
$
69,023
$
33,442
$
45,773
$
46,935
$
33,583
$
102,466
$
54,013
Cash Costs and AISC, each after by-product credits
Cash cost per ounce, after by-product credits 3
$
(11.91
)
$
(4.08
)
$
(5.86
)
$
0.93
$
0.19
$
(8.37
)
$
1.90
AISC per ounce, after by-product credits 4
$
(8.19
)
$
(0.03
)
$
2.62
$
7.04
$
5.40
$
(4.50
)
$
6.33
Operational Review Greens Creek produced 2.4 million ounces of silver and 17,750 ounces of gold. Silver and gold production increased 21% and 29% respectively over the prior quarter due to a 14% and 11% increase in silver and gold grades milled and an 8% increase in tons milled. Zinc and lead production increased 9% and 10% respectively, primarily due to higher mill throughput and modestly higher grades milled. Second Quarter Financial Review Sales were $122.0 million, an increase of 3% over the prior quarter, despite an increase in all types of concentrate inventory due to normal timing of shipments. Sales benefited from higher realized metals prices (except for lead) which proved higher than the quarterly average metal prices for all metals.
7
Total cost of sales was $58.9 million, a decrease of 15% over the prior quarter, primarily due to lower metal volumes sold (except gold) and lower fuel volumes for power generation requirements due to more hydro power available than the prior quarter, partially offset by higher labor and consumable costs. Cash cost per silver ounce, after by-product credits, was ($11.91), and decreased over the prior quarter due primarily to higher silver production, lower production costs and by-product credits which increased 28% from the prior quarter, primarily reflecting a 49% gold value increase. AISC per silver ounce, after by-product credits, was ($8.19) and decreased over the prior quarter due to the items noted above for cash costs trending lower over the prior quarter, as well as lower capital investment. 3,4 Cash flow from operations was $75.4 million, an increase of 72% over the prior quarter due primarily to the items noted above and favorable working capital changes tied to decreases in accounts receivable, partially offset by increases in concentrate inventories. Free cash flow was $69.0 million, an increase of 106% from the prior quarter as gross profit rose 30% from the prior quarter and from benefits from working capital changes and 22% lower capital investment. Outlook Revised Silver production guidance for 2025 at Greens Creek is unchanged at 8.1-8.8 million ounces of silver, gold production guidance is increased to 50.0-55.0 thousand ounces from 44.0-48.0 thousand ounces, or 18.0-19.5 million silver equivalent ounces, unchanged from prior silver equivalent ounce guidance when factoring in all metals (silver, gold, lead, zinc and copper) due to changes in our metal price assumptions. Greens Creek's cost outlook has been lowered, maintaining total cost of sales guidance at $289 million (includes depreciation) but lowering cash cost guidance to ($6.25)-($5.00) from the prior $0.25-$0.75 (after by-product credits), per silver ounce, and AISC to $0.00-$1.50 from $6.50-$7.25 (after by-product credits), per silver ounce. 3,4 Capital investment guidance is unchanged at $48-$51 million in sustaining capital and $10-$12 million in growth capital. Capital investment at Greens Creek is expected to increase in the third quarter due to the seasonal construction period, with no change to full year capital investment guidance. In early July, the mine shifted to partial self-generated power while Alaska Electric Light and Power, the utility company supplying power to Greens Creek, performs a planned 8-week maintenance shutdown, which will increase costs during this period as self-generated power is more costly than purchased power from the utility, with the impact on operating costs expected to be less than 1% of total annual costs. Please refer to guidance section of the release for production, cost, and capital guidance for 2025.
8
Lucky Friday Mine - Idaho
Dollars are in thousands except cost per ton
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
LUCKY FRIDAY
Operating Highlights
Tons of ore processed
114,475
108,745
108,585
104,281
107,441
223,220
193,675
Total production cost per ton
$
241.63
$
258.59
$
250.71
$
260.99
$
233.99
$
249.89
$
233.59
Ore grade milled - Silver (oz./ton)
12.5
13.0
13.0
12.1
12.9
12.7
12.9
Ore grade milled - Lead (%)
8.2
8.2
8.5
7.9
8.1
8.2
8.2
Ore grade milled - Zinc (%)
4.2
4.0
4.2
3.9
3.6
4.1
3.7
Silver produced (oz.)
1,340,877
1,332,252
1,336,910
1,184,819
1,308,155
2,673,129
2,369,220
Lead produced (tons)
8,829
8,480
8,685
7,662
8,229
17,309
14,918
Zinc produced (tons)
3,911
3,681
3,814
3,528
3,320
7,592
6,171
Silver concentrate produced (tons)
13,212
12,934
13,442
11,419
12,163
26,146
22,217
Zinc concentrate produced (tons)
6,940
6,677
6,873
6,311
5,705
13,617
10,778
Silver concentrate sold (tons)
12,992
13,224
13,340
11,403
12,154
26,216
21,860
Zinc concentrate sold (tons)
6,756
7,486
6,107
6,305
6,678
14,242
10,543
Financial Highlights
Sales
$
64,273
$
63,194
$
57,671
$
51,072
$
59,071
$
127,467
$
94,411
Total cost of sales
$
(42,286
)
$
(44,049
)
$
(40,157
)
$
(39,286
)
$
(37,523
)
$
(86,335
)
$
(65,042
)
Gross profit
$
21,987
$
19,145
$
17,514
$
11,786
$
21,548
$
41,132
$
29,369
Cash flow from operations
$
20,650
$
23,805
$
25,329
$
34,374
$
44,546
$
44,454
$
71,658
Exploration
$
169
$
—
$
—
$
—
$
—
$
169
$
—
Capital additions
$
(15,942
)
$
(15,446
)
$
(12,608
)
$
(11,178
)
$
(10,818
)
$
(31,388
)
(25,806
)
Free cash flow 2
$
4,877
$
8,359
$
12,721
$
23,196
$
33,728
$
13,235
$
45,852
Cash Costs and AISC, each after by-product credits
Cash cost per ounce, after by-product credits 3
$
6.19
$
9.37
$
7.68
$
9.98
$
5.32
$
7.77
$
6.67
AISC per ounce, after by-product credits 4
$
19.07
$
20.08
$
17.12
$
19.40
$
12.74
$
19.57
$
14.50
Operational Review Lucky Friday continued along a path of operational consistency, setting a new quarterly milling record of 114,475 tons, beating the record set in the prior quarter by over 5%. Silver production was 1.3 million ounces, flat with the prior quarter, with higher mill throughput equally offset by a lower milled silver grade. Lead and zinc production was 8,829 tons and 3,911 tons, respectively, rising 4% and 6% respectively over the prior quarter, both benefiting from the higher throughput and zinc production also benefiting from a higher milled grade. Second Quarter Financial Review Sales were $64.3 million, an increase of 2% over the prior quarter due to a higher realized silver and zinc price, offset partially by lower volumes of silver and zinc concentrate sales. Total cost of sales was $42.3 million, down 4% over the prior quarter, due to a combination of lower sales volumes and lower labor, contractor and consumable costs, offset partially by higher fuel costs. Cash costs and AISC per silver ounce, each after by-product credits, was $6.19 and $19.07, respectively, and decreased over the prior quarter primarily due to the lower production costs reflecting lower labor, contractor and consumable costs, offset partially by higher fuel costs, while silver production volumes were largely flat when compared to the prior quarter, as well as 4% higher by-product credits from lead and zinc sales. 3,4
9
Cash flow from operations was $20.7 million, a decrease of 13% over the prior quarter, and was unfavorably impacted by working capital changes, largely tied to changes in accounts receivable. Capital investment increased to $15.9 million, a 3% increase over the prior quarter. Free cash flow was $4.9 million and decreased over the prior quarter due to the items mentioned above. Outlook There is no change to the 2025 production guidance for Lucky Friday, maintaining silver production guidance of 4.7-5.1 million ounces of silver, or 8.0-8.5 million silver equivalent ounces when factoring in all metals (silver, lead and zinc). Guidance for total cost of sales is maintained at $165 million (includes depreciation), with cash cost and AISC per silver ounce (after by-product credits) guidance also being maintained at $7.00-$7.50 and $20.00-$21.50 respectively. 3,4 Capital guidance for Lucky Friday in 2025 is unchanged, with investment expected to increase in the third quarter (relative to the second quarter) due to the seasonal construction period and ramping up construction activities. The third quarter is expected to be the lightest production quarter of the year due to the planned impact on hoist availability within the quarter as the ongoing surface cooling project (a key infrastructure project to increase the cooling capacity required for the mine over the reserve mine-life) requires use of this infrastructure to complete the project. The lower third quarter production outlook compared to the other 2025 quarters was captured in our original guidance for the full year released in February. Please refer to guidance section of the release for production, cost, and capital guidance for 2025. Keno Hill - Yukon Territory
Dollars are in thousands except cost per ton
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
KENO HILL
Operating Highlights
Tons of ore processed
26,771
27,411
23,123
24,027
36,977
54,182
62,142
Ore grade milled - Silver (oz./ton)
28.9
29.0
29.6
25.7
25.1
29.0
25.6
Ore grade milled - Lead (%)
3.5
4.0
3.9
3.0
2.4
3.7
2.4
Ore grade milled - Zinc (%)
2.3
1.9
1.3
2.4
1.4
2.1
1.4
Silver produced (oz.)
750,712
772,430
629,828
597,293
900,440
1,523,142
1,546,752
Lead produced (tons)
890
1,031
839
670
845
1,921
1,421
Zinc produced (tons)
544
419
246
492
471
963
769
Silver concentrate produced (tons)
1,688
1,765
1,397
1,240
1,714
3,453
2,774
Precious metals concentrate produced (tons)
907
785
481
866
851
1,692
1,417
Silver concentrate sold (tons)
1,614
1,217
1,096
1,421
1,791
2,831
2,573
Precious metals concentrate sold (tons) (6)
925
623
431
1,156
819
1,548
1,056
Financial Highlights
Sales
$
26,121
$
16,909
$
15,356
$
19,809
28,950
$
43,030
$
39,797
Total cost of sales
$
(25,881
)
$
(15,871
)
$
(15,356
)
$
(19,809
)
(28,950
)
$
(41,752
)
$
(39,797
)
Gross profit
$
240
$
1,038
$
—
$
—
$
—
$
1,278
$
—
Cash flow from operations
$
16,445
$
(9,661
)
$
(1,752
)
$
(6,811
)
$
(465
)
$
6,784
$
1,251
Exploration
$
3,344
$
1,692
$
2,605
$
2,664
$
2,019
$
5,036
$
2,517
Capital additions
$
(17,045
)
$
(10,436
)
$
(15,584
)
$
(14,406
)
$
(14,533
)
$
(27,481
)
$
(24,879
)
Free cash flow 2
$
2,744
$
(18,405
)
$
(14,731
)
$
(18,553
)
$
(12,979
)
$
(15,661
)
$
(21,111
)
10
Operational Review Keno Hill produced 750,712 ounces of silver, a 3% decrease over the prior quarter due to a 2% lower mill throughput. Mill throughput for the second quarter averaged 294 tons per day ("tpd"), remaining below the permitted capacity of 440 tpd. In the second quarter, the mill continued to rely on the ore stockpile as the mine continues to ramp up to higher tonnage rates (second quarter ore tons mined averaged 268 tpd, up 3% compared to the prior quarter). The stockpile exceeded 6,000 tons grading around 27 ounces per ton at quarter end. Work continues to bring the mine into a state of commercial production. Second Quarter Financial Review Sales were $26.1 million, increasing 54% over the prior quarter primarily due to the volume of concentrate sold more closely matching the produced volume. Higher realized silver and zinc (to a lesser extent) prices also helped boost sales over the prior quarter. Total cost of sales was $25.9 million, $10.0 million higher than the prior quarter due to concentrate sales more closely matching production volumes in the quarter. For the second consecutive quarter, Keno Hill achieved positive gross profit, so no costs were allocated to ramp-up and suspension costs. Cash flow from operations was $16.4 million, a $26 million improvement over the prior quarter due to higher silver prices and favorable working capital changes. Capital investments during the quarter were $17.0 million, $6.6 million higher than the prior quarter as spending ramped up during the warmer months. Positive free cash flow of $2.7 million was achieved in the second quarter, marking the first positive free cash flow quarter for the asset under Hecla's ownership. Outlook Power curtailment by Yukon Energy Corporation ("YEC") at Keno Hill has improved in 2025, with the previously reported eight days of operational stoppage in 2025 (reported with fourth quarter results in February) remaining unchanged through the end of June. As previously reported, YEC experienced a turbine failure at its hydroelectric plant in Whitehorse in late October 2024, which is scheduled to be repaired in August of 2025. The Company estimates the power curtailments during planned August YEC maintenance downtime could lower production by approximately 90,000 ounces of silver in the third quarter, which is reflected in our initial 2025 guidance released in February. Keno Hill is a core asset of the Company. Through an internal review and optimized plan, Keno Hill is expected to meet established investment hurdle rates at $25/oz silver. At current prices, the asset is expected to demonstrate near self-financing capabilities, providing operational cash flow stability and reduced external funding requirements. The Company has added near-term silver price collars to help protect cash flows during the capital investment period and may look to execute more price protection financial instruments. Operational optimization has refined production parameters, establishing 440 tons per day as the target throughput rate versus the previous 550-600 tons per day baseline. This revised target is expected to maintain profitability thresholds under conservative long-range metal price assumptions while preserving expansion optionality beyond 440 tons per day for future value creation. Current operations run below the 440 tons per day target, with mining capacity as the primary constraint. At its long range plan prices or higher, the Company expects that Keno Hill can achieve target production rates through systematic capital deployment across waste dump facilities, mine development programs,
11
tailings capacity expansion, and water treatment infrastructure upgrades and related permitting execution. Permitting activities continue with enhanced management resources allocated to regulatory execution. The asset's above-average reserve life enables the potential capture of multiple metals market cycles, providing long-term cash flow visibility and market volatility protection. Ongoing exploration programs continue to deliver resource expansion potential, supporting asset life extension and production scaling opportunities. At current metal prices, 440 tons per day production is expected to generate robust positive free cash flow, supporting accelerated capital payback period potential. Expansion beyond this threshold remains available as a future growth opportunity rather than a minimum return requirement. Please refer to (i) the discussion of commercial production at Keno Hill in the Company's Form 10-Qexpected to be filed with the SEC on August 6, 2025 and (ii) the guidance section of this release for detailed production, cost, and capital guidance for 2025.
12
Casa Berardi - Quebec
Dollars are in thousands except cost per ton
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
CASA BERARDI
Operating Highlights
Tons of ore processed - underground
104,631
111,972
113,068
101,308
118,485
216,603
241,608
Tons of ore processed - surface pit
289,025
279,196
292,148
268,291
248,494
568,221
506,997
Tons of ore processed - total
393,656
391,168
405,216
369,599
366,979
784,824
748,605
Surface tons mined - ore and waste
4,809,400
5,376,620
6,708,708
5,603,101
4,064,091
10,186,020
7,703,388
Total production cost per ton
$
113.19
$
115.19
$
100.34
$
97.82
$
107.84
$
114.19
$
102.07
Ore grade milled - Gold (oz./ton) - underground
0.14
0.11
0.12
0.11
0.14
0.13
0.14
Ore grade milled - Gold (oz./ton) - surface pit
0.06
0.04
0.04
0.05
0.04
0.05
0.04
Ore grade milled - Gold (oz./ton) - combined
0.08
0.06
0.06
0.06
0.07
0.07
0.07
Gold produced (oz.) - underground
12,065
9,414
11,034
9,913
13,719
21,480
27,426
Gold produced (oz.) - surface pit
16,080
11,059
9,889
10,621
9,468
27,138
17,765
Gold produced (oz.) - total
28,145
20,473
20,923
20,534
23,187
48,618
45,191
Silver produced (oz.) - total
5,943
5,152
6,188
5,578
6,338
11,095
12,465
Gold sold (oz.)
25,699
19,177
22,163
20,112
24,964
44,876
44,967
Financial Highlights
Sales
$
85,035
$
56,005
$
59,164
$
50,308
$
58,623
$
141,040
$
100,207
Total cost of sales
$
(50,790
)
$
(50,682
)
$
(51,734
)
$
(46,280
)
$
(67,340
)
$
(101,472
)
$
(125,600
)
Gross profit (loss)
$
34,245
$
5,323
$
7,430
$
4,028
$
(8,717
)
$
39,568
$
(25,393
)
Cash flow from operations
$
47,198
$
9,900
$
12,356
$
15,305
$
17,816
$
57,094
$
21,002
Exploration
$
—
$
—
$
—
$
—
$
315
$
—
$
1,000
Capital additions
$
(15,367
)
$
(16,257
)
$
(16,406
)
$
(18,606
)
$
(12,376
)
$
(31,624
)
$
(25,692
)
Free cash flow 2
$
31,831
$
(6,357
)
$
(4,050
)
$
(3,301
)
$
5,755
$
25,470
$
(3,690
)
Cash Costs and AISC, each after by-product credits
Cash cost per ounce, after by-product credits 3
$
1,578
$
2,195
$
1,936
$
1,754
$
1,701
$
1,837
$
1,685
AISC per ounce, after by-product credits 4
$
1,669
$
2,303
$
2,203
$
2,059
$
1,825
$
1,935
$
1,861
Operational Review Casa Berardi produced 28,145 ounces of gold, a 37% increase over the prior quarter, driven by planned higher underground and surface ore grades. Total tons milled remained flat to the prior quarter. The 160 pit generated 10% fewer mined tons (ore and waste) than the prior quarter, while total production costs per ton decreased 2%. The pit's stripping ratio is expected to decline in the fourth quarter of 2025, further reducing costs. Second Quarter Financial Review Sales were $85.0 million, an increase of 52% over the prior quarter, primarily due to higher ounces sold and higher average realized gold price. Total cost of sales was $50.8 million, effectively flat over the prior quarter. Cash costs and AISC per gold ounce, each after by-product credits, were $1,578 and $1,669 respectively, a decrease of over $600 per
13
ounce for both over the prior quarter as higher production drove unit costs lower, due in part to a 5% lower capital spend. 3,4 Cash flow from operations was $47.2 million, a 377% increase over the prior quarter due to higher sales and favorable working capital changes. Capital investment was $15.4 million, lower by $0.9 million over the prior quarter. Free cash flow was $31.8 million, a $38.2 million increase over the prior quarter due to the items noted above. 2 Outlook Casa Berardi is transitioning from a combined underground and surface operation to a surface only operation. Currently, the Company expects to be mining only the 160 pit by end of 2025, at which time the higher margin stopes of the west underground mine should be exhausted. Currently there is no change to the Casa Berardi production guidance of 76.0-82.0koz of gold production in 2025. Casa Berardi guidance for total cost of sales (includes depreciation) is unchanged at $180 million. Cash cost and AISC guidance (after by-product credits, per gold ounce) is unchanged at $1,500-$1,650/oz and $1,750-$1,950/oz respectively. 3,4 Cash costs and AISC should improve in the fourth quarter as stripping costs decline. Total capital investment guidance for 2025 is unchanged at $58-$63 million. Capital investment at Casa Berardi is expected to increase in the third quarter due to seasonal construction period plans, with tailings construction being a major factor in the expected increase during the warmer months of the year. Casa Berardi is expected to produce gold from the 160 pit and associated stockpiles until 2027. At current gold prices, the 160 pit is expected to continue to generate strong free cash flow until 2027. Upon completion of mining at the 160 pit, and milling the remaining stockpiles, Casa Berardi is expected to have a production gap commencing in 2027 and continuing until 2032 or later, assuming no underground mine life extension. During this time, the focus is expected to be on investing in permitting, infrastructure and equipment, as well as de-watering and stripping two expected new open pits, the Principal and West Mine Crown Pillar pits. Upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow at current gold prices. As Casa Berardi transitions between mining phases and works through the permitting and construction timeline for the new open pits, the Company continues to evaluate strategic alternatives for the property, which continue to advance, and includes evaluating scenarios such as (i) sale of the asset, (ii) joint venturing the asset, (iii) a spin out of the asset, (iv) extending the underground mine or (v) accelerating future cash flows to capture part of the current record gold prices via a prepayment structure or other financing arrangement. The Company expects to be in a position to provide an update on a path forward from a concluded strategic review process in the coming weeks. Please refer to guidance section of this release for production, cost, and capital guidance for 2025. EXPLORATION AND PRE-DEVELOPMENT _____________________________________________________________________________________________________________ The Company invested $8.3 million in exploration (and $0.5 million in pre-development) activities during Q2 2025, focusing on high-impact discovery drilling at Midas and resource expansion programs at our producing assets. Key exploration highlights include visible gold intercepts at two new Midas targets and
14
mineralization extensions at all three operating mines, supporting our strategy to grow reserves and extend mine lives while pursuing district-scale discoveries Exploration At Midas, exploration drilling is well underway focusing on targets with discovery potential that could potentially support the return of the Midas mine to a production state. To date, 7 of 12 planned drillholes have been completed in the Pogo, Sinter Offset, and Little Opal targets located in the SE pediment area which is a large and highly prospective area southeast of the Midas Mine and near the Sinter Resource area. Early drilling results have been positive with two new vein intercepts showing visible gold. At the Pogo target area a 0.5-foot silicified breccia with visible gold in vein fragments was intersected, within a broader 2.2-foot structure (estimated true widths). At the Sinter Offset target a 1.1-foot quartz vein with visible gold and a 0.5-foot banded quartz vein with naumannite (Ag 2 Se) was intersected within a broader 21.4-foot alteration zone (estimated true widths). This zone is interpreted to represent the fault offset segment of the Sinter Vein. Assays are pending and follow up drill holes are being evaluated. These recent drilling results, in conjunction with the very intense alteration consistently intercepted in drilling in throughout the SE pediment area support our interpretation that this area has the potential to host a potentially impactful deposit in the Midas District. At Greens Creek, underground exploration drilling in the Gallagher Zone extended mineralization 550 feet along plunge to the south. While this silver-bearing interval is narrow, it occurs within a thicker sequence of ore-type lithologies and indicates the prospectivity of this area remains high. In addition, underground exploration drilling in the 200S Zone extended mineralization 150 feet west and south of existing mineralization. The results from both programs illustrate the strong potential for near-mine exploration to continue to make discoveries. At Keno Hill, a wide high-grade intercept, supported by three additional silver-bearing intercepts, have identified new mineralization 500 feet down plunge from existing reserves. These results continue to demonstrate the continuity of the Bermingham mineralizing system and further highlight the significant potential that remains for near-mine exploration. Selected exploration assay results are shown below. Greens Creek Gallagher Target • 4.1 oz/ton silver, 0.05 oz/ton gold, 5.8% zinc and 3.1% lead over 3.6 feet Greens Creek 200 S Target • 11.5 oz/ton silver, 0.02 oz/ton gold, 2.2% zinc and 0.09% lead over 4.6 feet Keno Hill Deep Bermingham Target • Main Vein 2: 40.4 oz/ton silver, 3.8% zinc and 3.1% lead over 12.5 feet • Footwall Vein: 14.9 oz/ton silver over 2.1 feet
15
Definition Definition drilling continues at Greens Creek, Keno Hill, and Casa Berardi for resource conversion and expansions near resource boundaries. At Greens Creek, definition drilling continued with two drills underground defining parts of the East Zone for longhole stoping and confirming additional resources. The East Zone drilling continued to see high precious metal intercepts including 112.7 oz/ton silver, 0.53 oz/ton gold, 2.2% zinc and 9.6% lead over 5.1 feet. At Keno Hill, one drill continued to operate underground, further defining and expanding mineralization in the Bermingham veins. High-grade intercepts from this drilling include 41.4 oz/ton silver, 2.8% zinc and 2.4% lead over 9.5 feet, extending mineralization of the Bear Vein in the Arctic Zone beyond its previously known extent. Detailed exploration and definition drill assay highlights can be found in Table A at the end of this release.
16
DIVIDENDS _____________________________________________________________________________________________________________ Pursuant to the Company's dividend policy, the Board of Directors declared a quarterly cash dividend of $0.00375 per share of common stock payable on or about September 4, 2025, to stockholders of record on August 22, 2025. Preferred Stock The Board of Directors declared a quarterly cash dividend of $0.875 per share of Series B preferred stock, payable on or about October 3, 2025, to stockholders of record on September 15, 2025. 2025 GUIDANCE 6 _____________________________________________________________________________________________________________ In the tables below the Company provides production, cost, and capital guidance on a consolidated basis and by mine, as well as projected consolidated exploration and pre-development expenditures. There are no changes to silver production and capital investment guidance, but there are improvements to gold production guidance, cash costs and AISC guidance for Greens Creek as well as consolidated silver cash cost and AISC guidance. 3,4 2025 Production Outlook Consolidated silver production is expected to be 15.5-17.0 million ounces. • Greens Creek's silver production is expected to be 8.1-8.8 million ounces. • Lucky Friday's silver production is expected to be 4.7-5.1 million ounces. • Keno Hill's silver production is expected to be 2.7-3.1 million ounces. Consolidated gold production is revised up to total 126-137 koz, increasing from the prior 120-130 koz. • Casa Berardi is expected to produce 76.0-82.0 koz. • Greens Creek is now expected to produce 50.0-55.0 koz, up from the prior 44.0-48.0 koz.
Silver Production (Moz)
Gold Production (Koz)
Silver Equivalent (Moz)
Gold Equivalent (Koz)
Greens Creek *
8.1 - 8.8
50.0 - 55.0
18.0 - 19.5
189.0 - 200.0
Lucky Friday *
4.7 - 5.1
N/A
8.0 - 8.5
80.0 - 85.0
Casa Berardi
N/A
76.0 - 82.0
6.5 - 7.5
76.0 - 82.0
Keno Hill *
2.7 - 3.1
N/A
3.0 - 3.5
30.0 - 40.0
2025 Total
15.5 - 17.0
126.0 - 137.0
35.5 - 39.0
375.0 - 407.0
* Equivalent ounces include Lead and Zinc production and are calculated using the metal prices defined below Metal Prices and FX rate assumptions. Expectations for 2025 include silver, gold, lead, and zinc production from Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi converted using gold $3,150/oz, silver $33.00/oz, zinc $1.25/lb, lead $0.90/lb and copper $4.00/lb, revised from the prior assumptions of gold $2,550/oz, silver $28/oz, zinc $1.25/lb, lead $0.85/lb and copper $4.00/lb. Numbers are rounded. Assumed exchange rate for Canadian dollar is unchanged at 1.35 CAD/USD.
17
2025 Cost Guidance Revised Total silver cash cost guidance per silver ounce (after by-product credits) is lowered to ($1.25)-($0.75)/oz from the prior $3.00-$3.25/oz, and guidance for AISC per silver ounce (after by-product credits) is also lowered to $11.50-$13.50/oz from the prior $15.75-$17.00/oz. 3,4 This guidance only incorporates Greens Creek and Lucky Friday, as Keno Hill remains in a state of pre-commercial production. A $100/oz change in the gold price assumption would change our cash cost and AISC guidance by approximately (i) $0.40/oz for consolidated silver and (ii) $0.60-$0.65/oz for Greens Creek. • At Greens Creek, guidance for total costs of sales (includes depreciation) remains unchanged at $289 million, while cash cost guidance is lowered to ($6.25)-($5.00) from the prior $0.25-$0.75 (after by-product credits), per silver ounce, and AISC to $0.00-$1.50 from $6.50-$7.25 (after by-product credits), per silver ounce. 3,4 • At Lucky Friday, guidance for total cost of sales (includes depreciation) remains unchanged at $165 million. Cash cost per silver ounce (after by-product credits) and AISC per silver ounce (after by-product credits) guidance also remains unchanged at $7.00-$7.50 and $20.00-$21.50 respectively. 3,4 Casa Berardi guidance for total cost of sales (includes depreciation) remains unchanged at $180 million. Cash cost and AISC (both after by-product credits) per gold ounce guidance is reiterated at $1,500-$1,650 and 1,750-$1,950 respectively. 3,4
Total costs of Sales (million)
Cash cost, after by-product credits, per silver/gold ounce 3
AISC, after by-product credits, per produced silver/gold ounce 4
Greens Creek
289.0
($7.00) - ($5.75)
($1.00) - $0.50
Lucky Friday
165.0
$7.00 - $7.50
$20.00 - $21.50
Total Silver
454.0
($1.75) - ($0.75)
$11.00 - $13.00
Casa Berardi
180.0
$1,500 - $1,650
$1,750 - $1,950
2025 Capital and Exploration Guidance Reiterated Consolidated capital investment remains unchanged and is expected to be $222-$242 million. • Greens Creek's capital investment budget is primarily attributable to engineering and construction related to the expansion of its tailings facility, which is expected to increase tailings capacity to 2040. • Lucky Friday's capital investment is heavily tied to underground development, a new tailings facility and a surface cooling project, which is critical to increase the designed cooling capacity at the mine over its reserve mine-life of seventeen years. • Expected capital spend at Keno Hill comprises mine development and mine infrastructure projects, including a cemented tailings plant, tailings storage facility, and water treatment plant. • Casa Berardi's expected growth capital spend includes tailings construction costs. Exploration and pre-development expenditures remain unchanged and are expected to be $28 million, with the focus at Greens Creek and Keno Hill, with some planned spend at Nevada and Lucky Friday.
18
(millions)
Total
Sustaining
Growth
2025 Total Capital expenditures
$222 - $242
$125 - $133
$97 - $109
Greens Creek
$58 - $63
$48 - $51
$10 - $12
Lucky Friday
$63 - $68
$58 - $61
$5 - $7
Casa Berardi
$58 - $63
$19 - $21
$39 - $42
Keno Hill
$43 - $48
$0
$43 - $48
2025 Exploration & Pre-Development
$28
CONFERENCE CALL AND WEBCAST _____________________________________________________________________________________________________________ A conference call and webcast will be held on Thursday, August 7, at 10:00 a.m. Eastern Time to discuss these results. The Company recommends that you dial in at least 10 minutes before the call commencement. You may join the conference call by dialing toll-free 1-800-715-9871 or for international dialing 1-646-307-1963. The Conference ID is 4812168 and must be provided when dialing in. Hecla's live and archived webcast can be accessed at https://events.q4inc.com/attendee/242840150 or www.hecla.com under Investors. ABOUT HECLA Founded in 1891, Hecla Mining Company (NYSE: HL) is the largest silver producer in the United States and Canada. In addition to operating mines in Alaska, Idaho, and Quebec, Canada, the Company is developing a mine in the Yukon, Canada, and owns a number of exploration and pre-development projects in world-class silver and gold mining districts throughout North America. NOTES Non-GAAP Financial Measures Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by United States generally accepted accounting principles ("GAAP"). These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The non-GAAP financial measures cited in this release and listed below are reconciled to their most comparable GAAP measure at the end of this release. (1) Adjusted net income applicable to common stockholders is a non-GAAP measurement, a reconciliation of which to net income applicable to common stockholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted net income applicable to common stockholders is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income applicable to common stockholders as defined by GAAP. They exclude certain impacts which are of a nature which the Company believes are not reflective of our underlying performance. Management believes that adjusted net income applicable to common stockholders per common share provides investors with the ability to better evaluate our underlying operating performance.
19
(2) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less capital expenditures. Cash provided by operating activities for the Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi operations excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance. Capital expenditures refers to Additions to properties, plants and equipment from the Consolidated Statements of Cash Flows, net of finance leases. (3) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of total cost of sales, can be found at the end of the release. It is an important operating statistic that management utilizes to measure each mine's operating performance. It also allows the benchmarking of performance of each mine versus those of our competitors. As a primary silver mining company, management also uses the statistic on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare performance with that of other silver mining companies. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program. (4) All-in sustaining cost (AISC), after by-product credits, is a non-GAAP measurement, a reconciliation of which to total cost of sales, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes total cost of sales and other direct production costs, expenses for reclamation at the mine sites and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits. Prior year presentation has been adjusted to conform with current year presentation. (5) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net income applicable to common shareholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted EBITDA is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net loss, or cash provided by operating activities as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Net debt to adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to debt and net income, the most comparable GAAP measurements, can be found at the end of the release. It is an important measure for management to measure relative indebtedness and the ability to service the debt relative to its peers. It is calculated as total debt outstanding less total cash on hand divided by adjusted EBITDA. (6) Precious metals concentrates include intersegment sales to Greens Creek.
20
Current GAAP measures used in the mining industry, such as total cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that AISC is a non-GAAP measure that provides additional information to management, investors and analysts to help (i) in the understanding of the economics of our operations and performance compared to other producers and (ii) in the transparency by better defining the total costs associated with production. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Cautionary Statement Regarding Forward Looking Statements, Including 2025 Outlook This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as “may”, “will”, “should”, “expects”, “intends”, “projects”, “believes”, “estimates”, “targets”, “anticipates” and similar expressions are used to identify these forward-looking statements. Such forward-looking statements may include, without limitation: (i) Casa Berardi costs are anticipated to continue to improve in the fourth quarter of the year as the strip ratio of the 160 pit is expected to decline and the reliance on a third party contractor is reduced; (ii) the Company plans to redeem $212 million of its Senior Notes mid-to-late August 2025 and expects to invest the bulk of the anticipated interest savings generated from this potential near-term debt reduction into strengthening its balance sheet and value surfacing initiatives, including investment in operations, expanded exploration programs, and advancing its project pipeline; (iii) if metal prices continue at current levels, we expect future free cash flow generation to be sufficient to meet debt service requirements and support investment in continued value-enhancing activities; (iv) the Company may look to use proceeds from potential future asset sales to further reduce the amount of its outstanding debt; (v) capital investment at the Company’s operations is expected to increase in the third quarter, due to the warmer weather and ramping up construction activities; (vi) Alaska Electric Light and Power’s planned 8-week maintenance shutdown is expected to impact operating costs by less than 1% of total annual costs; (vii) at Keno Hill, the Company expects (a) the power curtailments during planned August YEC maintenance downtime could lower production by approximately 90,000 ounces of silver in the third quarter, (b) at current prices, the asset is expected to demonstrate near self-financing capabilities, providing operational cash flow stability and reduced external funding requirements, (c) that it may look to execute more price protection financial instruments, (d) a target throughput rate of 440 tons per day to maintain profitability thresholds under conservative long-range metal price assumptions while preserving expansion optionality beyond 440 tons per day for future value creation, (e) the mine can achieve target production rates through systematic capital deployment across waste dump facilities, mine development programs, tailings capacity expansion, and water treatment infrastructure upgrades and related permitting execution, and (f) at current metal prices, 440 tons per day production is expected to generate robust positive free cash flow, supporting accelerated capital payback period potential; (viii) at Casa Berardi, the Company expects (a) at current gold prices, the 160 pit is expected to generate strong free cash flow late in the third quarter until 2027, (b) the stripping ratio for the 160 pit stripping ratio to decline in the fourth quarter of 2025, further reducing costs, with the fourth quarter expected to benefit the most in terms of cost improvement, (c) to be mining only the 160 pit by end of 2025, at which time the higher margin stopes of the west underground mine should be exhausted, (d) tailings construction to be a major factor in the expected increase in capital expenditures
21
during the warmer months of the year, (e) to produce gold from the 160 pit and associated stockpiles until 2027 at which time the mine is expected to have a production gap continuing until 2032 or later, assuming no underground mine life extension, and during this time, the focus is expected to be on investing in permitting, infrastructure and equipment, as well as de-watering and stripping two expected new open pits, the Principal and West Mine Crown Pillar pits, and upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow at current gold prices, and (f) to be in a position to provide an update on a path forward from a concluded strategic review process in the coming weeks; (viii) Company-wide and mine-specific estimated spending on capital, exploration and predevelopment for 2025; and (ix) Company-wide and mine-specific estimated silver, gold, silver-equivalent and gold-equivalent ounces of production for 2025. The material factors or assumptions used to develop such forward-looking statements or forward-looking information include that the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated, to which the Company’s operations are subject. Estimates or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect, which could cause actual results to differ from forward-looking statements. Such assumptions, include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and other physical conditions; (ii) permitting, development, operations and expansion of the Company’s projects being consistent with current expectations and mine plans; (iii) political/regulatory developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) the exchange rate for the USD/CAD being approximately consistent with current levels; (v) certain price assumptions for gold, silver, lead and zinc; (vi) prices for key supplies being approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineral resource estimates; (viii) there being no significant changes to the availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and Native Americans, remain productive; (xiv) maintaining availability of water rights; (xv) factors do not arise that reduce available cash balances; and (xvi) there being no material increases in our current requirements to post or maintain reclamation and performance bonds or collateral related thereto. In addition, material risks that could cause actual results to differ from forward-looking statements include but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; and (vi) litigation, political, regulatory, labor and environmental risks. For a more detailed discussion of such risks and other factors, see the Company's 2024 Form 10-K filed on February 13, 2025, and Form 10-Q filed on May 1, 2025 and Form 10-Q expected to be filed on August 6, 2025, for a more detailed discussion of factors that may impact expected future results. The Company undertakes no obligation and has no intention of updating forward-looking statements other than as may be required by law. Cautionary Statements to Investors on Reserves and Resources This news release uses the terms “mineral resources”, “measured mineral resources”, “indicated mineral resources” and “inferred mineral resources.” Mineral resources that are not mineral reserves do not have
22
demonstrated economic viability. You should not assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. Further, inferred mineral resources have a great amount of uncertainty as to their existence and as to whether they can be mined legally or economically, and an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve. The Company reports reserves and resources under the SEC’s mining disclosure rules (“S-K 1300”) and Canada’s National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) because the Company is a “reporting issuer” under Canadian securities laws. Unless otherwise indicated, all resource and reserve estimates contained in this press release have been prepared in accordance with S-K 1300 as well as NI 43-101. Qualified Person (QP) Kurt D. Allen, MSc., CPG, VP-Exploration of Hecla Mining Company and Paul W. Jensen, MSc., CPG, Chief Geologist of Hecla Limited, serve as a Qualified Persons under S-K 1300 and NI 43-101 for Hecla’s mineral projects. Mr. Allen supervised the preparation of the scientific and technical information concerning exploration activities while Mr. Jensen supervised the preparation of mineral resources for this news release. Technical Report Summaries for the Company’s Greens Creek, Lucky Friday, Casa Berardi and Keno Hill properties are filed as exhibits 96.1 - 96.4, respectively, to the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 and are available at www.sec.gov . Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of analytical or testing procedures for (i) the Greens Creek Mine are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report for the Greens Creek Mine” effective date December 31, 2018, (ii) the Lucky Friday Mine are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report for the Lucky Friday Mine Shoshone County, Idaho, USA” effective date April 2, 2014, (iii) Casa Berardi are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report on the Casa Berardi Mine, Northwestern Quebec, Canada” effective date December 31, 2023, (iv) Keno Hill is contained in its Technical Report Summary titled “S-K 1300 Technical Report Summary on the Keno Hill Mine, Yukon, Canada” and in its NI 43-101 technical report titled “Technical Report on the Keno Hill Mine, Yukon, Canada” effective date December 31, 2023, and (v) the San Sebastian Mine, Mexico, are contained in a NI 43-101 technical report prepared for Hecla titled “Technical Report for the San Sebastian Ag-Au Property, Durango, Mexico” effective date September 8, 2015. Also included in each Technical Report Summary and technical report listed above is a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant factors. Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of sample, analytical or testing procedures are contained in NI 43-101 technical reports prepared for Klondex Mines Ltd. for (i) the Fire Creek Mine (technical report dated March 31, 2018), (ii) the Hollister Mine (technical report dated May 31, 2017, amended August 9, 2017), and (iii) the Midas Mine (technical report dated August 31, 2014, amended April 2, 2015). Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of sample, analytical or testing procedures are contained in a NI 43-101 technical reports prepared for ATAC Resources Ltd. for (i) the Osiris Project (technical report dated July 28, 2022) and (ii) the Tiger Project (technical report dated February 27, 2020). Copies of these technical reports are available under the SEDAR profiles of Klondex Mines Unlimited Liability Company and ATAC Resources Ltd., respectively, at www.sedar.com (the Fire Creek technical report is also available under Hecla’s profile on SEDAR). Mr. Allen reviewed and verified information regarding drill sampling, data verification of all digitally
23
collected data, drill surveys and specific gravity determinations relating to all the mines. The review encompassed quality assurance programs and quality control measures including analytical or testing practice, chain-of-custody procedures, sample storage procedures and included independent sample collection and analysis. This review found the information and procedures meet industry standards and are adequate for Mineral Resource and Mineral Reserve estimation and mine planning purposes. For further information, please contact: Mike Parkin Vice President - Strategy and Investor Relations Cheryl Turner Investor Relations Coordinator Investor Relations Email: hmc-info@hecla.com Website: http://www.hecla.com
24
HECLA MINING COMPANY Consolidated Statements of Operations (dollars and shares in thousands, except per share amounts - unaudited)
Three Months Ended
Six Months Ended
June 30, 2025
March 31, 2025
June 30, 2025
June 30, 2024
Sales
$
304,027
$
261,339
$
565,366
$
435,185
Cost of sales and other direct production costs
147,344
148,950
296,294
261,925
Depreciation, depletion and amortization
37,159
38,385
75,544
102,670
Total cost of sales
184,503
187,335
371,838
364,595
Gross profit
119,524
74,004
193,528
70,590
Other operating expenses:
General and administrative
12,540
11,999
24,539
25,956
Exploration and pre-development
8,809
4,501
13,310
11,024
Ramp-up and suspension costs
4,165
3,306
7,471
20,061
Provision for closed operations and environmental matters
844
790
1,634
2,139
Other operating (income) expense
(590
)
1,053
463
(34,254
)
25,768
21,649
47,417
24,926
Income from operations
93,756
52,355
146,111
45,664
Other expense:
Interest expense
(11,099
)
(11,551
)
(22,650
)
(25,149
)
Fair value adjustments, net
9,615
3,627
13,242
3,150
Foreign exchange (loss) gain
(3,517
)
(356
)
(3,873
)
6,655
Other income
1,511
942
2,453
2,692
(3,490
)
(7,338
)
(10,828
)
(12,652
)
Income before income and mining taxes
90,266
45,017
135,283
33,012
Income and mining tax provision
(32,561
)
(16,145
)
(48,706
)
(10,895
)
Net income
57,705
28,872
86,577
22,117
Preferred stock dividends
(138
)
(138
)
(276
)
(276
)
Net income applicable to common stockholders
$
57,567
$
28,734
$
86,301
$
21,841
Basic income per common share after preferred dividends
$
0.09
$
0.05
$
0.14
$
0.04
Diluted income per common share after preferred dividends
$
0.09
$
0.05
$
0.14
$
0.04
Weighted average number of common shares outstanding basic
636,928
632,047
634,339
616,649
Weighted average number of common shares outstanding diluted
639,739
634,708
636,991
621,936
25
HECLA MINING COMPANY Consolidated Statements of Cash Flows (dollars in thousands - unaudited)
Three Months Ended
Six Months Ended
June 30, 2025
March 31, 2025
June 30, 2025
June 30, 2024
OPERATING ACTIVITIES
Net income
$
57,705
$
28,872
$
86,577
$
22,117
Non-cash elements included in net income:
Depreciation, depletion and amortization
37,914
39,172
77,086
105,147
Inventory adjustments
812
1,558
2,370
9,896
Fair value adjustments, net
(9,615
)
(3,627
)
(13,242
)
(3,150
)
Provision for reclamation and closure costs
1,907
1,908
3,815
3,606
Stock-based compensation
2,987
1,936
4,923
4,146
Deferred income taxes
26,288
13,221
39,509
5,688
Net foreign exchange loss (gain)
3,517
356
3,873
(6,655
)
Other non-cash items, net
(2,051
)
507
(1,544
)
(196
)
Change in assets and liabilities:
Accounts receivable
18,875
(29,314
)
(10,439
)
(17,114
)
Inventories
(9,058
)
(11,763
)
(20,821
)
(30,873
)
Other current and non-current assets
3,113
9,578
12,691
8,342
Accounts payable, accrued and other current liabilities
19,736
(15,917
)
3,819
(2,301
)
Accrued payroll and related benefits
7,991
(168
)
7,823
3,820
Accrued taxes
(763
)
2,769
2,006
(1,016
)
Accrued reclamation and closure costs and other non-current liabilities
2,438
(3,350
)
(912
)
(5,659
)
Net cash provided by operating activities
161,796
35,738
197,534
95,798
INVESTING ACTIVITIES
Additions to properties, plants, equipment and mineral interests
(58,043
)
(54,095
)
(112,138
)
(98,009
)
Proceeds from sale of investments
3,696
—
3,696
—
Proceeds from disposition of assets
73
55
128
1,274
Purchases of Investments
—
—
—
(73
)
Net cash used in investing activities
(54,274
)
(54,040
)
(108,314
)
(96,808
)
FINANCING ACTIVITIES
Proceeds from issuance of stock, net of related costs
174,132
—
174,132
1,103
Acquisition of treasury shares
(885
)
—
(885
)
(1,197
)
Borrowings of debt
26,000
107,000
133,000
67,000
Repayments of debt
(30,000
)
(87,000
)
(117,000
)
(133,000
)
Dividends paid to common and preferred stockholders
(2,512
)
(2,511
)
(5,023
)
(7,994
)
Repayments of finance leases and other
(1,933
)
(2,287
)
(4,220
)
(5,505
)
Net cash provided by (used in) financing activities
164,802
15,202
180,004
(79,593
)
Effect of exchange rates on cash
579
(100
)
479
(1,180
)
Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents
272,903
(3,200
)
269,703
(81,783
)
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period
24,845
28,045
28,045
107,539
Cash, cash equivalents and restricted cash and cash equivalents at end of period
$
297,748
$
24,845
$
297,748
$
25,756
26
HECLA MINING COMPANY Consolidated Balance Sheets (dollars and shares in thousands - unaudited)
June 30, 2025
December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents
$
296,565
$
26,868
Accounts receivable
63,389
49,053
Inventories
130,847
104,936
Other current assets
24,059
33,295
Total current assets
514,860
214,152
Investments
44,107
33,897
Restricted cash and cash equivalents
1,183
1,177
Properties, plants, equipment and mine development, net
2,714,439
2,694,119
Operating lease right-of-use assets
8,834
7,544
Other non-current assets
25,932
30,171
Total assets
3,309,355
$
2,981,060
LIABILITIES
Current liabilities:
Accounts payable and other current accrued liabilities
$
126,600
$
127,988
Current debt
35,384
33,617
Finance leases
7,770
8,169
Accrued reclamation and closure costs
8,836
13,748
Accrued interest
14,372
14,316
Total current liabilities
192,962
197,838
Accrued reclamation and closure costs
119,326
111,162
Long-term debt including finance leases
521,568
508,927
Deferred tax liabilities
155,121
110,266
Other non-current liabilities
10,345
13,353
Total liabilities
999,322
941,546
STOCKHOLDERS’ EQUITY
Preferred stock
39
39
Common stock
167,872
160,052
Capital surplus
2,594,492
2,418,149
Accumulated deficit
(411,975
)
(493,529
)
Accumulated other comprehensive loss, net
(4,579
)
(10,266
)
Treasury stock
(35,816
)
(34,931
)
Total stockholders’ equity
2,310,033
2,039,514
Total liabilities and stockholders’ equity
$
3,309,355
$
2,981,060
Common shares outstanding
671,843
640,548
Non-GAAP Measures (Unaudited) Reconciliation of Total Cost of Sales to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP)
27
The tables below present reconciliations between the most comparable GAAP measure of total cost of sales to the non-GAAP measures of (i) Cash Cost, Before By-product Credits, (ii) Cash Cost, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations and for the Company for the three and six months ended June 30, 2025, and June 30, 2024, and the three months ended March 31, 2025, December 31, 2024 and September 30, 2024 and an estimate for the twelve months ended December 31, 2025. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce are measures developed by precious metals companies (including the Silver Institute and the World Gold Council) in an effort to provide a uniform standard for comparison purposes. There can be no assurance, however, that these non-GAAP measures as the Company reports them are the same as those reported by other mining companies. Cash Cost, After By-product Credits, per Ounce is an important operating statistic that the Company utilizes to measure each mine's operating performance. The Company uses AISC, After By-product Credits, per Ounce as a measure of our mines' net cash flow after costs for reclamation and sustaining capital. This is similar to the Cash Cost, After By-product Credits, per Ounce non-GAAP measure the Company reports, but also includes reclamation and sustaining capital costs. Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our mines versus those of our competitors. As a silver and gold mining company, we also use these statistics on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare our performance with that of other silver mining companies. Similarly, these statistics are useful in identifying acquisition and investment opportunities as they provide a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. Cash Cost, Before By-product Credits and AISC, Before By-product Credits include all direct and indirect operating cash costs related directly to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining expense, on-site general and administrative costs, royalties and mining production taxes. AISC, Before By-product Credits for each mine also includes reclamation and sustaining capital costs. AISC, Before By-product Credits for our consolidated silver properties also includes corporate costs for general and administrative expense and sustaining capital costs. By-product credits include revenues earned from all metals other than the primary metal produced at each unit. As depicted in the tables below, by-product credits comprise an essential element of our silver unit cost structure, distinguishing our silver operations due to the polymetallic nature of their orebodies. In addition to the uses described above, Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price, received from production. The Company also uses these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective. The Casa Berardi information below reports Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi. Only costs and ounces produced relating to units with the same primary product are combined to represent Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce. Thus, the gold produced at our Casa Berardi unit is not included as a by-product credit when calculating Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for the total of Greens Creek and Lucky Friday, our combined silver properties. Similarly, the silver produced at our other two units is not included as a by-product credit when calculating the gold metrics for Casa Berardi. The Company has not disclosed cost per ounce statistics for the Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. Determination of when those criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.
28
29
In thousands (except per ounce amounts)
Three Months Ended June 30, 2025
Three Months Ended March 31, 2025
Six Months Ended June 30, 2025
Six Months Ended June 30, 2024
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday (5)
Keno Hill (4)
Corporate (2)
Total Silver
Total cost of sales
$58,921
$42,286
$25,881
$—
$127,088
$69,638
$44,049
$15,871
$—
$129,558
$128,559
$86,335
$41,752
$—
$256,646
$126,643
$65,042
$39,797
$—
$231,482
Depreciation, depletion and amortization
(12,897)
(13,275)
(5,141)
—
(31,313)
(13,589)
(13,425)
(2,802)
—
(29,816)
(26,486)
(26,700)
(7,943)
—
(61,129)
(25,759)
(18,619)
(8,331)
—
(52,709)
Treatment costs
(1,001)
1,054
—
—
53
2,143
3,963
—
—
6,106
1,142
5,017
—
—
6,159
15,793
5,969
—
—
21,762
Change in product inventory
9,234
225
—
—
9,459
(901)
(839)
—
—
(1,740)
8,333
(614)
—
—
7,719
5,100
496
—
—
5,596
Reclamation and other costs
57
(160)
—
—
(103)
(307)
(273)
—
—
(580)
(250)
(433)
—
—
(683)
(1,537)
(413)
—
—
(1,950)
Exclusion of Lucky Friday cash costs (5)
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
(3,634)
—
—
(3,634)
Exclusion of Keno Hill cash costs (4)
—
—
(20,740)
—
(20,740)
—
—
(13,069)
—
(13,069)
—
—
(33,809)
—
(33,809)
—
—
(31,466)
—
(31,466)
Cash Cost, Before By-product Credits (1)
54,314
30,130
—
—
84,444
56,984
33,475
—
—
90,459
111,298
63,605
—
—
174,903
120,240
48,841
—
—
169,081
Reclamation and other costs
757
195
—
—
952
757
195
—
—
952
1,514
—
390
—
—
—
1,904
1,570
405
—
—
1,975
Sustaining capital
8,268
17,069
—
1,270
26,607
7,368
14,070
—
1,025
22,463
15,636
31,139
—
2,295
49,070
19,327
21,568
—
1,101
41,996
Exclusion of Lucky Friday sustaining costs (5)
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
(5,396)
—
—
(5,396)
General and administrative
—
—
—
12,540
12,540
—
—
—
11,999
11,999
—
—
—
24,539
24,539
—
—
—
25,956
25,956
AISC, Before By-product Credits (1)
63,339
47,394
—
13,810
124,543
65,109
47,740
—
13,024
125,873
128,448
95,134
—
26,834
250,416
141,137
65,418
—
27,057
233,612
By-product credits:
Zinc
(23,512)
(7,120)
—
—
(30,632)
(23,374)
(6,950)
—
—
(30,324)
(46,886)
(14,070)
—
—
—
—
(60,956)
(42,079)
(11,491)
—
—
(53,570)
Gold
(52,194)
—
—
—
(52,194)
(34,977)
—
—
—
(34,977)
(87,171)
—
—
—
(87,171)
(55,395)
—
—
—
(55,395)
Lead
(6,610)
(14,708)
—
—
(21,318)
(6,091)
(14,043)
—
—
(20,134)
(12,701)
(28,751)
—
—
(41,452)
(13,799)
(27,187)
—
—
(40,986)
Copper
(871)
—
—
—
(871)
(729)
—
—
—
(729)
(1,600)
—
—
—
(1,600)
—
—
—
—
—
Exclusion of Lucky Friday by-product credits (5)
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
3,943
—
—
3,943
Total By-product credits
(83,187)
(21,828)
—
—
(105,015)
(65,171)
(20,993)
—
—
(86,164)
(148,358)
(42,821)
—
—
(191,179)
(111,273)
(34,735)
—
—
(146,008)
Cash Cost, After By-product Credits
$(28,873)
$8,302
$—
$—
$(20,571)
$(8,187)
$12,482
$—
$—
$4,295
$(37,060)
$20,784
$—
$—
$(16,276)
$8,967
$14,106
$—
$—
$23,073
AISC, After By-product Credits
$(19,848)
$25,566
$—
$13,810
$19,528
$(62)
$26,747
$—
$13,024
$39,709
$(19,910)
$52,313
$—
$26,834
$59,237
$29,864
$30,683
$—
$27,057
$87,604
Ounces produced
2,423
1,341
3,764
2,003
1,332
3,335
4,426
-
2,673
7,099
4,722
2,369
7,091
Exclusion of Lucky Friday ounces produced (5)
—
—
—
—
—
—
—
—
—
—
(253)
(253)
Divided by ounces produced
2,423
1,341
3,764
2,003
1,332
3,335
4,426
2,673
7,099
4,722
2,116
6,838
Cash Cost, Before By-product Credits, per Silver Ounce
$22.42
$22.47
$22.44
$28.46
$25.13
$27.13
$25.15
$23.79
$24.64
$25.46
$23.08
$24.73
By-product credits per ounce
(34.33)
(16.28)
(27.90)
(32.54)
(15.76)
(25.84)
(33.52)
(16.02)
(26.93)
(23.56)
(16.41)
(21.35)
Cash Cost, After By-product Credits, per Silver Ounce
$(11.91)
$6.19
$(5.46)
$(4.08)
$9.37
$1.29
$(8.37)
$7.77
$(2.29)
$1.90
$6.67
$3.38
AISC, Before By-product Credits, per Silver Ounce (2)
$26.14
$35.35
$33.09
$32.51
$35.84
$37.75
$29.02
$35.59
$35.28
$29.89
$30.91
$34.16
30
By-product credits per ounce
(34.33)
(16.28)
(27.90)
(32.54)
(15.76)
(25.84)
(33.52)
(16.02)
(26.93)
(23.56)
(16.41)
(21.35)
AISC, After By-product Credits, per Silver Ounce
$(8.19)
$19.07
$5.19
$(0.03)
$20.08
$11.91
$(4.50)
$19.57
$8.35
$6.33
$14.50
$12.81
In thousands (except per ounce amounts)
Three Months Ended June 30, 2025
Three Months Ended March 31, 2025
Six Months Ended June 30, 2025
Six Months Ended June 30, 2024
Casa Berardi
Other (3)
Total Gold and Other
Casa Berardi
Other (3)
Total Gold and Other
Casa Berardi
Other (3)
Total Gold and Other
Casa Berardi
Other (3)
Total Gold and Other
Total cost of sales
$
50,790
$
6,625
$
57,415
$
50,682
$
7,095
$
57,777
$
101,472
$
13,720
$
115,192
$
125,600
$
7,513
$
133,113
Depreciation, depletion and amortization
(5,846
)
—
(5,846
)
(8,569
)
—
(8,569
)
(14,415
)
—
(14,415
)
(49,961
)
—
(49,961
)
Treatment costs
44
—
44
45
—
45
89
—
89
76
—
76
Change in product inventory
(62
)
—
(62
)
3,258
—
3,258
3,196
—
3,196
1,189
—
1,189
Reclamation and other costs
(324
)
—
(324
)
(312
)
—
(312
)
(636
)
—
(636
)
(415
)
—
(415
)
Exclusion of Other costs
—
(6,625
)
(6,625
)
—
(7,095
)
(7,095
)
—
(13,720
)
(13,720
)
—
(7,513
)
(7,513
)
Cash Cost, Before By-product Credits (1)
44,602
—
44,602
45,104
—
45,104
89,706
—
89,706
76,489
—
76,489
Reclamation and other costs
324
—
324
312
—
312
636
—
636
415
—
415
Sustaining capital
2,242
—
2,242
1,894
—
1,894
4,136
—
4,136
7,528
—
7,528
AISC, Before By-product Credits (1)
47,168
—
47,168
47,310
—
47,310
94,478
—
94,478
84,432
—
84,432
By-product credits:
Silver
(202
)
—
(202
)
(165
)
—
(165
)
(367
)
—
(367
)
(326
)
—
(326
)
Total By-product credits
(202
)
—
(202
)
(165
)
—
(165
)
(367
)
—
—
(367
)
(326
)
—
(326
)
Cash Cost, After By-product Credits
$
44,400
$
—
$
44,400
$
44,939
$
—
$
44,939
$
89,339
$
—
$
89,339
$
76,163
$
—
$
76,163
AISC, After By-product Credits
$
46,966
$
—
$
46,966
$
47,145
$
—
$
47,145
$
94,111
$
—
$
—
$
94,111
$
84,106
$
—
$
84,106
Divided by gold ounces produced
28
—
28
20
—
20
49
—
49
45
—
45
Cash Cost, Before By-product Credits, per Gold Ounce
1,585
$
—
$
1,585
$
2,203
$
—
$
2,203
1,845
$
—
$
1,845
$
1,692
$
—
$
1,692
By-product credits per ounce
(7
)
—
(7
)
(8
)
—
(8
)
(8
)
—
(8
)
(7
)
—
(7
)
Cash Cost, After By-product Credits, per Gold Ounce
$
1,578
$
—
$
1,578
$
2,195
$
—
$
2,195
$
1,837
$
—
$
1,837
$
1,685
$
—
$
1,685
AISC, Before By-product Credits, per Gold Ounce
$
1,676
$
—
$
1,676
$
2,311
$
—
$
2,311
$
1,943
$
—
$
1,943
$
1,868
$
—
$
1,868
By-product credits per ounce
(7
)
—
(7
)
(8
)
—
(8
)
(8
)
—
(8
)
(7
)
—
(7
)
AISC, After By-product Credits, per Gold Ounce
$
1,669
$
—
$
1,669
$
2,303
$
—
$
2,303
$
1,935
$
—
$
1,935
$
1,861
$
—
$
1,861
31
In thousands (except per ounce amounts)
Three Months Ended June 30, 2025
Three Months Ended March 31, 2025
Six Months Ended June 30, 2025
Six Months Ended June 30, 2024
Total Silver
Total Gold and Other
Total
Total Silver
Total Gold and Other
Total
Total Silver
Total Gold and Other
Total
Total Silver
Total Gold and Other
Total
Total cost of sales
$
127,088
$
57,415
$
184,503
$
129,558
$
57,777
$
187,335
$
256,646
$
115,192
$
371,838
$
231,482
$
133,113
$
364,595
Depreciation, depletion and amortization
(31,313
)
(5,846
)
(37,159
)
(29,816
)
(8,569
)
(38,385
)
(61,129
)
(14,415
)
(75,544
)
(52,709
)
(49,961
)
(102,670
)
Treatment costs
53
44
97
6,106
45
6,151
6,159
89
6,248
21,762
76
21,838
Change in product inventory
9,459
(62
)
9,397
(1,740
)
3,258
1,518
7,719
3,196
10,915
5,596
1,189
6,785
Reclamation and other costs
(103
)
(324
)
(427
)
(580
)
(312
)
(892
)
(683
)
(636
)
(1,319
)
(1,950
)
(415
)
(2,365
)
Exclusion of Lucky Friday cash costs (5)
—
—
—
—
—
—
—
—
—
(3,634
)
—
(3,634
)
Exclusion of Keno Hill cash costs (4)
(20,740
)
—
(20,740
)
(13,069
)
—
(13,069
)
(33,809
)
—
(33,809
)
(31,466
)
—
(31,466
)
Exclusion of Other costs
—
(6,625
)
(6,625
)
—
(7,095
)
(7,095
)
—
(13,720
)
(13,720
)
—
(7,513
)
(7,513
)
Cash Cost, Before By-product Credits (1)
84,444
44,602
129,046
90,459
45,104
135,563
174,903
89,706
264,609
169,081
76,489
245,570
Reclamation and other costs
952
324
1,276
952
312
1,264
1,904
636
2,540
1,975
415
2,390
Sustaining capital
26,607
2,242
28,849
22,463
1,894
24,357
49,070
4,136
53,206
41,996
7,528
49,524
Exclusion of Lucky Friday sustaining costs (5)
—
—
—
—
—
—
—
—
—
(5,396
)
—
(5,396
)
General and administrative
12,540
—
12,540
11,999
—
11,999
24,539
—
24,539
25,956
—
25,956
AISC, Before By-product Credits (1)
124,543
47,168
171,711
125,873
47,310
173,183
250,416
94,478
344,894
233,612
84,432
318,044
By-product credits:
Zinc
(30,632
)
—
(30,632
)
(30,324
)
—
(30,324
)
(60,956
)
—
(60,956
)
(53,570
)
—
(53,570
)
Gold
(52,194
)
—
(52,194
)
(34,977
)
—
(34,977
)
(87,171
)
—
(87,171
)
(55,395
)
—
(55,395
)
Lead
(21,318
)
—
(21,318
)
(20,134
)
—
(20,134
)
(41,452
)
—
(41,452
)
(40,986
)
—
(40,986
)
Silver
—
(202
)
(202
)
—
(165
)
(165
)
—
(367
)
(367
)
—
(326
)
(326
)
Copper
(871
)
—
(871
)
(729
)
—
(729
)
(1,600
)
—
(1,600
)
—
—
—
Exclusion of Lucky Friday by-product credits (5)
—
—
—
—
—
—
—
—
—
3,943
—
3,943
Total By-product credits
(105,015
)
(202
)
(105,217
)
(86,164
)
(165
)
(86,329
)
(191,179
)
(367
)
(191,546
)
(146,008
)
(326
)
(146,334
)
Cash Cost, After By-product Credits
$
(20,571
)
$
44,400
$
23,829
$
4,295
$
44,939
$
49,234
$
(16,276
)
$
89,339
$
73,063
$
23,073
$
76,163
$
99,236
AISC, After By-product Credits
$
19,528
$
46,966
$
66,494
$
39,709
$
47,145
$
86,854
$
59,237
$
94,111
$
153,348
$
87,604
$
84,106
$
171,710
Ounces produced
3,764
28
3,335
20
7,099
49
7,091
45
Exclusion of Lucky Friday ounces produced (5)
—
—
—
—
—
—
(253
)
—
Divided by ounces produced
3,764
28
3,335
20
7,099
49
6,838
45
Cash Cost, Before By-product Credits, per Ounce
$
22.44
$
1,585
$
27.13
$
2,203
$
24.64
$
1,845
$
24.73
$
1,692
By-product credits per ounce
(27.90
)
(7.18
)
(25.84
)
(8
)
(26.93
)
(8
)
(21.35
)
(7
)
Cash Cost, After By-product Credits, per Ounce
$
(5.46
)
$
1,578
$
1.29
$
2,195
$
(2.29
)
$
1,837
$
3.38
$
1,685
AISC, Before By-product Credits, per Ounce (2)
$
33.09
$
1,676
$
37.75
$
2,311
$
35.28
$
1,943
$
34.16
$
1,868
By-product credits per ounce
(27.90
)
(7
)
(25.84
)
(8
)
(26.93
)
(8
)
(21.35
)
(7
)
AISC, After By-product Credits, per Ounce
$
5.19
1,669
$
11.91
2,303
$
8.35
1,935
$
12.81
1,861
32
In thousands (except per ounce amounts)
Three Months Ended December 31, 2024
Three Months Ended September 30, 2024
Three Months Ended June 30, 2024
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Total cost of sales
$
67,887
$
40,157
$
15,356
$
—
$
123,400
$
73,597
$
39,286
$
19,809
$
—
$
132,692
$
56,786
$
37,523
$
28,950
$
—
$
123,259
Depreciation, depletion and amortization
(13,743
)
(11,749
)
(3,587
)
$
—
(29,079
)
(13,948
)
(10,681
)
(4,218
)
—
(28,847
)
(11,316
)
(10,708
)
(4,729
)
—
(26,753
)
Treatment costs
4,511
4,837
-
$
—
9,348
5,962
3,650
—
—
9,612
6,069
2,746
—
—
8,815
Change in product inventory
(2,833
)
1,488
-
$
—
(1,345
)
(8,125
)
106
—
—
(8,019
)
7,296
(115
)
—
—
7,181
Reclamation and other costs
(1,119
)
(2,152
)
-
$
—
(3,271
)
(1,825
)
(241
)
—
—
(2,066
)
(882
)
(311
)
—
—
(1,193
)
Exclusion of Keno Hill cash costs (4)
—
—
(11,769
)
—
(11,769
)
—
—
(15,591
)
—
(15,591
)
—
—
(24,221
)
—
(24,221
)
Cash Cost, Before By-product Credits (1)
54,703
32,581
—
—
87,284
55,661
32,120
—
—
87,781
57,953
29,135
—
—
87,088
Reclamation and other costs
785
183
—
—
968
786
303
—
—
1,089
785
183
—
—
968
Sustaining capital
15,329
12,434
—
389
28,152
10,558
10,862
—
42
21,462
10,911
9,517
—
1,035
21,463
General and administrative
—
—
—
9,048
9,048
—
—
—
10,401
10,401
—
—
—
14,740
14,740
AISC, Before By-product Credits (1)
70,817
45,198
—
9,437
125,452
67,005
43,285
—
10,443
120,733
69,649
38,835
—
15,775
124,259
By-product credits:
—
Zinc
(24,883
)
(7,707
)
—
—
(32,590
)
(22,126
)
(7,046
)
—
—
(29,172
)
(21,873
)
(6,706
)
—
—
(28,579
)
Gold
(34,363
)
—
—
—
(34,363
)
(25,430
)
—
—
—
(25,430
)
(28,844
)
—
—
—
(28,844
)
Lead
(6,605
)
(14,610
)
—
—
(21,215
)
(5,970
)
(13,245
)
—
—
(19,215
)
(6,818
)
(15,466
)
—
—
(22,284
)
Copper
—
—
—
—
—
(409
)
—
—
—
(409
)
—
—
—
—
—
Total By-product credits
(65,851
)
(22,317
)
—
—
(88,168
)
(53,935
)
(20,291
)
—
—
(74,226
)
(57,535
)
(22,172
)
—
—
(79,707
)
Cash Cost, After By-product Credits
$
(11,148
)
$
10,264
$
—
$
—
$
(884
)
$
1,726
$
11,829
$
—
$
—
$
13,555
$
418
$
6,963
$
—
$
—
$
7,381
AISC, After By-product Credits
$
4,966
$
22,881
$
—
$
9,437
$
37,284
$
13,070
$
22,994
$
—
$
10,443
$
46,507
$
12,114
$
16,663
$
—
$
15,775
$
44,552
Divided by silver ounces produced
1,902
1,337
3,239
1,857
1,185
3,042
2,244
1,308
3,552
Cash Cost, Before By-product Credits, per Silver Ounce
$
28.76
$
24.37
$
26.95
$
29.97
$
27.11
$
28.86
$
25.83
$
22.27
$
24.52
By-product credits per ounce
(34.62
)
(16.69
)
(27.22
)
(29.04
)
(17.13
)
(24.40
)
(25.64
)
(16.95
)
(22.44
)
Cash Cost, After By-product Credits, per Silver Ounce
$
(5.86
)
$
7.68
$
(0.27
)
$
0.93
$
9.98
$
4.46
$
0.19
$
5.31
$
2.08
AISC, Before By-product Credits, per Silver Ounce (2)
$
37.24
$
33.81
$
38.73
$
36.08
$
36.53
$
39.69
$
31.04
$
29.69
$
34.99
By-product credits per ounce
(34.62
)
(16.69
)
(27.22
)
(29.04
)
(17.13
)
(24.40
)
(25.64
)
(16.95
)
(22.44
)
AISC, After By-product Credits, per Silver Ounce
$
2.62
$
17.12
$
11.51
$
7.04
$
19.41
$
15.29
$
5.40
$
12.74
$
12.54
33
In thousands (except per ounce amounts)
Three Months Ended December 31, 2024
Three Months Ended September 30, 2024
Three Months Ended June 30, 2024
Casa Berardi
Other (3)
Total Gold and Other
Casa Berardi
Other (3)
Total Gold and Other
Casa Berardi
Other (3)
Total Gold and Other
Total cost of sales
$
51,734
$
6,187
$
57,921
$
46,280
$
6,827
$
53,107
$
67,340
$
3,628
$
70,968
Depreciation, depletion and amortization
(10,777
)
—
(10,777
)
(12,097
)
—
(12,097
)
(27,010
)
—
(27,010
)
Treatment costs
41
—
41
36
—
36
52
—
52
Change in product inventory
(96
)
—
(96
)
2,176
—
2,176
(550
)
—
(550
)
Reclamation and other costs
(201
)
—
(201
)
(207
)
—
(207
)
(206
)
—
(206
)
Exclusion of Other cash costs
—
(6,187
)
(6,187
)
—
(6,827
)
(6,827
)
—
(3,628
)
(3,628
)
Cash Cost, Before By-product Credits (1)
40,701
—
40,701
36,188
—
36,188
39,626
—
39,626
Reclamation and other costs
201
—
201
207
—
207
206
206
Sustaining capital
5,381
—
5,381
6,054
—
6,054
2,667
—
2,667
AISC, Before By-product Credits (1)
46,283
—
46,283
42,449
—
42,449
42,499
—
42,499
By-product credits:
0
Silver
(194
)
—
(194
)
(163
)
—
(163
)
(183
)
—
(183
)
Total By-product credits
(194
)
—
(194
)
(163
)
—
(163
)
(183
)
—
(183
)
Cash Cost, After By-product Credits
$
40,507
$
—
$
40,507
$
36,025
$
—
$
36,025
$
39,443
$
—
$
39,443
AISC, After By-product Credits
$
46,089
$
—
$
46,089
$
42,286
$
—
$
42,286
$
42,316
$
—
$
42,316
Divided by gold ounces produced
21
—
21
21
—
21
23
—
23
Cash Cost, Before By-product Credits, per Gold Ounce
$
1,945
$
—
$
1,945
$
1,762
$
—
$
1,762
$
1,709
$
—
$
1,709
By-product credits per ounce
(9
)
—
(9
)
(8
)
—
(8
)
(8
)
—
(8
)
Cash Cost, After By-product Credits, per Gold Ounce
$
1,936
$
—
$
1,936
$
1,754
$
—
$
1,754
$
1,701
$
—
$
1,701
AISC, Before By-product Credits, per Gold Ounce
$
2,212
$
—
$
2,212
$
2,067
$
—
$
2,067
$
1,833
$
—
$
1,833
By-product credits per ounce
(9
)
—
(9
)
(8
)
—
(8
)
(8
)
—
(8
)
AISC, After By-product Credits, per Gold Ounce
$
2,203
$
—
$
2,203
$
2,059
$
—
$
2,059
$
1,825
$
—
$
1,825
34
In thousands (except per ounce amounts)
Three Months Ended December 31, 2024
Three Months Ended September 30, 2024
Three Months Ended June 30, 2024
Total Silver
Total Gold and Other
Total
Total Silver
Total Gold and Other
Total
Total Silver
Total Gold and Other
Total
Total cost of sales
$
123,400
$
57,921
$
181,321
$
132,692
$
53,107
$
185,799
$
123,259
$
70,968
$
194,227
Depreciation, depletion and amortization
(29,079
)
(10,777
)
(39,856
)
$
(28,847
)
(12,097
)
(40,944
)
(26,753
)
(27,010
)
(53,763
)
Treatment costs
9,348
41
9,389
$
9,612
36
9,648
8,815
52
8,867
Change in product inventory
(1,345
)
(96
)
(1,441
)
$
(8,019
)
2,176
(5,843
)
7,181
(550
)
6,631
Reclamation and other costs
(3,271
)
(201
)
(3,472
)
$
(2,066
)
(207
)
(2,273
)
(1,193
)
(206
)
(1,399
)
Exclusion of Keno Hill cash cost (4)
(11,769
)
—
(11,769
)
(15,591
)
(15,591
)
(24,221
)
—
(24,221
)
Exclusion of Other costs (3)
—
(6,187
)
(6,187
)
—
(6,827
)
(6,827
)
—
(3,628
)
(3,628
)
Cash Cost, Before By-product Credits (1)
87,284
40,701
127,985
87,781
36,188
123,969
87,088
39,626
126,714
Reclamation and other costs
968
201
1,169
1,089
207
1,296
968
206
1,174
Sustaining capital
28,152
5,381
33,533
21,462
6,054
27,516
21,463
2,667
24,130
General and administrative
9,048
—
9,048
10,401
—
10,401
14,740
—
14,740
AISC, Before By-product Credits (1)
125,452
46,283
171,735
120,733
42,449
163,182
124,259
42,499
166,758
By-product credits:
Zinc
(32,590
)
—
(32,590
)
(29,172
)
—
(29,172
)
(28,579
)
—
(28,579
)
Gold
(34,363
)
—
(34,363
)
(25,430
)
—
(25,430
)
(28,844
)
—
(28,844
)
Lead
(21,215
)
—
(21,215
)
(19,215
)
—
(19,215
)
(22,284
)
—
(22,284
)
Copper
—
—
—
(409
)
—
(409
)
—
—
—
Silver
—
(194
)
(194
)
—
(163
)
(163
)
—
(183
)
(183
)
Total By-product credits
(88,168
)
(194
)
(88,362
)
(74,226
)
(163
)
(74,389
)
(79,707
)
(183
)
(79,890
)
Cash Cost, After By-product Credits
$
(884
)
$
40,507
$
39,623
$
13,555
$
36,025
$
49,580
$
7,381
$
39,443
$
46,824
AISC, After By-product Credits
$
37,284
$
46,089
$
83,373
$
46,507
$
42,286
$
88,793
$
44,552
$
42,316
$
86,868
Divided by ounces produced
3,239
21
3,042
21
3,552
23
Cash Cost, Before By-product Credits, per Ounce
$
26.95
$
1,945
$
28.86
1,762
$
24.52
$
1,709
By-product credits per ounce
(27.22
)
(9
)
(24.40
)
(8
)
(22.44
)
(8
)
Cash Cost, After By-product Credits, per Ounce
$
(0.27
)
$
1,936
$
4.46
$
1,754
$
2.08
$
1,701
AISC, Before By-product Credits, per Ounce (2)
$
38.73
$
2,212
$
39.68
$
2,067
$
34.99
$
1,833
By-product credits per ounce
(27.22
)
(9
)
(24.40
)
(8
)
(22.44
)
(8
)
AISC, After By-product Credits, per Ounce
$
11.51
$
2,203
$
15.29
$
2,059
$
12.54
$
1,825
(1) Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs. (2) AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital. (3) Other includes total cost of sales related to the Company's environmental remediation services business. (4) Keno Hill is in the ramp-up phase of production and is excluded from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits. (5) Lucky Friday operations were suspended in August 2023 following the underground fire in the #2 shaft secondary egress. The portion of cash costs, sustaining costs, by-product credits, and silver production incurred since the suspension are excluded from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.
35
2025 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures
In thousands (except per ounce amounts)
Estimate for Twelve Months Ended December 31, 2025
Greens Creek
Lucky Friday
Corporate (2)
Total Silver
Casa Berardi
Total Gold
Cost of sales and other direct production costs and depreciation, depletion and amortization
$
283,000
$
168,500
$
—
$
451,500
$
180,000
$
180,000
Depreciation, depletion and amortization
(57,000
)
(53,000
)
—
(110,000
)
(46,000
)
(46,000
)
Treatment costs
9,000
6,500
—
15,500
—
—
Change in product inventory
—
—
—
—
—
—
Other costs
—
1,000
—
1,000
1,200
1,200
Cash Cost, Before By-product Credits (1)
235,000
123,000
—
358,000
—
135,200
—
135,200
Reclamation and other costs
3,000
1,000
—
4,000
1,300
1,300
Sustaining capital
49,000
65,000
5,600
119,600
18,500
18,500
General and administrative
—
—
52,400
52,400
—
—
AISC, Before By-product Credits (2)
287,000
189,000
58,000
—
534,000
—
155,000
—
155,000
By-product credits:
Zinc
(96,000
)
(28,500
)
—
(124,500
)
—
—
Gold
(165,375
)
—
—
(165,375
)
—
—
Lead
(26,000
)
(57,000
)
—
(83,000
)
—
—
Copper
(3,000
)
—
—
(3,000
)
—
—
Silver
—
—
—
—
(500
)
(500
)
Total By-product credits
(290,375
)
(85,500
)
—
(375,875
)
(500
)
(500
)
Cash Cost, After By-product Credits
$
(55,375
)
$
37,500
$
—
$
(17,875
)
$
134,700
$
134,700
AISC, After By-product Credits
$
(3,375
)
$
103,500
$
58,000
$
158,125
$
154,500
$
154,500
Divided by ounces produced
8,450
4,900
13,350
79
79
Cash Cost, Before By-product Credits, per Ounce
$
27.81
$
25.10
$
26.82
$
1,711
$
1,711
By-product credits per ounce
(34.36
)
(17.45
)
(28.16
)
(6
)
(6
)
Cash Cost, After By-product Credits, per Ounce
$
(6.56
)
$
7.65
$
(1.34
)
$
1,705
$
1,705
AISC, Before By-product Credits, per Ounce
$
33.96
$
38.57
$
40.00
$
1,962
$
1,962
By-product credits per ounce
(34.36
)
(17.45
)
(28.16
)
(6
)
(6
)
AISC, After By-product Credits, per Ounce
$
(0.40
)
$
21.12
$
11.84
$
1,956
$
1,956
(1) Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs. (2) AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, and sustaining capital.
36
Reconciliation of Net Income (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP) This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of assets, foreign exchange gains and losses, write down of property, plant and equipment, fair value adjustments, net, interest and other income, provisions for environmental matters, stock-based compensation, provisional price gains and losses, monetization of zinc and lead hedges and inventory adjustments. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net income and debt to adjusted EBITDA and net debt:
Dollars are in thousands
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
LTM June 30, 2025
FY 2024
Net income
$
57,705
$
28,872
$
11,924
$
1,761
$
27,870
$
100,262
$
35,802
Interest expense
11,099
11,551
13,784
10,901
12,505
47,335
49,834
Income and mining tax provision
32,561
16,145
8,069
11,450
9,080
68,225
30,414
Depreciation, depletion and amortization
37,914
39,172
41,206
44,118
53,921
162,410
190,471
Ramp-up and suspension costs
2,421
2,135
7,492
11,295
4,272
23,343
33,985
(Gain) loss on disposition of properties, plants, equipment, and mineral interests
(2,077
)
211
(86
)
(31
)
(1,196
)
(1,983
)
(1,244
)
Foreign exchange loss (gain)
3,517
356
(4,143
)
3,246
(2,673
)
2,976
(7,552
)
Write down of property, plant and equipment
—
—
110
14,464
—
14,574
14,574
Fair value adjustments, net
(9,615
)
(3,627
)
9,008
(3,654
)
(5,002
)
(7,888
)
2,204
Provisional price gains
(4,150
)
(6,916
)
(3,330
)
(5,080
)
(10,937
)
(19,476
)
(22,880
)
Provision for closed operations and environmental matters
844
790
3,162
1,542
1,153
6,338
6,843
Stock-based compensation
2,987
1,936
2,258
2,255
2,982
9,436
8,659
Inventory adjustments
812
1,558
1,633
178
2,225
4,181
11,707
Monetization of zinc and lead hedges
(44
)
(454
)
(4,025
)
(2,356
)
(2,125
)
(6,879
)
(10,483
)
Other income
(1,511
)
(941
)
(504
)
(1,230
)
(1,180
)
(4,186
)
(4,425
)
Adjusted EBITDA
$
132,463
$
90,788
$
86,558
$
88,859
$
90,895
$
398,668
$
337,909
Total debt
$
564,722
$
550,713
Less: Cash and cash equivalents
296,565
26,868
Net debt
$
268,157
$
523,845
Net debt/LTM adjusted EBITDA (non-GAAP)
0.7
1.6
37
Reconciliation of Net Income Applicable to Common Stockholders (GAAP) to Adjusted Net income Applicable to Common Shareholders (non-GAAP) This release refers to a non-GAAP measure of adjusted net income applicable to common stockholders and adjusted net income per share, which are indicators of our performance. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.
Dollars are in thousands
2Q-2025
1Q-2025
4Q-2024
3Q-2024
2Q-2024
YTD-2025
YTD-2024
Net income applicable to common stockholders
$
57,567
$
28,734
$
11,786
$
1,623
$
27,732
$
86,301
$
21,841
Adjusted for items below:
Fair value adjustments, net
(9,615
)
(3,627
)
9,008
(3,654
)
(5,002
)
(13,242
)
(3,150
)
Provisional pricing gains
(4,150
)
(6,916
)
(3,330
)
(5,080
)
(10,937
)
(11,066
)
(14,470
)
Environmental accruals
—
—
1,881
—
—
—
0
Write down of property, plant and equipment
—
—
110
14,464
—
—
0
Foreign exchange loss (gain)
3,517
356
(4,143
)
3,246
(2,673
)
3,873
(6,655
)
Ramp-up and suspension costs
4,165
3,306
9,567
13,679
5,538
7,471
20,061
(Gain) loss on disposition of properties, plants, equipment and mineral interests
(2,077
)
211
(86
)
(31
)
(1,196
)
(1,866
)
(1,127
)
Inventory adjustments
812
1,558
1,633
178
2,225
2,370
9,896
Monetization of zinc hedges
(44
)
(454
)
(4,025
)
(2,356
)
(2,125
)
(498
)
(4,102
)
Other
25
54
664
—
—
79
—
Adjusted net income applicable to common stockholders
$
50,200
$
23,222
$
23,065
$
22,069
$
13,562
$
73,422
$
22,294
Weighted average shares - basic
636,928
632,047
628,025
621,921
617,106
634,339
616,649
Weighted average shares - diluted
639,739
634,708
631,442
625,739
622,206
636,991
621,936
Basic adjusted net income per common stock (in cents)
0.08
0.04
0.04
0.03
0.02
0.12
0.04
Diluted adjusted net income per common stock (in cents)
0.08
0.04
0.04
0.03
0.02
0.12
0.04
38
Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP) This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to properties, plants, equipment and mineral interests. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:
Dollars are in thousands
Three Months Ended
Six Months Ended
June 30, 2025
March 31, 2025
June 30, 2025
June 30, 2024
Cash provided by operating activities
$
161,796
$
35,738
$
197,534
$
95,798
Less: Additions to properties, plants equipment and mineral interests
$
(58,043
)
$
(54,095
)
$
(112,138
)
$
(98,009
)
Free cash flow
$
103,753
$
(18,357
)
$
85,396
$
(2,211
)
Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants and equipment. Cash provided by operating activities for our silver operations, the Greens Creek and Lucky Friday operating segments, excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance.
Dollars are in thousands
Total Silver Operations
Six Months Ended June 30,
Years Ended December 31,
2025
2024
2023
2022
2021
Cash provided by operating activities
$
1,156,170
$
163,683
$
317,861
$
214,883
$
188,434
$
271,309
Exploration
$
28,904
$
2,562
$
8,016
$
7,815
$
5,920
$
4,591
Less: Additions to properties, plants equipment and mineral interests
$
(398,468
)
$
(50,544
)
$
(97,387
)
$
(108,879
)
$
(87,890
)
$
(53,768
)
Free cash flow
$
786,606
$
115,701
$
228,490
$
113,819
$
106,464
$
222,132
39
Table A Assay Results - Q2 2025 Keno Hill (Yukon)
Zone
Drillhole Number
Drillhole Azm/Dip
Sample From (feet)
Sample To (feet)
True Width (feet)
Silver (oz/ton)
Gold (oz/ton)
Lead (%)
Zinc (%)
Depth From Surface (feet)
Underground
Bermingham, Bear Vein
BMUG25-176
147/-28
551.9
553.7
1.3
51.3
0.01
2.6
0.2
1306
Bermingham, Bear Vein
BMUG25-178
140/-22
452.8
461.6
5.8
35.5
0.00
9.1
0.1
1227
Bermingham, Bear Vein
Including
452.8
456.7
2.6
78.0
0.01
19.2
0.0
1227
Bermingham, Bear Vein
BMUG25-179
148/-24
495.5
502.0
3.6
2.4
0.00
1.5
0.1
1243
Bermingham, Bear Vein
BMUG25-182
148/-33
577.9
587.5
6.3
25.4
0.01
0.2
0.1
1342
Bermingham, Bear Vein
Including
586.1
587.5
0.9
176.2
0.03
1.1
0.4
1342
Bermingham, Bear Vein
BMUG25-186
112/10
142.4
152.6
9.5
41.4
0.00
2.4
2.8
925
Bermingham, Bear Vein
Including
142.4
150.1
7.2
54.1
0.00
3.1
3.5
925
Bermingham, Bear Vein
BMUG25-187
120/35
152.1
159.1
3.9
7.2
0.00
0.9
0.1
853
Bermingham, Bear Vein
BMUG25-188
120/23
147.3
156.2
6.7
26.8
0.00
3.1
0.3
889
Bermingham, Bear Vein
Including
147.3
148.5
0.9
197.5
0.01
22.8
2.1
889
Bermingham, Footwall Vein
BMUG25-176
147/-28
581.1
587.2
4.1
14.8
0.00
2.9
0.3
1329
Bermingham, Footwall Vein
Including
585.6
587.2
1.1
26.9
0.00
6.2
0.1
1329
Bermingham, Footwall Vein
BMUG25-176
147/-28
603.3
604.3
0.7
25.2
0.00
0.4
0.0
1352
Bermingham, Footwall Vein
BMUG25-177
140/-30
572.8
582.3
4.8
0.9
0.00
0.2
0.1
1280
Bermingham, Footwall Vein
BMUG25-178
140/-22
529.4
532.7
2.4
8.5
0.00
1.3
0.6
1260
Bermingham, Footwall Vein
BMUG25-179
148/-24
543.8
548.9
3.5
18.0
0.00
3.1
1.9
1266
Bermingham, Footwall Vein
Including
547.0
547.4
0.3
182.9
0.02
27.9
1.8
1266
Bermingham, Footwall Vein
BMUG25-181
155/-33
638.3
639.3
0.6
16.2
0.01
0.1
0.1
1385
Bermingham, Footwall Vein
BMUG25-182
148/-33
630.4
636.2
3.5
40.2
0.01
0.5
0.0
1368
Bermingham, Footwall Vein
Including
634.4
636.2
1.0
100.0
0.01
0.1
0.0
1368
Bermingham, Footwall Vein
BMUG25-182
148/-33
643.5
645.5
1.2
13.9
0.00
4.0
0.1
1378
Bermingham, Footwall Vein
BMUG25-186
112/10
201.3
205.2
2.6
4.6
0.00
0.2
0.3
919
Bermingham, Bermingham Main Vein
BMUG25-188
120/23
211.3
223.3
7.2
4.5
0.00
0.7
0.4
863
Bermingham, Bermingham Main Vein
Including
219.5
221.2
1.0
26.7
0.00
4.0
1.3
863
Surface Exploration
Bermingham Deep- Footwall Vein
K-25-0930
289/-76
3202.1
3208.4
5.3
0.0
0.00
0.0
0.0
2768
Bermingham Deep- Footwall Vein
K-25-0931
303/-72
2713.5
2719.2
4.7
0.1
0.00
0.1
0.1
2219
Bermingham Deep- Footwall Vein
K-25-0933
289/-72
2063.9
2067.1
2.1
14.9
0.00
0.6
0.2
1834
Bermingham Deep- Footwall Vein
K-25-0933A
289/-72
2145.8
2147.8
1.3
0.7
0.00
0.1
0.0
1877
Bermingham Deep- Main Vein
K-25-0931
303/-72
2248.9
2252.6
3.7
3.0
0.01
0.2
0.8
1955
Bermingham Deep- Main Vein
K-25-0933A
289/-72
1938.2
1941.2
2.8
4.7
0.00
0.2
0.1
1785
Bermingham Deep- Main Vein 2
K-25-0930
289/-76
2421.3
2423.1
1.7
1.0
0.00
0.4
0.0
2208
Bermingham Deep- Main Vein 2
K-25-0933
289/-72
1867.7
1881.9
12.5
40.4
0.01
3.1
3.8
1620
40
Greens Creek (Alaska)
Zone
Drillhole Number
Drillhole Azm/Dip
Sample From (feet)
Sample To (feet)
True Width (feet)
Silver (oz/ton)
Gold (oz/ton)
Lead (%)
Zinc (%)
Depth From Mine Portal (feet)
Underground
9a Definition
GC6633
64/11
136.8
145.0
8.1
50.1
0.07
15.6
9.0
-148
9a Definition
GC6634
65/-35
54.0
66.6
12.5
28.9
0.21
20.4
8.8
-212
EAST Definition
GC6596
73/-13
336.0
337.0
1.0
3.4
0.11
13.2
2.4
561
EAST Definition
GC6596
73/-13
357.0
360.0
3.0
18.0
0.09
8.5
2.3
556
EAST Definition
GC6607
73/-48
320.5
321.9
1.4
7.9
0.11
23.1
6.1
404
EAST Definition
GC6607
73/-48
329.6
330.7
1.1
17.6
0.20
21.7
7.5
397
EAST Definition
GC6616
45/-28
303.0
305.5
2.4
9.3
0.08
5.3
0.4
506
EAST Definition
GC6616
45/-28
324.7
334.2
9.3
19.3
0.19
16.2
4.5
494
EAST Definition
GC6617
48/-33
300.5
305.0
4.4
8.5
0.07
11.6
2.4
484
EAST Definition
GC6617
48/-33
316.5
322.0
5.5
6.5
0.13
11.0
3.2
495
EAST Definition
GC6619
49/-40
286.1
297.7
11.6
12.9
0.14
20.5
6.1
464
EAST Definition
GC6619
49/-40
321.9
324.2
2.3
6.3
0.13
21.8
4.6
441
EAST Definition
GC6621
53/-47
300.3
305.4
5.1
112.7
0.53
9.6
2.2
433
EAST Definition
GC6621
53/-47
314.9
318.5
3.6
65.8
0.46
16.4
4.9
423
EAST Definition
GC6623
51/-69
353.6
354.8
1.2
11.8
0.07
17.6
7.8
322
EAST Definition
GC6624
71/-71
355.8
368.3
11.1
12.0
0.08
13.8
5.8
310
EAST Definition
GC6626
66/-10
357.6
365.7
6.5
7.9
0.02
6.6
1.4
577
EAST Definition
GC6626
66/-10
391.7
402.3
10.1
56.0
0.25
8.8
3.1
569
EAST Definition
GC6627
66/-3
382.9
387.5
4.6
60.5
0.12
6.3
2.3
620
EAST Definition
GC6627
66/-3
404.1
405.1
1.0
50.3
0.08
10.2
4.3
618
EAST Definition
GC6629
216/-55
398.2
400.5
2.3
7.1
0.12
26.3
6.5
322
EAST Definition
GC6632
64/6
429.2
439.6
9.4
16.1
0.24
20.7
7.2
676
EAST Definition
GC6643
88/-69
374.0
383.0
7.1
78.4
0.35
4.9
1.8
298
EAST Definition
GC6646
74/12
478.3
487.0
8.6
12.8
0.15
1.9
8.6
730
GAL Definition
GC6615
228/-61
252.8
266.2
7.2
14.8
0.01
3.9
5.3
-952
GAL Definition
GC6615
228/-61
298.0
300.0
1.9
4.9
0.01
2.9
4.9
-1002
GAL Definition
GC6625
326/-43
88.5
103.3
13.8
7.1
0.10
5.1
2.6
-805
GAL Definition
GC6628
156/-80
124.1
126.3
2.1
16.2
0.01
22.9
8.5
-859
GAL Definition
GC6630
360/-79
119.5
120.6
1.1
18.1
0.04
22.2
9.4
-853
200s Exploration
GC6649
219/27
676.6
686.4
4.6
11.5
0.02
0.9
2.2
-753
GAL Exploration
GC6647
243/-61
639.0
642.8
3.6
4.1
0.05
3.1
5.8
-1316
GAL Exploration
GC6647
243/-61
670.0
673.0
2.8
1.3
0.01
3.8
7.4
-1343
GAL Exploration
GC6647
243/-61
691.1
692.1
1.0
3.0
0.03
1.3
3.0
-1362
GAL Exploration
GC6647
243/-61
700.7
701.7
1.0
1.8
0.02
1.0
2.6
-1370
41
Casa Berardi (Quebec)
Zone
Drillhole Number
Drillhole Azm/Dip
Sample From (feet)
Sample To (feet)
True Width (feet)
Gold (oz/ton)
Depth From Mine Surface (feet)
Underground Definition
118-06
CBP-1391
25/-10
167.0
180.4
12.6
0.07
3,248
118-06
CBP-1392
20/6
265.7
272.2
6.2
0.08
3,194
118-06
CBP-1392
20/6
246.0
252.6
6.2
0.18
3,194
118-06
CBP-1393
14/19
240.1
253.2
10.7
0.10
3,211
118-06
CBP-1396
0/-7
158.8
163.7
4.3
0.14
3,237
118-06
CBP-1396
0/-7
168.6
182.0
11.6
0.22
3,240
118-06
CBP-1397
0/7
196.8
207.0
7.8
0.13
3,199
118-06
CBP-1397
0/7
229.6
236.2
5.9
0.14
3,216
118-12
CBP-1369
208/40
68.9
81.7
11.6
0.01
2,709
118-12
CBP-1379
206/22
37.1
49.9
12.0
0.01
2,741
118-12
CBP-1381
198/-41
72.2
85.3
7.5
0.07
2,765
118-12
CBP-1383
158/40
83.0
86.3
3.3
0.03
2,704
118-20
CBP-1391
25/-10
223.0
232.9
9.2
0.06
3,262
118-20
CBP-1396
0/-7
203.7
213.5
8.5
0.07
3,246
118-41
CBP-1378
336/33
692.1
698.6
4.6
0.06
2,196
118-41
CBP-1425
30/22
619.6
650.8
25.5
0.16
2,393
118-41
Including
627.8
636.0
6.7
0.33
2,394
118-41
CBP-1426
22/8
577.3
590.4
12.7
0.24
2,528
118-41
CBP-1428
36/1
665.8
673.4
7.3
0.03
2,587
118N
CBP-1440
4/-4
603.5
613.4
9.5
0.37
2,653
118N
CBP-1440
4/-4
698.6
701.9
3.2
8.67
2,671
SURFACE DEFINITION
160-01
CBF-160-136
35/-64
45.9
68.9
21.6
0.07
409
160-01
Including
45.9
52.5
6.2
0.18
402
160-01
CBF-160-137
351/-54
44.6
57.4
11.1
0.05
399
160-01
CBF-160-177
348/-48
141.0
164.0
22.6
0.04
468
160-01
CBF-160-177
348/-48
173.8
193.5
12.7
0.11
491
160-01
Including
177.1
183.0
3.8
0.27
488
160-01
CBF-160-184
353/-62
141.0
152.8
5.9
0.03
519
160-03
CBF-160-177
348/-48
508.4
531.4
21.6
0.15
729
160-03
Including
518.2
531.4
12.3
0.20
732
160-03
CBF-160-183
2/-55
537.9
552.4
7.2
0.02
817
160-03
CBF-160-183
2/-55
601.2
609.1
6.8
0.00
860
160-03
CBF-160-183
2/-55
925.0
934.8
9.2
0.02
1,089
160-03
CBF-160-184
353/-62
537.9
570.7
23.2
0.09
864
160-03
Including
557.6
570.7
9.3
0.18
872
160-03
CBF-160-184
353/-62
726.8
767.5
35.2
0.04
1,023
42
160-03
CBF-160-184
353/-62
987.3
1056.2
44.3
0.03
1,245
160-04
CBF-160-136
35/-64
356.9
371.6
11.3
0.88
674
160-04
Including
367.4
371.6
3.3
2.71
679
160-04
CBF-160-136
35/-64
517.9
531.4
11.6
0.14
810
160-04
Including
528.7
531.4
2.3
0.44
815
160-04
CBF-160-137
351/-54
336.2
348.0
11.1
0.71
628
160-04
Including
337.8
341.1
3.1
2.42
626
160-04
CBF-160-137
351/-54
354.2
373.9
13.9
0.05
645
160-04
CBF-160-137
351/-54
411.6
425.4
13.6
0.13
687
160-04
CBF-160-177
348/-48
249.3
265.7
15.4
0.06
544
160-04
CBF-160-177
348/-48
310.3
321.4
7.2
0.07
586
160-04
CBF-160-177
348/-48
377.2
396.9
18.5
0.05
636
160-04
CBF-160-178
13/-64
477.6
560.9
78.3
0.09
812
160-04
Including
496.9
522.5
24.0
0.18
803
160-04
CBF-160-178
13/-64
573.7
598.3
21.3
0.10
868
43
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.