share_log

Interim Report and Accounts for the Six Months Ended 30 June 2024

Interim Report and Accounts for the Six Months Ended 30 June 2024

2024年6月30日止六個月中期報告和財務報表
Accesswire ·  09/27 14:45

GODALMING, UK / ACCESSWIRE / September 27, 2024 / Condor Gold plc ("Condor Gold", "Condor", the "Group" or the "Company"), (AIM:CNR)(TSX:COG) presents its unaudited interim financial report for the six-month periods to 30 June 2024. It has been posted on the Company's websites and ca.condorgold.com . It is also available on SEDAR at .

GODALMING,英國/ACCESSWIRE/2024年9月27日/Condor Gold股份有限公司("Condor Gold", "Condor", 集團或公司)(AIM:CNR)(tsx:COG)爲截至2024年6月30日的六個月未經審計的中期財務報告。已發佈在公司的網站以及ca.condorgold.com上。也可以在SEDAR上找到。

Highlights for six months to 30 June 2024

2024年6月30日的六個月要點

  • There continues to be significant interest in the sale of the Company's assets.

  • The Company remains in discussion with a number of interested parties, both longer term and more recent, with several new parties having expressed an interest, been given access to the data room and indicating a wish to conduct site visits.

  • The "Geological setting of gold-silver mineralisation in the La India mining district, Nicaragua" by English, L.T.P., Galvan, V.H. and Pullinger, C.R. was published in the first edition of open-access online journal Naturalis Scientias .

  • Land acquisition continued at the La India open pit and associated mine site infrastructure. To date, 99.6% of the core areas have been purchased.

  • Site clearance of 14 hectares has been completed for the processing plant location, including areas for offices, warehouses, a stockpile, and a buffer zone.

  • On 23 May the Company announced it had raised £500,000 via the exercise of warrants by Galloway Limited, a company wholly owned by Burnbrae Group Limited, which is, in turn, wholly owned by Jim Mellon, Condor's Chairman, increasing Galloway's shareholding to 26.13% of Condor Gold.

  • 公司資產銷售仍然受到重大關注。

  • 公司仍在與許多有興趣的長期和近期的潛在買家進行討論,有幾家新的潛在買家已被授予進入數據室的權限,並表示希望進行現場參觀。

  • 「尼加拉瓜La India礦區的金銀礦牀地質環境」由英格利什,L.t.P., 加爾瓦恩,V.H. 和普林格,C.R.等人在開放獲取的在線期刊Naturalis Scientias首發版中發表。

  • 在拉印地亞露天採礦和相關礦場基礎設施方面,土地收購仍在繼續。迄今爲止,核心區域的99.6%已經購買。

  • 加工廠區(包括辦公室、倉庫、儲存區和緩衝區)的14公頃站址已經清理完畢。

  • 公司於5月23日宣佈通過Galloway有限公司行使認股權證籌集了50萬英鎊,Galloway完全由Burnbrae集團有限公司全資擁有,後者又完全由Jim Mellon,Condor的董事長全資擁有,將Galloway的持股比例增加到Condor Gold的26.13%。

Post Period Highlights

發帖期間亮點

  • On 15 July 2024 the Company raised £220,000 via the exercise of options, The proceeds came from Galloway Limited, a company wholly owned by Burnbrae Group Limited, which is, in turn, wholly owned by Jim Mellon, Condor's Chairman, increasing Galloway's shareholding to 26.12%, Mark Child, the CEO, increasing his shareholding to 2.38% of the Company, Dave Crawford the CTO and other employee option holders.

  • On 31 July 2024 the Company provided an update on the sales process.

  • The significantly higher gold price has resulted in more interest in the acquisition of the Company's assets.

  • 2024年7月15日,公司通過行使期權籌集了22萬英鎊,所得款項來自Galloway有限公司,該公司完全歸Burnbrae集團有限公司所有,後者完全歸Condor主席吉姆·梅隆所有,從而將Galloway的持股比例增加到26.12%,首席執行官馬克·奇爾德將其持股比例增加到公司的2.38%,CTO戴夫·克勞福德和其他僱員期權持有人。

  • 2024年7月31日,公司就銷售流程提供了更新。

  • 金價顯著上漲導致更多人對收購公司資產產生興趣。

Chairman's Statement for the Six Months to 30 June 2024

2024年6月30日止六個月主席聲明

Dear Shareholder,

尊敬的股東,

I continue to be impressed by the executive team's dedication to getting our project shovel ready. This has elicited considerable interest in the current sales process, which has been aided by a 35% increase in the gold price since the lows of 2023.

我對執行團隊致力於使我們的項目做好施工準備印象深刻。這引起了對當前銷售流程的極大興趣,這在金價自2023年低點以來上漲35%的情況下得到了幫助。

The focus during the 6-month period to 30 June 2024 has been on the sale of the Company's assets in Nicaragua. On 22 November 2022, the Company announced a strategy update and informed the market that it had appointed an advisor to sell its assets. The Board carefully reviewed the Company's options as the Project is "construction ready" with an 18-month construction timeline. Such options included going through a financing and construction phase but, as a single asset, single jurisdiction company without an experienced mine building team and without gold production from other mines, the Board formed the view that this would not be in the Company's best interests, and concluded that it was in the best interests of the Company and all stakeholders to sell the assets of the Company to a gold producer with mine building expertise, thus ensuring a new mine at La India and significant investment in the local area, which will regenerate the local communities. The focus for 2024 is to execute a successful sale of the assets while maintaining a social licence to operate at the fully permitted La India Project.

截至2024年6月30日的6個月期間的焦點是銷售尼加拉瓜公司資產。2022年11月22日,公司宣佈了一項戰略更新,並告知市場已任命一名顧問出售其資產。董事會仔細審查了公司的各種選擇,因爲該項目已經「施工準備就緒」,施工時間線爲18個月。這些選擇包括經歷融資和施工階段,但作爲一家僅有一個資產、僅限一個司法管轄區的公司,沒有經驗豐富的採礦團隊,也沒有來自其他礦山的黃金生產,董事會認爲這不符合公司的最佳利益,並得出結論認爲將公司的資產出售給具有采礦建設專業知識的黃金生產商對公司和所有利益相關者的最佳利益,從而確保在La India建立一個新礦井並在當地投資巨大,這將使當地社區獲得新生。 2024年的重點是在保持La India項目獲得完全許可的情況下執行成功出售資產。

By way of an update on the sales process as at 26 th September 2024 there are currently eight companies under Non-Disclosure Agreements (NDAs), five non-binding offers received and three site visits completed. Although none of the non-binding offers have progressed to firm proposals to date, the Company is in discussions with several gold producers. The Board is optimistic that a sale will be concluded in the near future.

截至2024年9月26日,銷售流程更新如下:目前有八家公司簽署了保密協議(NDAs),收到了五份非約束性報價,完成了三次現場訪問。儘管迄今爲止還沒有任何非約束性報價進展爲正式提議,但公司正在與多家黃金生產商進行討論。董事會對即將達成銷售交易持樂觀態度。

Wholly owned, fully permitted, construction ready gold mines, with a Feasibility Study completed, with potential production of 150,000 oz gold per annum, in major Gold Districts, with the land acquired and a new SAG Mill package purchased are rare and in demand by gold producers replenishing depleting reserves. We are very aware of the value of our assets and will not allow them to go at anything other than a fair price.

擁有完全許可,準備施工的金礦,完成了可行性研究,潛在年產150,000盎司黃金,在主要黃金區,已獲得土地,併購買了新的SAG磨套件,這類金礦稀缺且受黃金生產商的歡迎,用以補充遞減的儲量。我們非常重視我們資產的價值,並不會以任何低於公平價格的條件出售。

Turning to the financial results for the 2024 6-month period, the Group's loss for the period was £518,217 (2023: £965,815). The net cash balance of the Group at 30 June 2024 was £1,084,498 (2023: £584,837). During the period, there was a £1,379,784 foreign exchange gain (2023 £2,294,117 loss). This is as a result of significant changes in USD against GBP. The Board is aware of currency fluctuations and is working to mitigate any further losses.

關於2024年上半年財務業績,該集團當期虧損爲518,217英鎊(2023年:965,815英鎊)。截至2024年6月30日,該集團的淨現金餘額爲1,084,498英鎊(2023年:584,837英鎊)。期間,匯兌獲利1,379,784英鎊(2023年虧損2,294,117英鎊),這是由於美元對英鎊出現顯著波動引起的。董事會已意識到貨幣波動,並正在努力減少進一步的損失。

I would also like to draw your attention to the Corporate Governance Report on Pages 26 - 30 which details how we comply with the QCA Code.

我還想提請您注意第26至30頁的公司治理報告,詳細介紹了我們如何遵守QCA準則。

Finally, it remains for me to thank our executive and also our team on the ground in Nicaragua for their unstinting efforts in continuing to maintain and develop our Project.

最後,我要感謝我們的高管以及我們尼加拉瓜的現場團隊,感謝他們在繼續維護和發展我們的項目方面所做的不懈努力。

Jim Mellon
Chairman

Jim Mellon
主席

CEO'S Report for the Six Months to 30 June 2024

2024年6月30日止六個月的CEO報告

Dear Shareholder,

尊敬的股東,

I am pleased to present Condor Gold Plc's ("Condor", the "Company" or the "Group") report for the 6-month financial period to 30 June 2024.

我很高興向大家介紹康多黃金有限公司("Condor","公司"或"集團")截至2024年6月30日的財務期間報告。

The Chairman has provided an update on the sales process. I would like to add that it has been a difficult period for Condor Gold shareholders. At the time of writing our shares are broadly unchanged since the 1 st January 2024, while the gold price have increased from US$2,043 oz gold to US$2,665 oz gold or 30.4% and gold related equity indices are up significantly. Nevertheless, by almost any measure, Condor Gold's assets are considerably more attractive than at any time in the past, a fact that is clearly demonstrated in the tables below, which compare a Feasibility Study and PEAs conducted at US$1,600 oz gold and US$1,550 oz gold respectively with a US$2,400 oz gold price. In all 3 scenarios, NPVs increase 3 to 4 fold to a maximum of US$907 million, IRRs average 100%, the payback period reduces in 2 cases to only 6 months and the EBITDA more than doubles, in one scenario to US$2.3Bn. In my view, the extremely attractive project economics will lead to a successful sale of the assets particularly as advanced exploration work indicates La India Project has the potential to host a major gold district. The engineering studies in the Feasibility Study demonstrate there are no fatal flaws in the project from a technical perspective. At some point the market will realise the complete disconnect between the market capitalisation of circa US$60 million and the project economics of a construction ready, fully permitted and materially de-risked project, with a SAG Mill package and surface rights purchased.

董事長就銷售程序提供了更新。我想補充的是,對於康多黃金的股東來說,這是一個困難的時期。在撰寫本文時,我們的股票自2024年1月1日以來基本持平,而黃金價格已從每盎司2043美元上漲到每盎司2665美元,漲幅爲30.4%,與此同時,與黃金相關的美股大盤指數大幅上漲。然而,無論用任何標準衡量,康多黃金的資產都比以往任何時候更具吸引力,這一事實在下方的表格中得到了清晰展示,即與黃金價格分別爲1600美元每盎司和1550美元每盎司時進行的可行性研究和PEAs與2400美元每盎司黃金價格相比。在這3種情況下,淨現值(NPV)增加了3至4倍,最高達到90700萬美元,內部收益率(IRR)平均爲100%,回收期在2種情況下僅爲6個月,EBITDA增加了一倍以上,在一種情況下達到23億美元。我認爲,極具吸引力的項目經濟條件將導致資產成功出售,尤其是高級探礦工作表明印度項目具有承載大型黃金區的潛力。可行性研究中的工程研究表明,在技術角度上,該項目沒有致命性缺陷。市場遲早會意識到市值約6億美元與一個準備施工、完全獲得許可和風險大幅降低的項目之間的完全脫節,擁有SAG磨機包和已購買的地面權益。

The Company's strategy has been to develop the fully permitted La India Project in two stages using the new SAG Mill that has already been purchased. The delivery of a Feasibility Study Technical Report ("2022 FS") on 26 October 2022 on La India open pit, with an average of 81,524 oz gold per annum for the initial six years for a relatively low total upfront capital cost of US$106 million is a landmark and significantly de-risks the Project. At US$1,600 oz gold, the La India open pit Mineral Reserve produces total revenues of US$888 million, the total operating costs of mining, processing and G&A are US$480 million, leading to an operating profit of US$408 million or a 46% operating margin. After government and other royalties and after sustaining capital, the EBITDA is US$355 million, which in Condor's opinion is ample to repay any project debt on the relatively low upfront capex. At US$2,400 oz gold after paying royalties and sustaining capital the operating profit is US$770 million. In reality, two permitted high grade feeder pits will be added during the early years of production thus increasing production ounces of gold. Early production is targeted at 100,000 oz gold p.a. See comparison table for La India open pit below for FS at US$1,600 oz gold vs US$2,400 oz gold:

公司的戰略是分兩個階段使用已購買的新SAG磨機開發完全獲得許可的印度項目。2022年10月26日發佈的印度露天礦可行性研究技術報告("2022 FS")表明,在相對較低的總前期資本支出10600萬美元下,前6年每年平均生產81524盎司黃金,是一個里程碑,顯著降低了項目的風險。以1600美元每盎司的黃金價格計算,印度露天礦礦藏儲量產生88800萬美元的總收入,採礦、加工和G&A的總運營成本爲48000萬美元,導致運營利潤爲40800萬美元,或46%的運營利潤率。在扣除政府和其他版稅以及持續資本後,EBITDA爲35500萬美元,康多認爲這足以償還相對較低的前期資本支出上的任何項目債務。以2400美元每盎司黃金價格計算,支付了版稅和持續資本後,運營利潤爲77000萬美元。實際上,在生產初期將增加兩個已獲許可的高品位進料礦坑,從而增加黃金產量。早期生產目標爲每年10萬盎司黃金。見下方比較表格,比較在1600美元每盎司黃金和2400美元每盎司黃金下的印度露天礦可行性研究:

Description

Study type

Feasibility

Feasibility

Mining Method

Open Pit

Open Pit

Accuracy of Estimate

±15%

±15%

Metal Price Au

$/tr.oz

1,600

2,400

Production

Ore Mined

dmt-000s

7,318

7,318

Au Grade

g/t

2.56

2.56

Waste Produced

dmt-000s

96,707

96,707

Strip Ratio

w:o

13.2

13.2

Tonnes Ore Milled/yr

tpy-000s

886

886

Total Gold Production

tr.ozs-000s

548

548

Annual Au Prod 6 yrs.

tr.ozs-000s

82

82

Net Revenues

$US M

888

1,330

Less Operating Expense

$US M

(480)

(480)

Less Sustaining Capital

$US M

(47)

(47)

Less Royalty

$US M

(53)

(80)

EBITDA

$US M

355

770

Initial Capital

$US M

(105)

(105)

Taxes

$US M

(68)

(187)

NPV@0%

$US M

134

430

NPV@5%

$US M

87

320

IRR

%

23.1%

60.8%

All-in Sustaining Capital

$US M

1,039

1,080

Payback Period

Months

40

20

描述

研究類型

可行性

可行性

採礦方式

露天礦

露天礦

估算精度

±15%

±15%

黃金價格

每盎司美元

1,600

2,400

產量

開採的礦石量

dmt-000s

7,318

7,318

Au品位

克/噸

2.56

2.56

Waste Produced

dmt-000s

96,707

96,707

剝離比

廢石:礦石

13.2

13.2

Tonnes Ore Milled/yr

tpy-000s

886

886

Total Gold Production

tr.ozs-000s

548

548

Annual Au Prod 6 yrs.

盎司-千克

82

82

淨收入

美元 M

888

1,330

較少的營業費用

美元

(480)356-8798

(480)356-8798

較少維持資本

美元

(47)

(47)

較少版稅

$US M

(53)

(80)

EBITDA

$US M

355

770

首期資本

美元指數 M

(105)

(105)

稅收

美元指數 M

(68)

(187)

淨現值@0%

$US M

134

430

NPV@5%

$US M

87

320

IRR

%

23.1%

60.8%

全現金維持資本

美元M

1,039

1,080

回收期

月份

40

20

Notes: Capital and Operating costs as of 2022. Pit designs have not been re-optimized for higher metal prices.

注意事項:截至2022年的資本和營業成本。礦坑設計尚未針對更高的金屬價格進行重新優化。

The plan is to materially expand production by converting existing Mineral Resources into Mineral Reserves and an associated integrated mine plan. On 25 October 2021, the Company announced the results of a Preliminary Economic Assessment and filed on SEDAR a technical report entitled "Condor Gold Technical Report on the La India Gold Project, Nicaragua, 2021" detailing average annual production of 150,000 oz of gold over the initial nine years of production from open pit and underground Mineral Resources and providing an indication of production targets.

計劃通過將現有礦產資源轉化爲礦產儲量及相關的綜合採礦計劃來實現生產的實質性增長。2021年10月25日,公司宣佈了初步經濟評估結果,並在SEDAR上提交了一份名爲「尼加拉瓜印地安納金礦項目,2021年」的技術報告,詳細介紹開放式採礦和地下礦產資源的平均年產黃金量爲15萬盎司,並提供了生產目標的指標。

The 2022 MRE update was prepared by SRK Consulting (UK) Limited ("SRK") and uses the terminology, definitions and guidelines given in the Canadian Institute of Mining, Metallurgy and Petroleum ("CIM") Standards on Mineral Resources and Mineral Reserves (May 2014).

2022年MRE更新由SRk Consulting (UK) Limited ("SRK")準備,使用加拿大礦業、冶金和石油學會("CIM")有關礦物資源和礦物儲量的標準(2014年5月)中給出的術語、定義和準則。

The updated Mineral Resource Estimate is 9,672 kt at 3.5g/t gold for 1,088,000 oz gold in the indicated mineral resource category and 8,642 kt at 4.3g/t gold for 1,190,000 oz gold in the inferred mineral resource category. The 2022 FS was conducted on La India Open Pit which has a Mineral Resource Estimate of 8,487 kt at 3.0g/t gold in for 827,000 oz gold in the indicated mineral resource category and 893 Kt at 2.4 g/t gold for 69,000 oz gold in the inferred mineral resource category. The La India Open Pit Mineral resource is inclusive of a Probable Mineral Reserve of 7.3Mt at 2.56g/t gold for 602,000 oz gold.

更新的礦產資源估算爲9,672 kt黃金品位爲3.5克/噸,含有1,088,000盎司黃金,屬於指示礦物資源類別,8,642 kt黃金品位爲4.3克/噸,含有1,190,000盎司黃金,屬於推斷礦物資源類別。2022年FS是在印度露天礦上進行的,其礦產資源估算爲黃金品位爲3.0克/噸的8,487 kt,其指示礦物資源類別含有827,000盎司黃金,推斷礦物資源類別含有2,440 kt,品位爲2.4 g/t的69,000盎司黃金。印度礦區的露天礦礦產資源包括7.3Mt的概率礦產儲量,品位爲2.56g/t的金礦礦,含有602,000盎司黃金。

Outside the main La India open pit Mineral Reserve (the subject of the 2022 FS), there is a historical estimate, outlined in the 2021 Preliminary Economic Assessment, of additional open pit Mineral Resources on four deposits (America, Mestiza, Central Breccia and Cacao) which represent an aggregate 206 Kt at 9.9 g/t gold for 66,000 oz in the indicated Mineral Resource category and 2.1Mt at 3.3 g/t gold for 223,000 oz gold in the inferred Mineral Resource category. In addition, there is an aggregate underground Mineral Resource (La India, America, Mestiza, Central Breccia San Lucas, Cristalito-Tatescame, and Cacao) of 979Kt at 6.2 g/t for 194,000 oz gold in the indicated mineral resource category and 5.6Mt at 5.0 g/t gold for 898,000 oz gold in the inferred mineral resource category.

在主要礦區La India露天金礦儲量外(2022年可行性研究的主題),在2021年初步經濟評估中概述了四個礦牀(美洲、梅斯蒂莎、中央角礫岩和可可)的附加露天礦物資源的歷史估算,表示爲合計206千克,含金量爲9.9克/噸金,推算的礦產資源類別中有6.6萬盎司和2.1百萬噸,含金3.3克/噸金,推算的礦產資源類別中有22.3萬盎司金。此外,此處還有一個地下礦產資源總量(La India、美洲、梅斯蒂莎、中央角礫岩、聖路加斯、克里斯塔利托-塔特斯卡梅和可可)中有98萬千克金,推算的礦產資源類別中有19.4萬盎司金,涉礦概念級別爲確定性礦產資源類別,並有560萬噸金,含金量爲5.0克/噸金,推算的礦產資源類別中有898,000盎司金。

The Company's strategy of a two-stage approach to production is supported by a technical study released in October 2021, when Condor Gold announced the key findings of a technical report on the La India Gold Project prepared by SRK. This technical report (the "Technical Report") presented the results of a strategic mining study to Preliminary Economic Assessment ("PEA") standards. The strategic study covers two scenarios: Scenario A, in which the mining is undertaken from four open pits, termed La India, America, Mestiza and Central Breccia Zone ("CBZ"), which targets a plant feed rate of 1.225 million tonnes per annum ("Mtpa");

公司的生產兩階段方法策略得到了2021年10月發佈的技術研究支持,當Condor Gold宣佈了SRk準備的關於La India Gold Project技術報告的關鍵發現。該技術報告("技術報告")呈現了一項戰略性採礦研究的結果,符合初步經濟評估("PEA")標準。該戰略研究涵蓋了兩種情景:情景A,其中採礦從四個露天礦坑進行,分別是La India,America,Mestiza和Central Breccia Zone("CBZ"),旨在實現每年122.5萬噸的植物飼料速率("Mtpa");

See comparison table for La India open pit below for PEA of all open pits (3 are fully permitted) at US$1,550 oz gold vs US$2,400 oz gold. The EBITDA increases to US$1,362 million from US$667 million and NPV increases to US$ 607 million vs US$ 236 million and importantly the payback period reduces to 6 months.

查看下面La India露天礦的PEA比較表,包括所有露天礦(其中3個已獲准)以1,550美元/盎司黃金對2,400美元/盎司黃金。 EBITDA從6,6700萬美元增加到13,6200萬美元,NPV從2,3600萬美元增加到6,0700萬美元,而且回報期縮短至6個月。

Description

Study type

PEA

PEA

Mining Method

Open Pit

Open Pit

Accuracy of Estimate

±50%

±50%

Metal Price Au

$/tr.oz

1,550

2,400

Production

Ore Mined

dmt-000s

10,634

10,634

Au Grade

g/t

2.77

2.77

Waste Produced

dmt-000s

118,342

118,342

Strip Ratio

w:o

11.1

11.1

Tonnes Ore Milled/yr

tpy-000s

1,225

1,225

Total Gold Production

tr.ozs-000s

862

862

Annual Au Prod 6 yrs.

tr.ozs-000s

120

120

Net Revenues

$US M

1,353

2,092

Less Operating Expense

$US M

(604)

(604)

Less Sustaining Capital

$US M

(34)

(34)

Less Royalty

$US M

(81)

(125)

EBITDA

$US M

667

1,362

Initial Capital

$US M

(153)

(153)

Taxes

$US M

(145)

(353)

NPV@0%

$US M

336

823

NPV@5%

$US M

236

607

IRR

%

48.2%

101.3%

All-in Sustaining Capital

$US M

813

856

Payback Period

Months

12

6

描述

研究類型

總裁兼首席執行官Brett Richards表示:「我們歡迎與新的戰略股東建立這種合作伙伴關係,他們致力於推動該項目在下一階段的開發。我們代表Goldshore董事會感謝米克爲本公司的技術和商業方法指引,他的離任。我們也歡迎Kyle加入Goldshore董事會。Kyle在商品和資源資本市場上擁有豐富的經驗,通過每個階段的發展,從資源定義、建造到項目財務和長期運作資本結構,資助資產。此次融資和合作是Goldshore的一個新階段,並且是解鎖長期價值和推動成功的關鍵。」

總裁兼首席執行官Brett Richards表示:「我們歡迎與新的戰略股東建立這種合作伙伴關係,他們致力於推動該項目在下一階段的開發。我們代表Goldshore董事會感謝米克爲本公司的技術和商業方法指引,他的離任。我們也歡迎Kyle加入Goldshore董事會。Kyle在商品和資源資本市場上擁有豐富的經驗,通過每個階段的發展,從資源定義、建造到項目財務和長期運作資本結構,資助資產。此次融資和合作是Goldshore的一個新階段,並且是解鎖長期價值和推動成功的關鍵。」

採礦方法

露天礦

露天礦

估算精度

±50%

±50%

金屬價格黃金

每盎司美元

1,550

2,400

產量

開採的礦石量

dmt-000s

10,634

10,634

Au品位

克/噸

2.77

2.77

Waste Produced

dmt-000s

118,342

118,342

剝離比

廢石:礦石

11.1

11.1

每年礦石開採噸數

每年-千噸

1,225

1,225

黃金總產量

萬盎司-千克

862

862

黃金年度產量6年。

萬盎司-千

120

120

淨收入

美元百萬

1,353

2,092

較少營業費用

美元百萬

(604)

(604)

較少維持資本

美元百萬

(34)

(34)

低版稅

美元百萬

(81)

(125)

EBITDA

美元百萬

667

1,362

首期資本

美元指數 M

(153)

(153)

稅收

美元指數 M

(145)

(353)

NPV@0%

美元百萬美元

336

823

NPV@5%

美元百萬美元

236

607

IRR

%

48.2%

101.3%

全面持續資本

美元M

813

856

回收期

月份

12

6

Notes: Capital and Operating Costs are as of 2021. Many elements of the PEA designs are at PFS levels of accuracy. Pit designs have not been optimized for higher metal prices.

備註:資本和運營成本截至2021年。PEA設計的許多元素達到了PFS級別的準確性。採場設計尚未針對更高的金屬價格進行優化。

PEA Scenario B, where the mining is extended to include three underground operations at La India, America and Mestiza, in which the processing rate is increased to 1.4 Mtpa. The 2021 Technical Report was issued in October 2021 and filed on SEDAR and the Company's websites for public disclosure to NI 43-101 standards.

PEA方案b,其中採礦範圍擴大至印度、美洲和梅斯蒂莎三個地下作業場所,加工率提高至1.4 Mtpa。2021年技術報告於2021年10月發佈,並根據NI 43-101標準在SEDAR和公司網站上披露給公衆。

See comparison table for La India open pit below for PEA of all open pits and underground at US$1,550 oz gold vs US$2,400 oz gold: The EBITDA increases to US$2,318 million from US$1,136 million and NPV increases to US$ 907 million vs US$ 313 million and importantly the payback period reduces to 6 months.

查看以下La India露天礦的PEA對所有露天礦和地下作業在每盎司黃金1550美元和2400美元的比較表:EBITDA從1.136億美元增加至2.318億美元,NPV從3.13億美元增加至9.07億美元,並且還有重要的回本期縮短至6個月。

Description

Study type

PEA

PEA

Mining Method

OP + UG

OP + UG

Accuracy of Estimate

± 50%

± 50%

Metal Price Au

$/tr.oz

1,550

2,400

Production

Ore Mined

dmt-000s

15,702

15,702

Au Grade

g/t

3.18

3.18

Waste Produced

dmt-000s

Strip Ratio

w:o

n/a

n/a

Tonnes Ore Milled/yr

tpy-000s

1,400

1,400

Total Gold Production

tr.ozs-000s

1,469

1,469

Annual Au Prod 6 yrs.

tr.ozs-000s

160

160

Net Revenues

$US M

2,304

3,562

Less Operating Expense

$US M

(1,030)

(1,030)

Less Sustaining Capital

$US M

(268)

(268)

Less Royalty

$US M

(138)

(214)

EBITDA

$US M

1,136

2,318

Initial Capital

$US M

(160)

(160)

Taxes

$US M

(227)

(579)

NPV@0%

$US M

480

1,311

NPV@5%

$US M

313

907

IRR

%

43.2%

98.6%

All-in Sustaining Capital

$US M

958

1,002

Payback Period

Months

12

6

描述

研究類型

總裁兼首席執行官Brett Richards表示:「我們歡迎與新的戰略股東建立這種合作伙伴關係,他們致力於推動該項目在下一階段的開發。我們代表Goldshore董事會感謝米克爲本公司的技術和商業方法指引,他的離任。我們也歡迎Kyle加入Goldshore董事會。Kyle在商品和資源資本市場上擁有豐富的經驗,通過每個階段的發展,從資源定義、建造到項目財務和長期運作資本結構,資助資產。此次融資和合作是Goldshore的一個新階段,並且是解鎖長期價值和推動成功的關鍵。」

總裁兼首席執行官Brett Richards表示:「我們歡迎與新的戰略股東建立這種合作伙伴關係,他們致力於推動該項目在下一階段的開發。我們代表Goldshore董事會感謝米克爲本公司的技術和商業方法指引,他的離任。我們也歡迎Kyle加入Goldshore董事會。Kyle在商品和資源資本市場上擁有豐富的經驗,通過每個階段的發展,從資源定義、建造到項目財務和長期運作資本結構,資助資產。此次融資和合作是Goldshore的一個新階段,並且是解鎖長期價值和推動成功的關鍵。」

採礦方法

OP + UG

OP + UG

估算準確度

± 50%

± 50%

金屬價格黃金

美元/盎司

1,550

2,400

產量

開採的礦石量

dmt-000s

15,702

15,702

Au品位

克/噸

3.18美元

3.18美元

Waste Produced

dmt-000s

剝離比

廢石:礦石

不適用

不適用

Tonnes Ore Milled/yr

tpy-000s

1,400

1,400

總黃金產量

盎司-千

1,469

1,469

年度黃金產量6年

盎司-千

160

160

淨收入

美元 M

2,304

3,562

較低的營業費用

美元 M

(1,030)

(1,030)

較少的可持續資本

美元百萬

(268)

(268)

較少的皇家特許權

美元百萬

(138)

(214)

EBITDA

美元指數M

1,136

2,318

首期資本

美元指數M

(160)

(160)

稅收

美元百萬

(227)

(579)

零折現率淨現值

美元百萬

480

1,311

淨現值@5%

美元

313

907

IRR

%

43.2%

98.6%

全面維持資本

美元

958

1,002

回收期

月份

12

6

Notes: Capital and Operating Costs are as of 2021. Many elements of the PEA designs are at PFS levels of accuracy. Pit designs have not been optimized for higher metal prices.

注意:資本和運營成本截至2021年。PEA設計的許多要素在PFS準確度水平。坑設計並未針對更高的金屬價格進行優化。

The Company remains convinced that the 587 sq km La India Project is a major gold district with the potential for significant future discoveries. Condor's geologists have identified two major north-northwest-striking mineralised basement feeder zones traversing the Project, the "La India Corridor", which hosts 90% of Condor's gold mineral resource and the "Andrea Los Limones Corridor". Numerous geophysics, soil geochemistry and surface rock chips indicate the possibility for further mineralisation along strike. The updated MRE 2022 for the Cacao deposit increased the MRE in the inferred mineral resource category by 69% to 101,000 oz gold at 2.5 g/t gold, the interpretation is that drilling has clipped the top of a fully preserved epithermal vein system with a strike length of at least 1km with the potential to host over 1 million oz gold.

公司仍然認爲,587平方公里的La India項目是一個重要的黃金區,有可能發現重大礦藏。Condor的地質學家確定了兩個穿越項目的主要北北西向礦化基底進料帶,即「La India走廊」,它擁有Condor黃金礦物資源的90%,「Andrea Los Limones走廊」。衆多的地球物理學、土壤地球化學和表面岩石碎片表明,沿着走廊仍有可能發現更多的礦化。更新的Cacao礦牀MRE 2022在推測的礦產資源類別中將MRE提高了69%,金量爲2.5克/噸,101,000盎司,解釋是鑽孔已經削減了完全保留的淺成熱液脈系統的頂部,其走向長度至少爲1公里,有可能寄存超過1百萬盎司黃金。

The Company continues to enhance its social engagement and activities in the community, thereby maintaining its social licence to operate. Condor has strengthened its community team and stepped-up social activities and engagement programmes. The main local focus is the drinking water programme, implemented in April 2017. A total of 740 families are currently benefiting from the program and currently receive five-gallon water dispensers each week. In May 2021, the Company installed a water purification plant at a cost of approximately US$250,000 to provide drinking water to the local communities.

公司繼續加強與社區之間的社會交流和活動,以維持其社會經營許可證。Condor加強了社區團隊和社交活動和交往計劃。當地的主要側重點是飲用水計劃,該計劃於2017年4月實施。目前,共有740個家庭受益於該計劃,並每週收到5加侖水箱。2021年5月,該公司耗資大約250,000美元安裝了一座淨水廠,爲當地社區提供飲用水。

In January 2018, Condor initiated 'Involvement Programmes', which now extend to six groups in the local village to benefit communities which may be affected by the mine. Taking the Elderly Group as an example, a committee of six people has been formed. The Company allocates monthly support to the Elderly Group, which decides how this money is spent to benefit the elderly in the Community. Projects include a garden for medicinal herbs which are made into products which are used by group members and sold to others in the community.

2018年1月,Condor啓動了「參與方案」,現在該方案已經擴展到當地村莊的六個小組,以惠及可能受到礦山影響的社區。以老年人團體爲例,建立了一個六人委員會。公司每月爲老年人團體分配支持金,該團體決定如何使用這筆錢來惠及社區老年人。項目包括草藥園,將草藥製成團體成員使用,並將其出售給社區其他人。

Condor continues to have very constructive meetings with key Ministries that granted the Environment Permit (EP) for the La India, La Mestiza and America open pits. The Company has been operating in Nicaragua since 2006 and, as a responsible gold exploration and development company, continues to add value to the local communities and environment by generating sustainable socio-economic and environmental benefits. This includes skills training. The new mine would potentially create approximately 1,000 jobs during the construction period, with priority to be given to suitably skilled members of the local community. The upfront capital cost of approximately US$106 million as detailed in the 2022 FS will have a significant positive impact on the economy. The Government and local communities will benefit significantly from future royalties and taxes.

Condor繼續與向La India、La Mestiza和美國露天礦授予環境許可的關鍵部長進行非常有建設性的會議。自2006年以來,該公司一直在尼加拉瓜經營,作爲一家負責任的黃金勘探和開發公司,繼續通過產生可持續的社會經濟和環境效益,爲當地社區和環境增加價值。這包括技能培訓。這家新礦公司有望在建設期間創造約1,000個就業機會,並優先考慮當地社區的合適技能人員。根據2022 FS,約1.06億美元的總前期資本成本對經濟將產生重大積極影響。政府和當地社區將從未來的版權稅和稅收中獲得相當大的經濟效益。

Mark Child
Chief Executive Officer

Mark Child
首席執行官

CONDOR GOLD PLC
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS TO 30 JUNE 2024

CONDOR GOLD PLC
綜合損益簡明綜合收支表
2024年6月30日前六個月

Six months
to 30.06.24
unaudited
£
Six months
to 30.06.23
unaudited
£
Revenue

-

-

Share based payments
(137,314) (162,425)
Administrative expenses
(391,078) (810,702)
Operating loss
(528,392) (973,127)
Finance income
10,175)

7,312

Loss before income tax
(518,217) (965,815)
Income tax expense

-

-

Loss for the period
(518,217) (965,815)
Other comprehensive income/(loss):
Currency translation differences

1,379,784

(2,294,117)
Other comprehensive income/(loss) for the period

1,379,784

(2,924,117)
Total comprehensive income/(loss) for the period

861,567

(3,259,932)
Earnings per share expressed in pence per share:
Basic and diluted (in pence)
(0.25) (0.61)
六個月
到24年6月30日
未經審計
£
六個月
to 30.06.23
未經審計
£
營業收入

-

-

股份支付
(137,314) (162,425)
行政費用
(391,078) (810,702)
營業虧損
(528,392) (973,127)
財務收益
10,175)

7,312

稅前虧損
(518,217) (965,815)
所得稅費用

-

-

本期虧損
(518,217) (965,815)
其他綜合收益/(虧損):
貨幣翻譯差異

1,379,784

(2,294,117)
本期其他綜合收益/(虧損)

1,379,784

(2,924,117)
期間綜合損益/(損失)總額

861,567

(3,259,932)
每股收益(以便士爲單位):
基本和攤薄(以便士爲單位)
(0.25) (0.61)

CONDOR GOLD PLC
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2024

CONDOR GOLD PLC
財務狀況簡明表
截至2024年6月30日

30.06.24
unaudited
£
31.12.23
audited
£
30.06.23
unaudited
£
ASSETS:
NON-CURRENT ASSETS
Property, plant and equipment

-

-

-

Intangible assets

-

-

-

-

-

-

CURRENT ASSETS
Assets classified as held for sale

44,774,901

42,422,705

41,785,894

Trade and other receivables

594,771

575,389

634,310

Cash and cash equivalents

1,084,498

1,969,249

584,837

46,454,170

44,967,343

43,005,041

TOTAL ASSETS

46,454,170

44,967,343

43,005,041

LIABILITIES:
CURRENT LIABILITIES
Trade and other payables

175,703

187,845

137,145

TOTAL LIABILITIES

175,703

187,845

137,145

NET CURRENT ASSETS

46,278,467

44,779,498

42,867,896

NET ASSETS

46,278,467

44,779,498

42,867,896

SHAREHOLDERS' EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT
Called up share capital

31,770,809

31,767,151

31,748,067

Share premium

50,099,562

49,603,132

46,754,815

Exchange difference reserve
(545,631) (1,925,415) (1,543,545)
Retained earnings
(35,046,273) (34,665,370) (34,091,441)
TOTAL EQUITY

46,278,467

44,779,498

42,867,896

30.06.24
未經審計
£
31.12.23
經過審計的
£
30.06.23
未經審計
£
資產:
非流動資產
資產:固定資產

-

-

-

無形資產

-

-

-

-

-

-

流動資產
已作爲待售資產分類

44,774,901

42,422,705

41,785,894

貿易及其他應收款

594,771

575,389

634,310

現金及現金等價物

1,084,498

1,969,249

584,837

46,454,170

44,967,343

43,005,041

資產總計

46,454,170

44,967,343

43,005,041

負債:
流動負債
應付貿易及其他款項

175,703

187,845

137,145

負債合計

175,703

187,845

137,145

淨流動資產

46,278,467

44,779,498

42,867,896

淨資產

46,278,467

44,779,498

42,867,896

歸屬於母公司所有者的股東權益
已認購股本

31,770,809

31,767,151

31,748,067

股本溢價

50,099,562

49,603,132

46,754,815

匯兌差額儲備
(545,631) (1,925,415) (1,543,545)
保留盈餘
(35,046,273) (34,665,370) (34,091,441)
總股本

46,278,467

44,779,498

42,867,896

CONDOR GOLD PLC
CONDENSED COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2024

CONDOR GOLD PLC
簡明公司財務狀況表
截至2024年6月30日

30.06.24
unaudited
£
31.12.23
audited
£
30.06.23
unaudited
£
ASSETS:
NON-CURRENT ASSETS
Property, plant and equipment

-

-

-

Investments

751,977

751,977

751,977

Other receivables

47,169,753

46,075,477

44,944,687

47,921,730

46,827,454

45,696,664

CURRENT ASSETS
Assets classified as held for sale

4,474,402

4,474,402

4,474,402

Trade and other receivables

25,907

22,862

77,772

Cash and cash equivalents

957,524

1,916,322

542,713

5,457,833

6,413,586

5,094,887

TOTAL ASSETS

53,379,563

53,241,040

50,791,551

LIABILITIES:
CURRENT LIABILITIES
Trade and other payables

166,229

190,329

147,626

TOTAL LIABILITIES

166,229

190,329

147,626

NET CURRENT ASSETS

5,291,604

6,223,257

4,947,261

NET ASSETS

53,213,334

53,050,711

50,643,925

SHAREHOLDERS' EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT
Called up share capital

31,770,719

31,767,151

31,748,067

Share premium

50,099,562

49,603,132

46,754,815

Retained earnings
(28,656,947) (28,319,572) (27,858,957)
TOTAL EQUITY

53,213,334

53,050,711

50,643,925

30.06.24
未經審計
£
31.12.23
經過審計的
£
30.06.23
未經審計
£
資產:
非流動資產
資產:固定資產

-

-

-

投資

751,977

751,977

751,977

其他應收款

47,169,753

46,075,477

44,944,687

47,921,730

46,827,454

45,696,664

流動資產
已作爲待售資產分類

4,474,402

4,474,402

4,474,402

貿易及其他應收款

25,907

其他應計負債和其他流動負債

77,772

現金及現金等價物

957,524

1,916,322

542,713

5,457,833

6,413,586

5,094,887

資產總計

53,379,563

53,241,040

50,791,551

負債:
流動負債
應付貿易及其他款項

166,229

190,329

147,626

負債合計

166,229

190,329

147,626

淨流動資產

5,291,604

6,223,257

4,947,261

淨資產

53,213,334

53,050,711

50,643,925

歸屬於母公司所有者的股東權益
已認購股本

31,770,719

31,767,151

31,748,067

股本溢價

50,099,562

49,603,132

46,754,815

保留盈餘
(28,656,947) (28,319,572) (27,858,957)
總股本

53,213,334

53,050,711

50,643,925

CONDOR GOLD PLC
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
AS AT 30 JUNE 2024

CONDOR GOLD PLC
權益變動簡明綜合收支表(注8)
截至2024年6月30日

Share capital

Share premium

Exchange difference reserve

Retained earnings

Total equity

£

£

£

£

£

At 1 January 2023

31,747,809

46,681,635

750,572

(33,288,051)

45,891,965

Loss for the period

-

-

-

(965,815) (965,815)
Other comprehensive income:

-

-

-

-

-

Currency translation differences

-

-

(2,294,117)

-

(2,294,117)
Total comprehensive income

-

-

(2,294,117) (965,815) (3,259,932)
New shares issued

258

73,180

-

-

73,438

Issue costs

-

-

-

-

-

Share based payment

-

-

-

162,425

162,425

Total contributions by & distributions to owners of the parent, recognised directly in equity

258

73,180

-

162,425

235,863

At 30 June 2023

31,748,067

46,754,815

(1,543,545) (34,091,441)

42,867,896

At 1 January 2024

31,767,151

49,603,132

(1,925,415) (34,665,370)

44,779,498

Loss for the period

-

-

-

(518,217) (518,217)
Other comprehensive income:

-

-

-

-

-

Currency translation differences

-

-

1,379,784

-

1,379,784

Total comprehensive income

-

-

1,379,784

(518,217)

861,567

New shares issued

3,658

496,430

-

-

500,088

Issue costs

-

-

-

-

-

Share based payment

-

-

-

137,314

137,314

Total contributions by & distributions to owners of the parent, recognised directly in equity

3,658

496,430

-

137,314

637,402

At 30 June 2024

31,770,809

50,099,562

(545,631) (35,046,273)

46,278,467

股本

股本溢價

匯兌差額儲備

保留盈餘

股東權益總計

£

£

£

£

£

截至2023年1月1日

31,747,809

46,681,635

750,572

(33,288,051)

45,891,965

本期虧損

-

-

-

(965,815) (965,815)
其他綜合收益:

-

-

-

-

-

貨幣翻譯差異

-

-

(2,294,117)

-

(2,294,117)
總綜合收益

-

-

(2,294,117) (965,815) (3,259,932)
新股發行

258

73,180

-

-

73,438

發行成本

-

-

-

-

-

股份支付

-

-

-

162,425

162,425

母公司的所有者出資總額,直接確認在權益中

258

73,180

-

162,425

235,863

截至2023年6月30日

31,748,067

46,754,815

(1,543,545) (34,091,441)

42,867,896

截至2024年1月1日

31,767,151

49,603,132

(1,925,415) (34,665,370)

44,779,498

本期虧損

-

-

-

(518,217) (518,217)
其他綜合收益:

-

-

-

-

-

貨幣翻譯差異

-

-

1,379,784

-

1,379,784

總綜合收益

-

-

1,379,784

(518,217)

861,567

新股發行

3,658

496,430

-

-

500,088

發行成本

-

-

-

-

-

股份支付

-

-

-

137,314

137,314

總的貢獻及直接計入母公司所有者權益的分配

3,658

496,430

-

137,314

637,402

截至2024年6月30日

31,770,809

50,099,562

(545,631) (35,046,273)

46,278,467

CONDOR GOLD PLC
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS TO 30 JUNE 2024

CONDOR GOLD PLC
簡明合併現金流量表
2024年6月30日爲止的前六個月

Share capital

Share premium

Retained earnings

Total

£

£

£

£

At 1 January 2023

31,747,809

46,681,635

(27,211,504)

51,217,940

Comprehensive income:
Loss for the period

-

-

(809,878) (809,878)
Total comprehensive income

-

-

(809,878) (809,878)
New shares issued

258

73,180

-

73,438

Issue costs

-

-

-

-

Share based payment

-

-

162,425

162,425

Total transactions with owners recognised directly in equity

258

73,180

162,425

235,863

At 30 June 2023

31,748,067

46,754,815

(27,858,957)

50,643,925

At 1 January 2024

31,767,151

49,603,132

(28,319,572)

53,050,711

Comprehensive income:
Loss for the period

-

-

(474,690) (474,690)
Total comprehensive income

-

-

(474,690) (474,690)
New shares issued

3,568

496,430

-

499,998

Issue costs

-

-

-

-

Share based payment

-

-

137,314

137,314

Total transactions with owners recognised directly in equity

3,568

496,430

137,314

637,312

At 30 June 2024

31,770,719

50,099,562

(28,656,947)

53,213,333

股本

股本溢價

保留盈餘

總費用

£

£

£

£

截至2023年1月1日

31,747,809

46,681,635

(27,211,504)

51,217,940

綜合收入:
本期虧損

-

-

(809,878) (809,878)
總綜合收益

-

-

(809,878) (809,878)
新股發行

258

73,180

-

73,438

發行成本

-

-

-

-

股份支付

-

-

162,425

162,425

所有者權益中直接確認的總交易

258

73,180

162,425

235,863

截至2023年6月30日

31,748,067

46,754,815

(27,858,957)

50,643,925

截至2024年1月1日

31,767,151

49,603,132

(28,319,572)

53,050,711

綜合收入:
本期虧損

-

-

(474,690) (474,690)
總綜合收益

-

-

(474,690) (474,690)
新股發行

3,568

496,430

-

499,998

發行成本

-

-

-

-

股份支付

-

-

137,314

137,314

所有者權益中直接確認的總交易

3,568

496,430

137,314

637,312

截至2024年6月30日

31,770,719

50,099,562

(28,656,947)

53,213,333

CONDOR GOLD PLC
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS TO 30 JUNE 2024

CONDOR GOLD PLC
簡明合併現金流量表
2024年6月30日止六個月

Six months
to 30.06.24
unaudited
£
Six months
to 30.06.23
unaudited
£
Loss before tax
(518,217) (965,815)
Share based payment

137,314

162,425

Depreciation charges

26,137

27,461

Finance income
(10,175) (7,312)
(364,941) (783,241)
(Increase)/ decrease in trade and other receivables
(19,382)

282,653

(Decrease)/increase in trade and other payables
(12,142) (269,062)
Net cash used in operating activities
(396,465) (769,650)
Cash flows from investing activities
Purchase of intangible fixed assets
(1,204,575) (1,067,405)
Purchase of tangible fixed assets
(5,323) (11,014)
Interest received

10,175

7,312

Net cash used in investing activities
(1,199,723) (1,071,107)
Cash flows from financing activities
Net proceeds from share issue

500,088

73,438

Net cash generated from financing activities

500,088

73,438

Increase/(decrease) in cash and cash equivalents
(1,096,102) (1,767,319)
Cash and cash equivalents at beginning of period

1,969,249

2,444,093

Exchange losses/ (gains) on cash and bank

211,351

(91,937)
Cash and cash equivalents at end of period

1,084,498

584,837

六個月
至30.06.24
未經審計
£
六個月
至30.06.23
未經審計
£
稅前虧損
(518,217) (965,815)
股份支付

137,314

162,425

折舊費用

26,137

153,694,160

財務收益
(10,175) (7,312)
(364,941) (783,241)
(貿易及其他應收款項)的增加/減少
(19,382)

282,653

交易及其他應付賬款減少/增加
(12,142) (269,062)
經營活動使用的淨現金流量
(396,465) (769,650)
投資活動現金流量
購買無形固定資產
(1,204,575) (1,067,405)
購置有形固定資產
(5,323) (11,014)
利息收入

10,175

7,312

投資活動產生的淨現金流出
(1,199,723) (1,071,107)
籌資活動現金流量
股票發行淨收益

500,088

73,438

籌資活動產生的淨現金流量

500,088

73,438

現金及現金等價物淨增加額
(1,096,102) (1,767,319)
期初現金及現金等價物餘額

1,969,249

2,444,093

現金和銀行的匯兌損失/(收益)

211,351

(91,937)
期末現金及現金等價物

1,084,498

584,837

CONDOR GOLD PLC
CONDENSED COMPANY STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS TO 30 JUNE 2024

CONDOR GOLD PLC
現金流量表簡明公司說明
至2024年6月30日的六個月

Six months

Six months

to 30.06.24 unaudited

to 30.06.23 unaudited

£

£

Cash flows from operating activities
Loss before tax
(474,690) (809,878)
Share based payment

137,314

162,425

Finance income
(10,175) (7,312)
(347,551) (654,765)
(Increase) / Decrease in trade and other receivables
(3,045)

255,329

Increase / (Decrease) in trade and other payables
(24,100) (101,731)
Net cash used in operating activities
(374,696) (501,167)
Cash flows from investing activities
Purchase of tangible fixed assets

-

-

Interest received

10,175

7,312

Loans to subsidiaries
(1,094,276) (1,444,057)
Net cash used in investing activities
(1,084,101) (1,436,745)
Cash flows from financing activities
Proceeds from share issue

499,998

73,438

Net cash from financing activities

499,998

73,438

Increase / (Decrease) in cash and cash equivalents
(958,798) (1,864,474)
Cash and cash equivalents at beginning of period

1,916,322

2,407,187

Cash and cash equivalents at end of period

957,524

542,713

六個月

六個月

至30.06.24 未經審計

至30.06.23 未經審計

£

£

經營活動現金流
稅前虧損
(474,690) (809,878)
股份支付

137,314

162,425

財務收益
(10,175) (7,312)
(347,551) (654,765)
(貿易及其他應收款) / 貿易及其他應收款的增加/減少
(3,045)

255,329

交易及其他應付款的增加 / (減少)
(24,100) (101,731)
經營活動使用的淨現金流量
(374,696) (501,167)
投資活動現金流量
購置有形固定資產

-

-

利息收入

10,175

7,312

向子公司發放貸款
(1,094,276) (1,444,057)
投資活動產生的淨現金流出
(1,084,101) (1,436,745)
籌資活動現金流量
股份發行收益

499,998

73,438

融資活動產生的淨現金流量

499,998

73,438

現金及現金等價物的增加/(減少)
(958,798) (1,864,474)
期初現金及現金等價物餘額

1,916,322

2,407,187

期末現金及現金等價物

957,524

542,713

- Ends -

- 結束 -

For further information please visit or contact:

欲查詢更多信息,請訪問以下網站或聯繫:

Condor Gold plc

Mark Child, CEO
+44 (0) 20 7493 2784

Beaumont Cornish Limited

Roland Cornish and James Biddle
+44 (0) 20 7628 3396

SP Angel Corporate Finance LLP

Ewan Leggat
+44 (0) 20 3470 0470

H&P Advisory Limited

Andrew Chubb, Matt Hasson, Jay Ashfield
+44 207 907 8500

Adelaide Capital (Investor Relations)

Deborah Honig
+1-647-203-8793

Condor Gold plc

CEO馬克·奇爾德
+44 (0) 20 7493 2784

Beaumont Cornish Limited

Roland Cornish和James Biddle
+44 (0) 20 7628 3396

SP Angel Corporate Finance LLP

Ewan Leggat
+44 (0) 20 3470 0470

H&P Advisory Limited

Andrew Chubb、Matt Hasson和Jay Ashfield
+44 207 907 8500

阿德萊德首席資本(投資者關係)

黛博拉•霍尼格
+1-647-203-8793

About Condor Gold plc:

關於Condor Gold plc:

Condor Gold plc was admitted to AIM in May 2006 and dual listed on the TSX in January 2018. The Company is a gold exploration and development company with a focus on Nicaragua.

Condor Gold plc於2006年5月在AIM上市,並於2018年1月在tsx上進行了雙重上市。該公司是一家黃金勘探和開發公司,專注於尼加拉瓜。

The Company's principal asset is La India Project, Nicaragua, which comprises of a large, highly prospective land package of 588 sq km comprising of 12 contiguous and adjacent concessions. The Company has filed a feasibility study technical report dated 25 October 2022 and entitled "Condor Gold Technical Report on the La India Gold Project, Nicaragua, 2022" (the "2022 FS") which is available on the Company's SEDAR profile at and was prepared in accordance with the requirements of NI 43-101. The 2022 FS indicated that La India Project hosts a high grade Mineral Resource Estimate ("MRE") of 9,672 kt at 3.5g/t gold for 1,088,000 oz gold in the indicated mineral resource category and 8,642 kt at 4.3 g/t gold for 1,190,000 oz gold in the inferred mineral resource category. The open pit MRE is 8,693 kt at 3.2 g/t gold for 893,000 oz gold in the indicated mineral resource category and 3,026 kt at 3.0 g/t gold for 291,000 oz gold in the inferred mineral resource category. Total underground MRE is 979 kt at 6.2 g/t gold for 94,000 oz gold in the indicated mineral resource category and 5,615 kt at 5.0 g/t gold for 98,000 oz gold in the inferred mineral resource category.

該公司的主要資產是尼加拉瓜的印度項目(La India Project),它由一個大型、高度潛力的58.8平方公里地塊組成,包括12個相鄰和相鄰的特許經營權。該公司已提交了一份高可行性研究技術報告,日期爲2022年10月25日,題爲《Condor Gold關於尼加拉瓜印度金礦項目的技術報告,2022年》(「2022FS」),可在該公司的SEDAR檔案中獲得,符合NI 43-101的要求。2022年,FS表明,印度項目在指示性礦產資源類別擁有高品位的礦產資源估計(「MRE」):967,200噸金礦,平均金品位爲3.5g/t,推斷礦產資源類別金礦資源估計爲1,190,000盎司金子;露天礦MRE在指示性礦產資源類別中爲869.3萬噸,平均金品位爲3.2g/t,推斷礦產資源類別中爲302.6萬噸,平均金品位爲3.0g/t。總的地下MRE在指示性礦產資源類別中爲97,900噸金礦,平均金品位爲6.2g/t,推斷礦產資源類別中爲98,000盎司金子的5,615噸金礦。

The 2022 FS replaces the previously reported Preliminary Economic Assessment ("PEA") as presented in the Technical Report filed on SEDAR in October 2021 as the current technical report for the La India project.

2022 FS取代了此前在SEDAR上提交的技術報告中呈現的初步經濟評估(「PEA」)作爲印度項目的現行技術報告。

The 2021 PEA considered the expanded Project inclusive of the exploitation of the Mineral Resources associated to the La India, Mestiza, America and Central Breccia deposits. The strategic study covers two scenarios: Scenario A, in which the mining is undertaken from four open pits, termed La India, America, Mestiza and Central Breccia Zone ("CBZ"), which targets a plant feed rate of 1.225 million tonnes per annum ("Mtpa"); and Scenario B, where the mining is extended to include three underground operations at La India, America and Mestiza, in which the processing rate is increased to 1.4 Mtpa. The 2021 PEA Scenario B presented a post-tax, post upfront capital expenditure NPV of US$418 million, with an IRR of 54% and 12 month pay-back period, assuming a US$1,700 per oz gold price, with average annual production of 150,000 oz gold per annum for the initial 9 years of gold production. The open pit mine schedules were optimised from designed pits, bringing higher grade gold forward resulting in average annual production of 157,000 oz gold in the first 2 years from open pit material and underground mining funded out of cashflow. The 2021 PEA Scenario A presented a post-tax, post upfront capital expenditure NPV of US$302 million, with an IRR of 58% and 12 month pay-back period, assuming a US$1,700 per oz gold price, with average annual production of approximately 120,000 oz gold per annum for the initial 6 years of gold production. The Mineral Resource estimate and associated Preliminary Economic Assessment contained in the 2021 PEA are considered a historical estimate within the meaning of NI 43-101, a qualified person has not done sufficient work to classify such historical estimate as current, and the Company is not treating the historical Mineral Resource estimate and associated studies as current, and the reader is cautioned not to rely upon this data as such. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability. The Company believes that the historical Mineral Resource estimate and Preliminary Economic assessment is relevant to the continuing development of the La India Project.

2021年的 PEA 研究涵蓋了擴展的項目,包括利用與印度拉霍、梅斯蒂扎、美洲和中央斷裂沉積物礦牀相關的礦產資源。該戰略研究涵蓋了兩種情況:情況 A,在四個露天礦開採,分別是拉霍、美洲、梅斯蒂扎和中央斷裂帶(CBZ),目標是每年處理122.5萬噸;情況 B,開採將擴大,包括印度拉霍、美洲和梅斯蒂扎的三個地下操作,處理速率增加到1.4噸/年。2021年的 PEA 示例方案B提供了稅後未來投資回報率(NPV) 41800萬美元,內部收益率(IRR)爲54%,回收期爲12個月,假設每盎司金價爲1700美元,在最初的9年黃金生產中,平均每年生產15萬盎司金。露天礦的開採計劃是從設計的礦坑中進行優化,從高品位的黃金向前推進,導致在前兩年從露天礦材料和通過現金流資助的地下采礦中實現年均產量爲157,000盎司金。2021年的 PEA方案A給出了稅後未來投資回報率(NPV)30200萬美元,內部收益率(IRR)爲58%,回收期爲12個月,假設每盎司金價爲1700美元,在最初的6年黃金生產中,平均每年生產約12萬盎司金。2021年的 PEA 中所含的礦產資源估算和相關的初步經濟評估被視爲NI 43-101中的歷史估算。未進行足夠的工作對其進行分類,認定當前數據不存在。未獲得礦物儲量證明的礦物資源沒有經濟可行性。公司認爲,歷史礦產資源估算和初步經濟評估對拉霍項目的持續發展是相關的。

In August 2018, the Company announced that the Ministry of the Environment in Nicaragua had granted the Environmental Permit ("EP") for the development, construction and operation of a processing plant with capacity to process up to 2,800 tonnes per day at its wholly-owned La India gold Project ("La India Project"). The EP is considered the master permit for mining operations in Nicaragua. Condor has purchased a new SAG Mill, which has mainly arrived in Nicaragua. Site clearance and preparation is at an advanced stage.

在2018年8月,公司宣佈,尼加拉瓜環境部門已授予其開發、建造和運營每日處理2800噸的加工廠的環境許可證(「EP」)在其全資擁有的印度拉霍金礦項目(「印度拉霍項目」)中。EP是尼加拉瓜採礦業的主要許可證。Condor 已經購買了一個新的SAG Mill,該Mill現階段已大部分運抵尼加拉瓜。工地清理和準備工作已處於很高的技術狀態。

Environmental Permits were granted in April and May 2020 for the Mestiza and America open pits respectively, both located close to La India. The Mestiza open pit hosts 92 Kt at a grade of 12.1 g/t gold (36,000 oz contained gold) in the Indicated Mineral Resource category and 341 Kt at a grade of 7.7 g/t gold (85,000 oz contained gold) in the Inferred Mineral Resource category. The America open pit hosts 114 Kt at a grade of 8.1 g/t gold (30,000 oz) in the Indicated Mineral Resource category and 677 Kt at a grade of 3.1 g/t gold (67,000 oz) in the Inferred Mineral Resource category. Following the permitting of the Mestiza and America open pits, together with the La India open pit Condor has 1.12 M oz gold open pit Mineral Resources permitted for extraction.

2020年4月和5月,梅斯蒂薩和美國露天礦開採都被授予了環境許可證,兩個礦都位於印度附近。梅斯蒂薩露天礦場擁有92千噸,品位爲12.1克/噸(含36,000盎司)的黃金預測資源和341千噸,品位爲7.7克/噸(含85,000盎司)的推測礦產資源類別。美洲露天礦場擁有114千噸,品位爲8.1克/噸(30,000盎司)的預測黃金資源和677千噸,品位爲3.1克/噸(67,000盎司)的推測礦產資源類別。在允許Mestiza和美國露天礦場、印度露天礦場後,Condor擁有允許開採的黃金露天礦石資源達到1.12 M oz。

Disclaimer

免責聲明

Neither the contents of the Company's website nor the contents of any website accessible from hyperlinks on the Company's website (or any other website) is incorporated into, or forms part of, this announcement.

本公司網站的內容以及從本公司網站(或任何其他網站)的超鏈接訪問的任何網站的內容,均未納入本公告或構成本公告的一部分。

Qualified Persons

合格人員

The technical and scientific information in this press release has been reviewed, verified and approved by Andrew Cheatle, P.Geo., a director of Condor Gold plc, and Gerald D. Crawford, P.E., the Chief Technical Officer of Condor Gold plc, each of whom is a "qualified person" as defined by NI 43-101.

本新聞稿中的技術和科學信息已由Condor Gold plc的董事Andrew Cheatle,P.Geo.和Condor Gold plc的首席技術官Gerald D. Crawford,P.E.進行了審核、驗證和批准,每位都是NI 43-101定義的「合格人員」。

Nominated Adviser

提名顧問

Beaumont Cornish Limited ("Beaumont Cornish") is the Company's Nominated Adviser and is authorised and regulated by the FCA. Beaumont Cornish's responsibilities as the Company's Nominated Adviser, including a responsibility to advise and guide the Company on its responsibilities under the AIM Rules for Companies and AIM Rules for Nominated Advisers, are owed solely to the London Stock Exchange. Beaumont Cornish is not acting for and will not be responsible to any other persons for providing protections afforded to customers of Beaumont Cornish nor for advising them in relation to the proposed arrangements described in this announcement or any matter referred to in it.

Beaumont Cornish Limited("Beaumont Cornish")是公司的提名顧問,並受FCA授權和監管。Beaumont Cornish作爲公司的提名顧問,包括在依據公司AIM規則和提名顧問的AIM規則的責任下爲公司提供建議和指導,僅對倫敦證券交易所承擔責任。Beaumont Cornish不爲其他人提供保護,也不爲本公告中所述的任何交易或其中提到的任何事項提供諮詢服務。

Forward Looking Statements

前瞻性聲明

All statements in this press release, other than statements of historical fact, are 'forward-looking information' with respect to the Company within the meaning of applicable securities laws, including statements with respect to: the issuance of the Payment Shares, including the receipt of the approvals of AIM and the TSX; future development and production plans, projected capital and operating costs, mine life and production rates, metal or mineral recovery estimates, Mineral Resource, Mineral Reserve estimates at the La India Project, the potential to convert Mineral Resources into Mineral Reserves, the Company's plans to sell the assets of the Company or seek alternatives to an asset sale and the construction timeline of the La India project upon receipt of financing. Forward-looking information is often, but not always, identified by the use of words such as: "seek", "anticipate", "plan", "continue", "strategies", "estimate", "expect", "project", "predict", "potential", "targeting", "intends", "believe", "potential", "could", "might", "will" and similar expressions. Forward-looking information is not a guarantee of future performance and is based upon a number of estimates and assumptions of management at the date the statements are made including, among others, assumptions regarding: future commodity prices and royalty regimes; availability of skilled labour; timing and amount of capital expenditures; future currency exchange and interest rates; the impact of increasing competition; general conditions in economic and financial markets; availability of drilling and related equipment; effects of regulation by governmental agencies; the receipt of required permits; royalty rates; future tax rates; future operating costs; availability of future sources of funding; ability to obtain financing and assumptions underlying estimates related to adjusted funds from operations. Many assumptions are based on factors and events that are not within the control of the Company and there is no assurance they will prove to be correct.

本新聞稿中的所有陳述,除歷史事實之外,均屬於適用證券法規範下的「前瞻性信息」,其中包括與該公司相關的以下聲明:發行付款股份,包括AIm和 TSX 的批准;未來開發和生產計劃,預計的資本和運營成本,期望的開發礦山和生產率,金屬或礦物回收估計,La India項目的礦產資源和礦產儲量估計,將Mineral Resource轉化爲Mineral Reserves的潛力,該公司計劃出售公司資產或尋求其他資產出售方案以及在獲得融資後La India計劃的施工時間表。前瞻性信息通常是通過使用諸如:「尋求」,「預期」,「計劃」,「繼續」,「戰略」,「估計」,「期望」,「項目」,「預測」,「潛力」,「目標」,「打算」,「相信」,「潛力」,「可能性」,「將」,「將」等類似表達式來識別的。前瞻性信息並非對未來業績的保證,它基於管理層對財務報表披露日做出的一些估計和假設,其中包括但不限於以下假設:未來商品價格和特許稅制;熟練勞動力的可用性;資本支出的時間和數量;未來的貨幣匯率和利率;競爭加劇的影響;監管法規的影響;政府部門許可的獲得;特許稅率;未來稅率;未來的營業成本;未來融資來源的可用性;獲得融資的能力以及與調整運營資本的估計相關的假設。許多假設基於公司無法控制的因素和事件,因此不能保證它們將被證明是正確的。

Such forward-looking information involves known and unknown risks, which may cause the actual results to be materially different from any future results expressed or implied by such forward-looking information, including, risks related to: mineral exploration, development and operating risks; estimation of mineralisation and resources; environmental, health and safety regulations of the resource industry; competitive conditions; operational risks; liquidity and financing risks; funding risk; exploration costs; uninsurable risks; conflicts of interest; risks of operating in Nicaragua; government policy changes; ownership risks; permitting and licencing risks; artisanal miners and community relations; difficulty in enforcement of judgments; market conditions; stress in the global economy; current global financial condition; exchange rate and currency risks; commodity prices; reliance on key personnel; dilution risk; payment of dividends; as well as those factors discussed under the heading "Risk Factors" in the Company's annual information form for the fiscal year ended December 31, 2021 dated March 29, 2022 and available under the Company's SEDAR profile at .

這樣的前瞻性信息涉及已知和未知的風險,這些風險可能導致實際結果與任何未來結果在本前瞻性信息中表示或暗示的結果存在實質性差異,包括與以下風險有關:礦產勘探、開發和運營的風險;礦物化和資源估計的費用;資源產業的環境、衛生和安全監管;競爭條件;運營風險;流動性及融資風險;資金風險;勘探成本;不可保險風險;利益衝突;在尼加拉瓜經營的風險;政府政策變化;所有權風險;許可證和許可證風險;民間採礦工人和與社區的關係;難以執行判決的風險;市場條件;全球經濟壓力;當前全球金融狀況;匯率和貨幣風險;商品價格;依賴關鍵人員的風險;稀釋風險;支付股息;以及公司年度信息表中討論的「風險因素」下的那些因素。該報告於2022年3月29日發佈,可以在公司在SEDAR上的簡介下獲得。

Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward-looking information, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can be no assurance that such information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements. The Company disclaims any intention or obligation to update or revise any forward-looking information, whether as a result of new information, future events or otherwise unless required by law.

雖然公司已試圖確定可能導致實際行動、事件或結果與前瞻性信息描述不同的重要因素,但可能存在其他因素導致行動、事件或結果不如預期、估計或意圖。不能保證這種信息將被證明是準確的,因爲實際結果和未來事件可能與這些聲明中預期的情況有實質性差異。除非法律要求,否則公司不承擔任何更新或修訂前瞻性信息的意願或義務。

SOURCE: Condor Gold plc

來源:Condor Gold plc

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論