RE: Operational viability14 Sep 2022 22:38
As we've been talking about this I've been getting my head around the annual accounts more. The report shows the c1 & c3 metrics are based on the costs (with c3 being more inclusive) and dividing by the saleable copper.
C1 Costs of $30,818,000 ÷ 7,228,000 (pounds Cu)= $4.26
C3 Costs of $42,151,000 ÷7,228,000 (pounds Cu)= $5.83
Remember c3 uses fully allocated costs.
H1 2022 production confirmations showed 2,634 saleable tonnes copper. Which is 5,806,976 lbs.
So we can use the actual production against a cost assumption and work out the broad c1/c3 costs.
Note about my calcs modelled below.
1. As we don't have the 2022 costs I have used the 2021 costs from the annual accounts, as per the model used for the c1/c3 metrics.
2.I've approximated the half yearly costs by diving the annualised costs by 2. This is indicative only for best guess. In reality their may be a seasonal weighting.
3.It's based on actual copper production as detailed above.
4.4. Full year projection assumes 7000 tonnes saleable copper for the year and same costs as 2021 but I think they'll be higher.
With the above caveats this is potentially what H1 2022 c1/c3 costs could be and what full year could be.
Half year 2022:
C1 Costs of $15,409,000 ÷ 5,806,976 (pounds Cu)= $2.65 per lb
C3 Costs of $21,075,500 ÷ 5,806,976 (pounds Cu)= $3.62 per lb
Remember c3 uses fully allocated costs.
Full year projection:
C1 Costs of $30,818,000 ÷ 15,432,358 (pounds Cu)= $1.996
C3 Costs of $42,151,000 ÷15,432,358 (pounds Cu)= $2.73
Remember c3 uses fully allocated costs.
In summary at the current copper price around $3.53 lb RMM and an estimated c3 cost of $3.62 lb RMM are at around break even (maybe a slight loss or slight profit) when measured against the actual fully allocated costs (when known). This doesn't include the long term development, exploration, debt repayments etc as per my earlier comments.
So operationally they are viable but given the costs and building in the excluded items (most significantly debt until restructured) I'd say they aren't profitable as a company ATM.
Forward looking if they hit 7000 tonnes in 2022 their c1/c3 costs will reduce further (as above) at the current copper price around $8k would generate about $55 million. However when you consider the fully allocated costs ($42 million 2021) and debt repayments and dev/exploration spend it's close.
Happy to hear challenges. P.s. I lied about not spending anymore time on it.
Atb