RE: Snooty/Quindell30 Aug 2017 10:38
Part 2: Following ramp up, and improvements to processes, the operational cost of mining has been reduced to $0.62 per ct in Q2 2017 which is very encouraging. 1H of 2017 produced 1,959,957 cts with what interims termed “project level costs” of $1,427,000 = 1H average of 0.73c/ct mined. However, looking at interim financials, cost of sales (less cost of online goods purchased) comes to $1,240,000 less $98,000 of other income plus finance costs of $2,000 and additional company operating expenses of $900,000 giving total costs for 1H of $2,044,00. This gives an average total cost/ct mined of $1.04/ct.
From 2015 to end 1H 2017 the average price/ct sold was $0.84 (average of $0.59/ct for low and carb and $2.81/ct for medium/higher). Sales (excluding website) for 1H 2017 represents an average of $0.81/ct sold and $0.52/ct mined or half of total costs. Comparable figures for average prices in 2016 were $0.81/ct sold and $0.47/ct mined.
For 2015 to 2H 2017 I got a total production of 5,534,494 cts at an average grade of 16.06. Most recent 2Q 2017 grade was 17.52. 2Q 2017 had full ramp up production levels and opex costs of 780,000 to produce 1.26m cts. Suppose this can be repeated for next three quarters this would give estimated opex cost of $3.12m to produce 5,040,000 cts. In 1H total costs were 617,000 more than project level opex costs. I have doubled this to get an estimate of other costs for a year of $1.234m. This gives a total estimate of all costs for the year of $4.354m equivalent to estimated costs/ct mined of $0.7867/ct.
From 2015 to end 1H 2017, 2,661,596 (low and carb) and 341,200 (medium and higher) cts have been sold for total turnover of $1,557,870 and $958,400 for average prices of $0.59 and $2.81 per ct. or $0.84 average for all cts sold.
The problem is that to date 45.74% of material mined has been unsold (or lost in cutting) with 48.09% of production sold as low/carb and 6.16% as medium/higher. Assuming all top quality material has been stockpiled to date and using an early guidance from 2015 that top quality was around 1% of production then have assumed 44.75% of prodn is not sold (although this may be a significant overestimate is a good proportion of this might be sold later following heat treating and development of sales channels) and 1% could be sold as high quality. That would give sales of 2.423m low/carb 310,715 of med/higher and 50,400 cts high and 2.255m cts unsold. If we assumed we could get long term average prices of $0.59 for low/carb and $2.81 for med/higher then excluding high material this would generate turnover of $2,291,477 which compared to estimated total costs of $4.354 leaves a shortfall of $2,062,553. The 1% quality (50,400 cts) would have to sell for $40.92/ct to break even. However, if we have stockpiled 1% of quality from 2015 and 2016 this would give an additional 35,745 cts of quality that could be sold.