AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Endomines

Regulatory Filings Mar 26, 2025

3155_bfr_2025-03-26_c3913672-9c30-49b5-aa20-8c39b5311b8b.pdf

Regulatory Filings

Open in Viewer

Opens in native device viewer

Ore Reserves and Mineral Resources

Ore Reserves and Mineral Resources

As of December 31, 2024, the Pampalo mine and the surrounding Karelian Gold Line are estimated to contain 492,800 ounces of gold, representing an increase of 59 % or 182,500 ounces compared to the 2024 resource estimate. The total resource of the Karelian Gold Line consists of 268,000 ounces of Southern Gold Line, 122,700 from Pampalo, 54,200 from Hosko and 47,100 from other deposits. Updated mineral resources also include ore reserves; previously, mineral resources were reported without ore reserves. In the previous update, ore reserves were 32 200 ounces.

Total Ore Reserves of the Pampalo Mine

The updated ore reserve estimate for the Pampalo Mine (underground mine and open pit), as of December 31, 2024, includes total ore reserves of 588 000 tonnes with a grade of of 2.46 g/t, containing 46,600 ounces. The ore reserves increased by 68.5 % in tonnes and 44.7 % in ounces compared to the previous year's estimate.

Ore Reserves and Mineral Resources of the Pampalo Underground Mine

The Pampalo Underground Mine has proven ore reserves of 274,000 tonnes with a grade of 2.95 g/t, containing 26,000 ounces of gold, and probable ore reserves of 129,000 tonnes with a grade of 3.56 g/t, containing 14,800 ounces of gold.

The majority of the increase in ore reserves comes from the underground drilling program carried out in 2024, which drilled a total of 47 drill holes with a total length of 4,872 meters in the planned mining area between levels 875 and 955, as well as in the deeper extensions of the deposit. The result was several high-grade intersections, which have now been included in the updated estimate.

In addition to the ore reserves, the Pampalo deposit has reported inferred mineral resources of 183,000 tonnes with a grade of 5.44 g/t, containing 32,000 ounces of gold. These resources are located below the reported ore reserves. The Pampalo deposit remains open at depth.

Ore Reserves and Mineral Resources of the Pampalo Open Pit

The updated ore reserve estimate for the Pampalo Open Pit includes probable ore reserves of 185,000 tonnes with a grade of 0.98 g/t, containing 5,800 ounces of gold. Additionally, the open pit has reported inferred mineral resources of 488,000 tonnes with a grade of 1.52 g/t, containing 23,800 ounces of gold.

The ore lenses mined in the Pampalo Open Pit remain open to the northwest and at depth.

Mineral Resources of the Karelian Gold Line

The Korvilansuo and Kuittila deposits, located on the Southern Gold Line, were the focus of exploration and definition drilling during 2024, and high-grade intersections

were reported from both. These intersections are included in the updated mineral resource estimates.

The updated mineral resource estimate for Korvilansuo includes inferred resources of 2,727,000 tonnes with a grade of 1.58 g/t, containing 138,000 ounces of gold. The resources increased by 107 % in ounces compared to the previous estimate.

The updated mineral resource estimate for Kuittila includes inferred resources of 2,211,000 tonnes with a grade of 1,37 g/t, containing 97,490 ounces of gold. The resources increased by 98 % in ounces compared to the previous estimate.

The Hosko deposit on the Northern Gold Line was the focus of definition drilling during 2024. The updated mineral resource estimate for Hosko includes indicated resources of 98,000 tonnes with a grade of 3.08 g/t, containing 9,700 ounces of gold, and inferred resources of 945,000 tonnes with a grade of 1.46 g/t, containing 44,500 ounces of gold. The total resources in the Hosko area increased by 49 % in ounces compared to the previous estimate.

The mineral resources of the Rämepuro satellite mine were updated in 2023. The mineral resource estimate for Rämepuro includes measured resources of 23,000 tonnes with a grade of 2.66 g/t, containing 1,900 ounces of gold, indicated mineral resources of 412,000 tonnes with a grade of 1.53 g/t, containing 20,200 ounces of gold, and inferred mineral resources of 381,000 tonnes with a grade of 1.35 g/t, containing 16,500 ounces of gold. The Rämepuro satellite mine is currently not in operation.

The ore reserve and mineral resource estimates for the Pampalo Mine and the Karelian Gold Line have been prepared in accordance with the Australian Code for Reporting of Mineral Resources and Ore Reserves, JORC 2012 (Joint Ore Reserve Committee).

Mineral Resources of Gold Deposits in the United States

Endomines owns the rights to seven gold deposits in the United States. Five of the deposits are located in Idaho and two in Montana. In 2024, there were no changes to the reported mineral resources of these deposits.

In Idaho, the mineral resources of the Friday Mine and Buffalo Gulch deposit are classified according to the standards of the Canadian Institute of Mining, Metallurgy and Petroleum (CIM). The mineral resources for the Deadwood, Rescue, and Kimberly exploration projects are classified as historical, as they were determined before the current standards came into effect.

In Montana, the US Grant Mine has defined gold resources of 165,700 ounces and silver resources of 4.47 million ounces in 346,000 tonnes of mineralized rock. The Kearsarge deposit has total resources of 380,700 ounces of gold in 4.1 million tonnes of mineralized rock. The mineral resources for the US Grant and Kearsarge deposits are also classified as historical, as they were determined before the current standards came into effect.

The US Grant and Kearsarge deposits contribute 546,400 ounces of gold and 4.47 million ounces of silver to Endomines' historical resources. Additionally, they offer significant potential for discovering additional resources in the area through exploration.

Gold reserves and resources at Pampalo and the Karelian Gold Line, Finland

Ore reserves - Karelian Gold Line (status Dec 31 2024)

Deposit Tonnes Grade Au g/t Oz kg Classification Prepared by
Pampalo - Underground 274,000 2.95 26,000 808 Proven Endomines (1)
Pampalo - Underground 129,000 3.56 14,800 459 Probable Endomines (1)
Pampalo - Open pit 185,000 0.98 5,800 181 Probable Endomines (2)
Pampalo Reserves total 588,000 2.46 46,600 1,449
Grand total 588,000 2.46 46,600 1,449

Mineral resources are inclusive of Ore reserves.

Mineral Resources – Karelian Gold Line, Finland (status Dec 31 2024)

Deposit Tonnes Grade Au g/t Oz kg Classification Prepared by
Pampalo Resources
Pampalo - Underground 231,000 3.69 27,300 851 Measured Endomines (3)
Pampalo - Underground 109,000 4.45 15,600 485 Indicated Endomines (3)
Measured + Indicated Total 340,000 3.93 42,900 1,336 M+I
Pampalo - Underground 347,000 3.76 41,900 1,305 Inferred Endomines (3)
Pampalo - Underground Total 687,000 3.84 84,800 2,641
Pampalo - Open pit 157,000 1.15 5,800 181 Indicated Endomines (4)
Measured + Indicated Total 157,000 1.15 5,800 181 M+I
Pampalo - Open pit 488,000 1.52 23,800 742 Inferred Endomines (4)
Pampalo - Open pit Total 645,000 1.43 29,600 922
Pampalo NW - Open pit 29,000 2.45 2,300 71 Indicated Endomines (5)
Measured + Indicated Total 29,000 2.45 2,300 71 M+I
Pampalo NW - Open pit 103,000 1.80 6,000 185 Inferred Endomines (5)
Pampalo NW - Open pit Total 132,000 1.94 8,300 256
Pampalo Total 1,464,000 2.61 122,700 3,820
Southern Gold Line Resources
Muurinsuo 354,000 1.94 22,100 687 Indicated Endomines (6)
Measured + Indicated Total 354,000 1.94 22,100 687 M+I
Muurinsuo 231,000 1.40 10,400 323 Inferred Endomines (6)
Korvilansuo 2,727,000 1.58 138,800 4,309 Inferred AFRY Finland (7)
Kuittila 2,211,000 1.37 97,500 3,029 Inferred AFRY Finland (8)
Inferred Total 5,169,000 1.48 246,700 7,661 Inferred
SGL Total 5,523,000 1.51 268,800 8,348

Continues on the next page

Deposit Tonnes Grade Au g/t Oz kg Classification Prepared by
Other Karelian Gold
Line Resources
Hosko 98,000 3.08 9,700 302 Indicated Endomines (9)
Measured + Indicated Total 98,000 3.08 9,700 302 M+I
Hosko 945,000 1.46 44,500 1,382 Inferred Endomines (9)
Hosko Total 1,043,000 1.61 54,200 1,684
Rämepuro 23,000 2.66 1,900 61 Measured GeoUkko Oy (10)
Rämepuro 412,000 1.53 20,200 630 Indicated GeoUkko Oy (10)
Measured + Indicated Total 435,000 1.59 22,100 692 M+I
Rämepuro 381,000 1.35 16,500 514 Inferred GeoUkko Oy (10)
Rämepuro Total 816,000 1.48 38,600 1,206
Kuivisto East 37,000 3.20 3,800 118 Indicated MAPTEK (11)
Measured + Indicated Total 37,000 3.20 3,800 118 M+I
Kuivisto East 145,000 1.00 4,700 145 Inferred MAPTEK (11)
Kuivisto East Total 182,000 1.45 8,500 263
Other KGL Total 2,041,000 1.55 101,300 3,153
KGL Grand Total 9,028,000 1.70 492,800 15,321

Ore reserves and mineral resources estimated according the 2012 JORC-code edition, all figures independently rounded.

  • (1) The underground ore reserve estimate is based on stope and development designs; cutoff grade 1.2 g/t Au; waste rock dilution 10-30 %; ore loss in stoping 5%, drifting not modelled separately
  • (2) The open pit ore reserve estimate based on pit optimization studies and stope designs; cut-off grade 0.5 g/t; wasterock dilution 15 %
  • (3) Underground mineral resources; Deep: Cut-off 1.2 g/t; top cut 10-20 g/t gold varying between lodes. D-zone: Cut-off 0.5 g/t; top cut 10 g/t gold
  • (4) Open pit mineral resources; Cut-off 0.5 g/t; top cut 7 g/t gold. Mineral resources, below open pit: Cut-off 0,8 g/t; top cut 7 g/t gold
  • (5) Mineral resources; cut-off 0,5 g/t; top cut 10 g/t gold
  • (6) Mineral resources; cut-off 0,5 g/t, top cut 10 g/t gold
  • (7) Open pit mineral resources are reported at a cut-off grade of 0.3 g/t Au and constrained by an optimised pit shell. Following economical and operational parameters were used in open-pit optimization and break-even cut-off calculations: Assumed gold price of US\$ 2,050/oz, metallurgical recovery for gold 85%, opex costs were used from Pampalo process plant and from similar sized open pit and underground operations. Exchange rate

used: USD/EUR 0.94. High gold assays were capped at 14 g/t Au. The mineral resource estimate has an effective date of March 7th, 2025.

  • (8) Open pit mineral resources are reported at a cut-off grade of 0.3 g/t Au and constrained by an optimised pit shell. Underground mineral resources are reported at a cut-off grade of 0.8 g/t Au. Following economical and operational parameters were used in open-pit optimization and break-even cut-off calculations: Assumed gold price of US\$ 2,050/oz, metallurgical recovery for gold 85%, opex costs were used from Pampalo process plant and from similar sized open pit and underground operations. Exchange rate used: USD/EUR 0.94. High gold assays were capped at 19 g/t Au. The mineral resource estimate has an effective date of February 17th, 2025.
  • (9) Mineral resources; cut-off 0,5 g/t; top cut 10g/t (low grade domain) or 50 g/t gold (high grade domain)
  • (10) Mineral resources; cut-off 0,5 g/t, top cut 40 g/t gold. The estimate has an effective date of December 11, 2023.
  • (11) Mineral resources; cut-off 0,5 g/t top cut 20 g/t gold

Troy ounce = 31.1034768 g

Gold resources in Idaho and Montana, USA

Mineral Resources – Idaho/Montana, USA (status Dec 31 2024)

Deposit Tonnes Grade Au g/t Oz kg Classification Prepared by
Friday Resources
Measured 245,000 6.88 54,200 1,686 Measured Hard Rock Consulting (1,2)
Indicated 217,000 6.16 43,000 1,337 Indicated Hard Rock Consulting (1,2)
Measured + Indicated 462,000 6.54 97,200 3,023 M+I Hard Rock Consulting (1,2)
Inferred 296,000 4.91 46,700 1,453 Inferred Hard Rock Consulting
Buffalo Gulch Resources
Measured 3,515,000 0.57 64,800 2,016 Measured Hard Rock Consulting (1,3,4)
Indicated 3,230,000 0.48 49,900 1,552 Indicated Hard Rock Consulting (1,3,4)
Measured + Indicated 6,745,000 0.53 114,700 3,568 M+I Hard Rock Consulting (1,3,4)
Inferred 2,128,000 0.38 25,700 799 Inferred Hard Rock Consulting (1,3,4)
Historic Resources
Rescue 67,000 21.35 45,980 1,430 Historic Kimberly Mines, (2004) (5)
Kimberly 261,000 19.18 160,930 5,005 Historic Laczay, (2010) (5)
Deadwood 2,375,000 0.77 58,601 1,823 Historic BEMA Gold Corporation, (1989) (5)
US Grant 346,000 14.89 165,700 5,152 Historic McLeod, (1990) (5)
Kearsarge 4,100,000 2.98 381,000 12,218 Historic Transatlantic Mining, (2019) (5)
Historic Total 7,149,000 3.58 812,211 25,628 (5)
  • (1) Measured, Indicated and Inferred mineral classifications are assigned according to CIM Definition Standards. Mineral resources, which are not mineral reserves, do not have demonstrated economic viability and there is no guarantee that mineral resources will be converted to mineral reserves. Mineral resource tonnage and contained metal have been rounded to reflect the accuracy of the estimate, and numbers may not add due to rounding.
  • (2) The mineral resource estimate was prepared by HRC based on data and information available as of March 1, 2016. The Measured, Indicated and Inferred mineral resources are reported considering a base case estimate that applies a cut-off grade of 3.4 g/t Au based on the estimated operating costs, recoveries, and a \$1,300/oz gold price.
  • (3) The mineral resource estimate was prepared by HRC based on data and information available as of December 10, 2017. The Measured, Indicated and Inferred mineral resources are reported considering a base case estimate that applies a cut-off grade

of 0.14 g/t Au based on the estimated operating costs, recoveries, and a \$1,300/oz gold price.

  • (4) Mineral Resources captured within the pit shell meet the test of reasonable prospect for economic extraction and can be declared a Mineral Resource. Pit optimization is based on assumed gold price of US\$1,300/oz. and mining, processing and G&A costs of US\$15.20 per ton processed Metallurgical recoveries for gold are 90%
  • (5) Endomines caution that while the historic resources presented appear to be in general accordance with those set out in NI 43-101 Sections 1.2 and 1.3, a qualified person has not done sufficient work to classify the historical estimate as current mineral resources, and Endomines is not treating the historical estimate as current nor reliable.

Troy ounce = 31.1034768 g

Silver resources in Montana, USA

Silver Mineral Resources – Montana, USA (status Dec 31 2024)

Deposit Tonnes Grade Ag g/t Oz kg Classification Prepared by
US Grant 346,000 402 4,470,000 139,033 Historic McLeod, (1990) (1)
Historic Total 346,000 402 4,470,000 139,033

(1) Endomines notes that while the historic resources presented appear to be in general accordance with those set out in NI 43-101 Sections 1.2 and 1.3, Endomines is not treating the historical estimate as current.

Fall in love with Finnish gold.

www.endomines.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.