Quarterly Report • May 17, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
(Company registration no. 556694-2974)
This interim report is a translation from the Swedish original which was published on 17 May 2018. In the event of difference between the English translation and the Swedish original, the Swedish interim report shall prevail.
.
Endomines anticipates producing 250-300 kg gold in Pampalo in January-September 2018. Production in October-December requires investment in a decline into the deep extension of Pampalo. Decision on the possible investment is expected to be made during the second quarter 2018.
| Key figures (Consolidated) | |||
|---|---|---|---|
| JAN-MAR | |||
| MSEK if not otherwise stated | 2018 | 2017 | +/- |
| Revenue | 29.4 | 33.5 | -4.1 |
| Cost | -37.9 | -34.8 | -3.1 |
| EBITDA | -8.5 | -1.3 | -7.2 |
| Depreciation and write-downs | -11.3 | -9.6 | -1.7 |
| EBIT | -19.9 | -10.9 | -9.0 |
| Net result for the period | 1.9 | -12.2 | 14.1 |
| Earnings per share (SEK) | 0.06 | -0.80 | 0.86 |
| Cash flows from operating activities | -12.9 | -3.0 | -9.9 |
| Investments | -60.6 | -7.8 | -52.8 |
| Financing | 160.6 | -0.7 | 161.3 |
| Total cash flow | 87.1 | -11.5 | 98.6 |
| Liquid assets at the end of the period | 103.6 | 17.9 | 85.7 |
| Personnel at the end of the period | 43 | 43 | - |
"The first quarter of 2018 saw us conclude many strategically important transactions that laid the foundation for our future development and growth: we successfully completed a 189 MSEK rights issue, eliminated all bank debt, and Joensuun Kauppa ja Kone Oy became a significant investor in the Company. Furthermore, we completed the acquisition of TVL Gold that holds five gold assets in Idaho, USA, thereby expanding our international presence.
Operations at our Pampalo mine proceeded according to plan during the first quarter with gold production amounting to 92.1 kg. As we had expected, production output was impacted by challenging rock conditions during the first weeks of the quarter. From mid-February onwards, the underground conditions have again improved and production as well as the gold head grade have recovered and even exceeded our budgeted levels. Overall, we are well on our way to meeting our guided production range of 250-300 kg of gold for January-September 2018.
Our financial performance also reflected the challenging mining conditions, with net sales amounting to 27.4 MSEK and EBITDA to -8.5 MSEK. Following our recent financing, our financial position remains solid and allows us to proceed with our planned projects both in the USA and Finland.
In April, we regrettably had to commence co-operation negotiations with our whole personnel at the Pampalo mine on reduction of workforce. Continuation of production in Pampalo after September requires a sizeable investment in the deep extension of the mine, but the current gold price appears not to support the investment decision. We therefore consider postponing the investment and temporarily suspending gold production in Pampalo. Decisions on the matter will be taken subject to the ongoing co-operation negotiations during the second quarter.
Going forward, we look forward to progressing our project development in Idaho with the aim of commissioning the first of the five mines there within one year from the acquisition. During the current year, we are also planning to invest approximately 2 MEUR in exploration along the Karelian Gold Line in Eastern Finland with the target of enabling profitable gold production in the region in the longer term."
Total gold production in Pampalo in Q1 2018 amounted to 92.1 kg (97.9).
Endomines' ore production, milled ore tons and gold production in the first quarter of 2018 were somewhat lower than the year before largely due to challenging rock conditions in the first weeks of the year and an equipment breakage in the gravity circuit of the concentrator. The rock conditions were largely known at the time of production planning, hence the gold production in Q1 2018 was in line with the Company's expectations. The gold head grade was 3.0 g/t in Q1 and 0.1 g/t higher than in the corresponding period in 2017. The improvement in the head grade primarily derives from a higher in-situ grade of ore and from successful production practices implemented in 2017.
| Production figures | JAN-MAR | ||
|---|---|---|---|
| 2018 | 2017 | +/- | |
| Milled ore (tonnes) | 37,568 | 40,804 | -3,236 |
| Head grade (Au gram/tonne) | 3.0 | 2.9 | 0.1 |
| Gold recovery (%) | 82.7 | 83.6 | -0.9 |
| Hourly utilization (%) | 35.3 | 41.0 | -5.7 |
| Gold production (kg) | 92.1 | 97.9 | -5.8 |
| Gold production (oz) | 2,961 | 3,148 | -187 |
| LTIFR | 8.4 | 8.0 | -0.4 |
| Average gold price (USD/oz) | 1,331 | 1,219 | 112 |
| Cash Cost (USD/oz | 1,276 | 1,205 | 71 |
Production figures for the last quarter are based on Company's own assaying and not confirmed by any external laboratory. Figures are individually rounded off.
LTIFR = The Lost Time Injury Frequency Rate is based on reported lost time injuries on a rolling 12-month basis resulting in one day or more off work per 1,000,000 hours worked. LTIFR has been calculated for the whole company including contractors.
The underground drilling program focusing on the 2018 production area was completed in October 2017; hence, no exploration drilling in the deep extension of the Pampalo mine was conducted in the first quarter of 2018.
The results of the 2017 drilling campaign indicate that there are sufficient ore tonnages for approximately 1-1.5 years' production within the next 100 vertical meters below the current production area. The gold grade of that resource is slightly higher compared to the gold grades in the upper level. Production in the deep extension requires investment in a decline, which at the current gold price does not appear profitable. Decisions relating to the investment will be taken subject to employee co-operation negotiations during the second quarter of 2018.
Endomines has since the summer of 2017 worked with the Australian geological consultancy Model Earth with the aim of constructing a three-dimensional structural model of the area and defining detailed exploration targets. The first phase of the model, which is based on a substantial amount of already existing drill core, geophysical and till sampling data, was completed in March.
Based on the model, Endomines has decided, as announced shortly after the end of the first quarter, to commence an extensive and systematically planned exploration project on the Karelian Gold Line in Eastern Finland. Endomines intends to conduct the project over a period of several years. The activities planned for 2018 will largely be carried out between May and October with an exploration budget of approximately 2 MEUR.
The exploration plan for the current year comprises 5,000 meters of surface diamond drilling, 3,500 base of till (BOT) samples, and geophysics covering an induced polarization (IP) survey, gravimetric ground survey and a drone magnetic survey. In addition, further information will be obtained from the hyperspectral scanning project, which is being conducted with GTK and analyzes previously taken drill cores from the Karelian Gold Line.
Endomines completed the acquisition of TVL Gold, the US mining company that holds rights to five gold projects in Idaho, USA, in February 2018. The total purchase price of TVL Gold was 31.25 MUSD, of which 7.25 MUSD was paid in cash at closing. The remainder of the purchase price will be paid by a 3.33 MUSD, 18-month loan note and a 20.67 MUSD (170,826,528 SEK) convertible note. For further information on the terms of the acquisition and related loan instruments, see Note 12 in the financial section.
The Company has changed the name of the acquired US entity that holds the assets to Endomines Idaho LLC. Endomines Idaho will be the US operating entity within the Endomines Group structure.
Endomines started active development of the Idaho, USA gold assets immediately after the completion of the acquisition in February 2018. Based on the technical and permitting work conducted since, the previously announced target of commencing production at the Friday mine, as the first of five deposits, within one year from the acquisition remains intact.
Endomines has recruited a core team of four technical managers to coordinate the mine projects. The team's expertise covers geology, mining, ore processing and construction, whilst permitting is supported by an external consultant familiar with the projects as well as the local regulatory environment.
The key achievements relating to the Friday mine include metallurgical testing, in which gold recoveries of over 90 per cent have been consistently achieved. The ore has also proven very amenable to flotation concentration, and process design for equipment selection is already well advanced. Capital expenditure is anticipated to remain at the previously announced level.
The planned underground operations of the Friday mine are already permitted. Permitting of the plant site is ongoing, and it is estimated that construction at the site could commence during the second quarter of 2018. Operating permits for the plant are anticipated to be obtained this year.
The other four projects of the Idaho assets, Rescue, Kimberly, Buffalo Gulch and Deadwood are, subject to further study, anticipated to be taken into production within the next 2-5 years. It is estimated that the permitting process of the underground operations at Rescue and Kimberly will take approximately one year, while obtaining permits for the planned open pit mining and heap leach operations at Buffalo Gulch and Deadwood are likely to take 3-5 years. No active development at these sites has yet taken place with the exception of evaluations relating to permitting.
Endomines' strategy relating to health, environment and safety is a non-acceptance of accidents and adverse environmental incidents, a Zero Harm policy. In 2017, the adoption of LEAN methodology significantly improved the overall housekeeping at the mine site. The rolling twelve-month LTI rate (lost-time injuries per one million working hours) at the end of Q1 2018 was 8.4.
At the end of Q1 2018 the gold price was 1,326 USD/oz, an increase of 8 per cent compared to 1,231 USD/oz at the end of Q1 2017 (LBMA AM on 28 March 2018). The average gold price for Q1 2018 was 1,331 USD/oz (1,219), representing an increase of 9 per cent over the corresponding period the year before.
The average gold price in euro for Q1 2018 was 1,082 EUR/oz (1,145), representing a decrease of 6 per cent over Q1 2017. The positive development of the gold price in USD was largely offset by the significant appreciation of EUR against USD from 1.06 to 1.22.
With its current gold production solely in Finland, Endomines incurred virtually all its production costs in euro. The EUR/USD exchange rate thus has a significant impact on the Company's revenue and profitability, with a stronger euro against the US Dollar impacting revenue negatively.
1/2018 3/2018
Graph: Average gold price and EURUSD exchange rate
| Key figures (Consolidated) | |||
|---|---|---|---|
| JAN-MAR | |||
| MSEK if not otherwise stated | 2018 | 2017 | +/- |
| Revenue | 29.4 | 33.5 | -4.1 |
| Cost | -37.9 | -34.8 | -3.1 |
| EBITDA | -8.5 | -1.3 | -7.2 |
| Depreciation and write-downs | -11.3 | -9.6 | -1.7 |
| EBIT | -19.9 | -10.9 | -9.0 |
| Net result for the period | 1.9 | -12.2 | 14.1 |
| Earnings per share (SEK) | 0.06 | -0.80 | 0.86 |
Total revenue, including change in inventory, for the first quarter amounted to 29.4 MSEK (33.5). Net sales amounted to 27.4 MSEK (28.5), representing a 1.1 MSEK, or 3.9 per cent decrease compared to Q1 2017. The delivered gold content in concentrate amounted to 92.1 kg (97.9), or 2,961 oz (3,148), which was 5.9 % less than in the corresponding period 2017.
EBITDA decreased to -8.5 MSEK (-1.3), due to the lower volume of deliveries combined with a weaker USD as well as higher administrative costs relating primarily to the recently acquired USA assets.
Depreciations amounted to 11.3 MSEK (9.6).
Operating expenses increased to 37.9 MSEK (34.8). Operating expenses per milled ore ton at the Pampalo mine decreased from previous year's level to 70 EUR/ton (76). Cash Cost increased to 1,276 USD/oz (1,205). The increase in cash cost came mainly from a weaker US dollar compared to Euro, which impacted the cash cost negatively, as well as lower gold production compared to the corresponding period of 2017.
Net financial result amounted to 21.8 MSEK (-1.3). The increase came mainly from the 2 MEUR (19.9 MSEK) write down of the Nordea loan.
Profit after tax was 1.9 MSEK (-12.2), with income taxes amounting to 0.0 MSEK (0.0).
Investments into intangible and tangible fixed assets amounted to 258.5 MSEK (9.7), of which the acquisition of TVL Gold which was completed in Q1 2018 was 257.8 MSEK.
Cash flow from operations before change in net working capital was -8.4 MSEK (-2.5). Net working capital increased by 4.5 MSEK (0.6). Cash flow after investments was -73.5 MSEK (-10.9). Total cash flow from financing amounted to 160.6 MSEK (-0.7). Main items comprise net proceeds from the rights issue of 181 MSEK and the 19.9 MSEK repayment of loans related to the restructuring of the outstanding bank loans.
Endomines had no outstanding bank loans at the end of the first quarter 2018.
Net debt, including the debt portion of the convertible note issued to the sellers of TVL Gold, amounted to 101.5 MSEK (67.7) at the end of Q1 2018. Total equity amounted to 271.7 MSEK (45.4). Gearing decreased to 37 per cent (149) mainly due to the restructuring of the outstanding bank debt and the completed rights emission.
Balance sheet total amounted to 509.5 MSEK (160.6), and equity ratio increased to 53 per cent (28). Capital employed amounted to 476.8 MSEK (128.9).
Total head count at the end of Q1 2018 was 43, of which 37 at the Pampalo Mine and 4 in Endomines Idaho LLC. In addition, three employees were temporarily laid off. YTD average head count was 42 (42).
The parent company has mainly an administrative role, with costs reflecting expenses relating to capital raisings and financing of subsidiaries, listing costs in both Sweden and Finland, IR-activities, Board and Group management expenses, auditing and occasional project costs.
The parent company's operating expenses amounted to 3.2 MSEK (2.5), an increase of 0.8 MSEK or 21 per cent. Other external expenses amounted to 2.4 MSEK (1.5) including costs for the group CEO. From May 2017 all the expenses for the group CEO have been carried by the parent company, which increased the total costs in Q1 2018 compared to the year before. Personnel expenses amounted to 0.8 MSEK (1.0), including Board remuneration.
Cash at the end of Q1 2018 amounted to 98.7 MSEK (1.5), and total cash flow was 96.7 MSEK. Cash paid for the acquisition of TVL Gold were 57.1 MSEK and other cash flow was 153.8 MSEK net. Equity was 392.0 MSEK (174.2), including share capital of 282.2 MSEK (262.2).
For more information, see the profit and loss statement and the statement of financial position of the parent company.
Marcus Ahlström was appointed as Endomines' CFO as of January 2018.
All mining and exploration companies are subject to several risks, e.g. technical, commercial, environmental as well as financial. Various circumstances may delay or prevent exploration of a target or production from an existing mine, thereby also substantially impacting the Company's financial performance and liquidity. In addition, foreign operations may expose the Company to various risks relating to e.g. currency exchange risks, and operational or legal requirements specific to the foreign jurisdictions in question. For further information on risks and uncertainties, see the latest Annual Report. Management is continuously monitoring, assessing and managing risks.
With the exception of Board fees, no transactions affecting the Company´s position and result took place between Endomines and related parties.
The share capital of Endomines AB amounts to 281,182,280 SEK, consisting of 35,147,785 shares at a quota value of 8 SEK per share. According to Endomines' articles of association, the share capital shall amount to not less than 100 MSEK and not more than 400 MSEK.
The total number of shares traded during the first three months of the year on the stock exchange was 7.8 million, representing 22.2 per cent of the total number of shares. The relative liquidity of the share in Nasdaq Helsinki was 51.3 % and 48.7 % in Nasdaq Stockholm. In the first quarter of 2018, 81 % of the outstanding shares were registered in Nasdaq Helsinki and 19 % in Nasdaq Stockholm.
The share price at the end of 2017 was 11.46 SEK and 9.04 SEK as at 29 March 2018, closing at highest on 8 January 2018 at 15.7 SEK and lowest on 26 March 2018 at 7.86 SEK.
Due to the successful rights emission completed in February 2018 with proceeds before transaction costs of 189 MSEK and the elimination of all previously outstanding bank loans amounting to ca. 75 MSEK, the Company has a solid financial position.
Endomines is a mining and exploration company with its primary focus on gold. The Company invests in exploration along the Karelian Gold Line in Eastern Finland with the aim of enabling longterm profitable gold production in the area, utilizing the existing production infrastructure at the Pampalo mine.
Endomines also aims to improve its growth prospects through mergers and acquisitions. The Company intends to broaden its resource base by acquiring assets in stable jurisdictions, preferably with relatively short time to production and limited capital expenditure requirements. As the first step, Endomines acquired in February 2018 TVL Gold, which holds the rights to five gold projects in Idaho, USA.
The Consolidated Accounts have been prepared in accordance with the International Financial Reporting Standards (IFRS) approved by the EU, and with the Swedish Financial Reporting Board recommendation, RFR1, complementary accounting rules for Groups, which specifies the supplementary information required in addition to IFRS standards, pursuant to the provisions of the Swedish Annual Accounts Act. This Interim Report has been prepared in accordance with IAS 34, Interim Financial Reporting, and in accordance with the Swedish Annual Accounts Act, while the Parent Company accounts have been prepared in accordance with the Swedish Annual Accounts Act. The accounting principles and calculation methods have remained unchanged from those applied in the 2017 Annual Report.
The company presents certain financial metrics in the Interim Report that are not defined in accordance with IFRS. The Company believes these metrics provide valuable complementary information for investors and the Company's management, in that they enable an evaluation of the Company's performance. Not all companies calculate financial metrics in the same way, so the metrics used by Endomines are not always comparable with those used by other companies, and these metrics should, therefore, not be regarded as a replacement for metrics defined in accordance with IFRS. These financial metrics are calculated in accordance with the definitions presented on page 7 of the 2017 Annual Report as well as on our website (both Swedish and English). Definitions and calculations are not reproduced in this report.
As of January 1, 2018, the company applies IFRS 9 financial instruments and IFRS 15 revenues from contracts with customers.
This standard is applied from January 1, 2018. Endomines applies IFRS 9 as of January 1, 2018. IFRS 9 replaces IAS 39, financial instruments; accounting and valuations. IFRS 9 changes how financial assets are classified and valuated, introduces an impairment model for losses on receivables and a change of principles for hedging instruments. The implementation of IFRS 9 has no significant impact on Endomines reported figures.
This standard is applied from January 1, 2018. Endomines applies IFRS 15 as of January 1, 2018. IFRS 15 is the standard for revenue recognition and replaces IAS 18 Revenues and IAS 11 Construction Contracts.
Endomines has evaluated its contracts with its current customers and the conclusion is that the revenue recognition will not significantly be impacted after the transition to IFRS 15 and hence no adjustments have been made.
This interim report is unaudited.
Saila Miettinen-Lähde, CEO of Endomines AB, +358 40 548 36 95
This information is information that Endomines AB is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact persons set out above, at 07:30 CEST on 17 May 2018.
In Stockholm on 17 May 2018
Endomines AB (Publ)
Ann Zetterberg Littorin Rauno Pitkänen Member of the Board Member of the Board
Michael Mattsson Saila Miettinen-Lähde Member of the Board CEO
| KSEK | Note | January-March | |
|---|---|---|---|
| 2018 | 2017 | ||
| Net sales | 1 | 27 338 | 28 479 |
| Change in stock of finished goods and work in progress | 2 058 | 4 734 | |
| Other income | 6 | 261 | |
| Total revenue | 29 402 | 33 474 | |
| Raw materials and supplies | -6 031 | -7 190 | |
| Personnel expenses | 2 | -7 511 | -7 256 |
| Other expenses | 3 | -24 406 | -20 352 |
| EBITDA | -8 546 | -1 324 | |
| Depreciation and impairment | 4 | -11 349 | -9 618 |
| Operating result | -19 895 | -10 942 | |
| Financial income | 5 | 22 988 | – |
| Financial expenses | 5 | -1 240 | -1 258 |
| Net financial items | 21 748 | -1 258 | |
| +Profit/(-) loss before taxes | 1 853 | -12 200 | |
| Net result for the period | 1 853 | -12 200 | |
| Other comprehensive income that will be classified to profit/loss | |||
| Translation differences | 6 359 | -130 | |
| 6 359 | -130 | ||
| Comprehensive income for the period | 8 212 | -12 330 | |
| Net result 100 % attributable to the parent company | 1 853 | -12 200 | |
| 100% of total comprehensive income is attributable to the parent company | 8 212 | -12 330 | |
| Earnings per share (SEK) | 7 | ||
| before and after dilution effect | 0,06 | -0,80 | |
| Average number of shares | |||
| before and after dilution effect | 7 | 31 045 006 | 15 275 357 |
| KSEK | January-March | |
|---|---|---|
| 2018 | 2017 | |
| Net sales | – | 117 |
| Total revenue | 0 | 117 |
| Other external expenses | -2 350 | -1 542 |
| Personnel expenses | -806 | -1 005 |
| Operating result | -3 156 | -2 430 |
| Financial income | 3 080 | 154 |
| Financial expenses | -34 | -34 |
| Net financial items | 3 046 | 120 |
| +Profit/(-) loss before taxes | -110 | -2 310 |
| Net result for the period | -110 | -2 310 |
| Comprehencive income for the period | -110 | -2 310 |
| KSEK | Note | 31 March | 31-Dec |
|---|---|---|---|
| 2018 | 2017 | ||
| Intangible fixed assets | 8 | 328 093 | 63 061 |
| Tangible fixed assets | 8 | 53 385 | 62 237 |
| Financial fixed assets | 9 | 5 423 | 5 171 |
| Total fixed assets | 386 901 | 130 469 | |
| Inventories | 4 053 | 2 182 | |
| Trade receivables | 1 322 | 7 | |
| Other receivables | 542 | 2 500 | |
| Prepaid expenses and accrued income | 13 047 | 9 589 | |
| Liquid assets | 103 601 | 15 813 | |
| Total current assets | 122 565 | 30 091 | |
| TOTAL ASSETS | 509 466 | 160 560 | |
| Shareholders' equity | |||
| Shareholders' equity | |||
| Share capital | 281 182 | 262 157 | |
| Other capital provided | 541 419 | 343 873 | |
| Reserves Retained earnings Shareholders' equity attributable to the parent company shareholders Total shareholders' equity Liabilities |
11 766 -562 684 271 683 271 683 |
5 407 -566 056 45 381 45 381 |
|
| Liabilities to credit institutions | 11 | 32 635 | 75 917 |
| Convertible bond | 12 | 168 880 | 0 |
| Other provisions | 8 295 | 7 724 | |
| Total long-term liabilities | 209 810 | 83 641 | |
| Liabilities to credit institutions | 11 | 3 568 | 7 641 |
| Other provisions | 401 | 384 | |
| Accounts payable | 13 824 | 11 630 | |
| Other current liabilities | 3 321 | 4 491 | |
| Accruals and other | 6 859 | 7 392 | |
| Total current liabilities | 27 973 | 31 538 | |
| Total liabilities | 237 783 | 115 179 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 509 466 | 160 560 |
| KSEK | 31 March | 31-Dec |
|---|---|---|
| 2018 | 2017 | |
| Shares in group companies | 445 618 | 132 714 |
| Receivables from group companies | 51 466 | 49 249 |
| Other receivables | 8 008 | 5 356 |
| Liquid assets | 98 702 | 1 516 |
| Total assets | 603 794 | 188 835 |
| Shareholders' equity | 392 032 | 174 215 |
| Payables to group companies | 7 761 | 7 427 |
| Other liabilities | 204 001 | 7 193 |
| Total shareholder´s equity and liabilities | 603 794 | 188 835 |
| Total | |||||
|---|---|---|---|---|---|
| KSEK | Other capital | Retained | shareholders | ||
| All shareholders´equity is attributable to the parent company | Share capital | provided | Reserves | earnings | ' equity |
| Opening balance 1 Jan 2017 | 262 157 | 343 873 | 5 310 | -496 804 | 114 536 |
| Net result for the period | – | – | – | -12 200 | -12 200 |
| Other comprehensive income | – | – | -130 | – | -130 |
| Total comprehencive income for the period | – | – | -130 | -12 200 | -12 330 |
| Transactions with the shareholders | |||||
| Closing balance as of 31 March 2017 | 262 157 | 343 873 | 5 180 | -509 004 | 102 206 |
| Opening balance 1 Jan 2018 | 262 157 | 343 873 | 5 407 | -566 056 | 45 381 |
| Net result for the period | – | – | – | 1 853 | 1 853 |
| Other comprehensive income | – | – | 6 359 | – | 6 359 |
| Total comprehencive income for the period | – | – | 6 359 | 1 853 | 8 212 |
| Transactions with the shareholders | |||||
| Rights issue, conversion of loan | 29 512 | 6 029 | – | – | 35 541 |
| Rights issue | 167 779 | 20 973 | – | – | 188 752 |
| Rights issue costs | – | -7 722 | – | – | -7 722 |
| Decrease of quota value | -178 267 | 178 267 | – | – | – |
| Reclassification of equity part of convertible | – | – | – | 1 519 | 1 519 |
| Total transactions with the shareholders | 19 024 | 197 547 | – | 1 519 | 218 090 |
| Closing balance as of 31 March 2018 | 281 181 | 541 420 | 11 766 | -562 684 | 271 683 |
| KSEK | January-March | |
|---|---|---|
| 2018 | 2017 | |
| Cash flows from operating activities | ||
| +Profit/(-) loss before taxes | 1 853 | -12 200 |
| Adjusted for: | ||
| Depreciation | 11 349 | 9 618 |
| Unrealised exhange rate differences on internal receivables and payables | -1 895 | 117 |
| Remission of loan | -19 928 | – |
| Other items | 217 | – |
| Cash flows from operating activities before change in net working capital | -8 404 | -2 465 |
| Change in net working capital | -4 522 | -558 |
| Total cash flows from operating activities | -12 926 | -3 023 |
| Cash flows from investing activities | ||
| Payments for intangible fixed assets | -678 | -1 232 |
| Payments for tangible fixed assets | -1 | -8 501 |
| Proceeds from tangible fixed assets | -59 875 | – |
| Change in other long-term receivables | -19 | 1 901 |
| Total cash flows from investing activities | -60 573 | -7 833 |
| Total cash flows before financing activities | -73 499 | -10 856 |
| Cash flows from financing activities | ||
| Proceeds from issue of new shares | 188 753 | – |
| Share issue costs | -7 722 | – |
| Repayment of borrowings | -19 928 | – |
| Finance lease payments | -496 | -671 |
| Total cash flows from financing activities | 160 607 | -671 |
| Net (decrease)/increase in liquid assets | 87 108 | -11 527 |
| Liquid assets at the beginning of the period | 15 813 | 29 440 |
| Effect of exchange rate changes on liquid assets | 680 | -56 |
| Liquid assets in the end of the period | 103 601 | 17 858 |
| Exchange rates EUR/SEK | January-March | |||
|---|---|---|---|---|
| 2018 | 2017 | |||
| Conversion of profit and loss statements | 9,9641 | 9,5065 | ||
| Conversion of closing balance at end of previous year period | 10,2931 | 9,5464 | ||
| Conversion of closing balance at end of previous year | 9,8497 | |||
| Source: Riksbanken |
| Note 1 Net salse by geographical market | January-March | |
|---|---|---|
| KSEK | 2018 | 2017 |
| EU (flotation concentrate) | 26 040 | 26 584 |
| Norway (gravimetric gold concentrate) | 1 298 | 1 896 |
| Net sales | 27 338 | 28 479 |
| Note 2 Remunaration to employees | January-March | ||
|---|---|---|---|
| 2018 | 2017 | ||
| Average number of employees | 42 | 42 | |
| Total personnel expenses including Board fees | KSEK | 7 511 | 7 256 |
| Average per person and month | SEK | 60 000 | 58 000 |
| Note 3 Other expenses | January-March | |||
|---|---|---|---|---|
| 2018 | 2017 | |||
| External services, production | 12 834 | 13 999 | ||
| Energy, production | 2 943 | 2 654 | ||
| Other | 8 629 | 3 699 | ||
| Total other expenses | 24 406 | 20 352 |
| Note 4 Depreciation and impairment | January-March | |
|---|---|---|
| 2018 | 2017 | |
| Depletion based on production of ore | 7 991 | 5 888 |
| Other depreciation | 3 358 | 3 730 |
| Total depreciation | 11 349 | 9 618 |
| Total depreciation ans impairment charges | 11 349 | 9 618 |
| Note 5 Financial income and expense | January-March | ||
|---|---|---|---|
| 2018 | 2017 | ||
| Remission of loan | 19 928 | – | |
| Total financial income | 19 928 | – | |
| Interest expense | -1 240 | -1 136 | |
| Financial exchange rate differences | 3 060 | -122 | |
| Total financial expense | 1 820 | -1 258 | |
| Net financial items | 21 748 | -1 258 | |
Management is re-assessing the Group´s outlook on generating taxable income over the next 2-3 years. As at 31 March 2018, the Group has not recognized any deferred tax assets.
| Note 7 Earning per share | January-March | |
|---|---|---|
| KSEK if not otherwise stated | 2018 | 2017 |
| Before and after dilution effect: | ||
| Net result 100 % attributable to the parent company | 1 853 | -12 200 |
| Weighted average number of issued shares | 31 045 006 | 15 275 357 |
| Earning per share | 0,06 | -0,80 |
| Number of shares: | ||
| Number of shares at end of period | 35 147 785 | 10 486 275 |
| Note 8 Intangible and tangible fixed assets KSEK |
January-March | |
|---|---|---|
| Intangible assets |
Tangible assets |
|
| Opening net book amount Additions |
63 061 678 |
62 237 1 |
| Aquisitions | 257 818 | 30 |
| Exchange differences | 6 536 | 2 466 |
| Depreciation | – | -11 349 |
| Closing net book amount | 328 093 | 53 385 |
| Note 9 Financial fixed assets | 31 March 2018 | 31 Dec 2017 |
| Other receivables Pledged liquid assets due to environmental guarantees |
5 423 | 5 171 |
| Note 10 Financial instruments (KSEK) | 31 March 2018 | 31 Dec 2017 |
| Loan and trade receivables: | ||
| Trade receivables and other receivables excluding accruals | 7 287 | 7 678 |
| Liquid assets | 103 601 110 888 |
15 813 23 491 |
| Other financial liabilities: | ||
| Bank loans | – | 74 759 |
| Finance lease | 6 085 | 6 314 |
| Loans with special terms | 2 597 | 2 485 |
| Subtotal borrowings | 8 682 | 83 558 |
| Bridge loan to finance advance payment for acquisition | – | 2 223 |
| Accounts payables and other current liabilities excluding non-financial liabilities | 14 776 | 11 629 |
| Total | 23 458 | 97 410 |
| Note 11 Borrowing and net debt KSEK |
31 March 2018 | 31 Dec 2017 |
| Long-term | ||
| Bank loans | 0 | 70 819 |
| Convertible | 168 880 | - |
| Acquisition loan | 27 520 | - |
| Loans with special term | 2 597 | 2 485 |
| Lease financing Total long-term liabilities |
2 517 201 514 |
2 613 75 917 |
| Short-term | ||
| Bank loans | 0 | 3 940 |
| Lease financing | 3 568 | 3 701 |
| Total short-term liabilities | 3 568 | 7 641 |
| Total borrowings (all amounts are EUR-denominated) | 205 082 | 83 558 |
| Net debt | ||
| Liquid assets | 103 601 | 15 813 |
| Total borrowings | -205 082 | -83 558 |
| Net interest-bearing debt | -101 481 | -67 745 |
| Shareholders´equity | 271 683 | 45 381 |
| Net gearing (net debt divided by equity) | 37,4% | 149,3% |
Endomines' bank debt rearrangement and repayment executed on 14 February 2018
As of 14 February 2019, the Company has no outstanding bank debt in accordance with an agreement dated 22 November 2017.
| Not 12 Convertible KSEK |
31 mar 2018 | 31 dec 2017 |
|---|---|---|
| The Group | ||
| Convertible | 168 880 | - |
The convertible loan of 170,826,528 SEK in total runs with a yearly interest of 6.0 percent that, at Endomines' discretion, can be paid in cash or in shares. Half of the convertible loan can be converted during the period 31 March 2019 – 30 March 2020 (or at an earlier time if Endomines Board of Directors resolves that such early conversion is in the company's best interest) at a conversion price of 12.76 SEK per new share. The remaining part of the convertible loan can be converted during the period 31 March 2020 – 30 March 2021 at a conversion price of 13.91 SEK per new share. If conversion has not taken place before 1 April 2021, Endomines has the right to execute conversion of the remaining part of the convertible loan at a conversion price of 15.07 SEK per share.
If conversion is made after approximately 12 and 24 months in accordance with the description above, the holder of the convertible will get in total 12,834,250 shares in Endomines, corresponding to approximately 26.8 per cent of the total number of shares in the company, after said conversion and the share issue to JKK as set out above (calculated without conversion into new shares of the interest). As a result of conversion, the holder's total shareholding in Endomines cannot exceed 29.9 percent.
| Note 13 Pledged assets and contingent liabilities | 31 March 2018 | 31 Dec 2017 |
|---|---|---|
| KSEK | ||
| The Group | ||
| Pledged assets for liabilities to credit institutions | - | 2 110 |
| Pledged cash deposits due to environmental guarantees | 5 423 | 5 171 |
| Pledgeds assets | 5 423 | 7 281 |
| Contingent liabilities | 41 407 | 39 624 |
| Pledged assets Endomines Idaho | ||
| The assets of Endomines Idaho has been pledged against the transaction loan and the convertible | ||
| The parent company | ||
| Pledged assets for liabilities to credit institutions | - | 129 914 |
| Contingent liabilities | None | None |
| Januari-mars | ||
| Note 14 Analyses of change of EBIT | ||
| MSEK | 2018 | 2017 |
| EBIT as reported | -19,9 | -10,9 |
| Change of EBIT | -9,0 | |
| Change of EBIT per category | ||
| Total Revenue | -4,1 | |
| Cost of raw materials | 1,2 | |
| Employee cost | -0,3 | |
| Other cost | ||
| Total Cost | -4,1 | |
| EBITDA | -3,2 | |
| Depreciation | -7,2 -1,7 |
End of notes
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.