Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Sovereign Metals Limited Interim / Quarterly Report 2025

Apr 29, 2025

10560_rns_2025-04-29_6ef46248-09fd-431e-9e63-b7448b1dcb8e.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

ASX Announcement

MARCH 2025 QUARTERLY REPORT

Sovereign Metals Limited (ASX:SVM, AIM:SVML, OTCQX:SVMLF) ( Sovereign or the Company ) is pleased to provide its quarterly report for the period ended 31 March 2025.

HIGHLIGHTS DURING AND SUBSEQUENT TO THE QUARTER

Optimised PFS Results Reaffirm Kasiya’s Globally Strategic Significance

  • In January 2025, the Optimised Prefeasibility Study ( OPFS ) was completed with oversight from the Sovereign-Rio Tinto Technical Committee. Results of the OPFS reaffirmed Kasiya’s potential to become one of the largest and lowest-cost producer of natural rutile and natural flake graphite while generating exceptional economics

  • Various optimisations have led to superior project delivery, operational flexibility, environmental and social outcomes compared to the 2023 Prefeasibility Study ( PFS )

Successful Rehabilitation of Kasiya Test Pit

  • During the quarter, rehabilitation of the land at the test pit site mined during the Pilot Mining and Land Rehabilitation ( Pilot Phase ) substantially progressed. Site backfill completed and soil remediation work concluded in December 2024, with landowners accessing the site through to January 2025 to plant and cultivate crops without missing a planting season

Kasiya Graphite Suitable for >94% of End-Use Markets

  • Test work completed during the quarter has demonstrated that Kasiya graphite is suitable for use in the three key segments that account for over 94% of the ~1.6Mtpa global demand for natural flake graphite-battery anodes, refractories and expanded/expandables

  • Sovereign intends to produce a 96% graphite concentrate at an incremental cost of US$241/t (FOB)

DFS Geotechnical Programs in Progress

  • Subsequent to the quarter, the Company announced that extensive geotechnical investigations are underway at key project infrastructure locations across Sovereign’s Kasiya Project. Results will support layout and engineering design for the Kasiya Definitive Feasibility Study ( DFS )which is due Q4 2025

Next Steps

  • Over the course of the quarter ending June 2025, Sovereign will continue to advance the DFS, publish an upgrade to the Mineral Resource Estimate ( MRE ), continue with further graphite testwork and graphite offtake discussions, and further its community and social development programs in Malawi.

Enquiries

Frank Eagar, Managing Director & CEO Sapan Ghai, CCO South Africa / Malawi London +27 21 140 3190 +44 207 478 3900

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 | ABN 71 120 833 427

Optimised PFS Results Reaffirm Kasiya’s Globally Strategic Significance

During the quarter, the Company announced the results of an OPFS for its Kasiya Rutile-Graphite Project ( Kasiya or the Project ) which was undertaken following a strategic investment by Rio Tinto Mining and Exploration Limited ( Rio Tinto ) in 2023. Under the Investment Agreement, a joint Technical Committee was established to oversee the development of Kasiya. The OPFS was conducted with oversight from the Sovereign-Rio Tinto Technical Committee.

Following input from various organisations, including internationally recognised, independent consultancies, the Company’s owner’s team, and subject matter experts from Rio Tinto, the OPFS has reconfirmed Kasiya as a leading global future supplier of strategic critical minerals outside of China.

The OPFS proposes a large-scale, long-life operation to deliver substantial volumes of natural rutile and graphite while generating significant returns. Table 1 below summarises the key findings from the OPFS and includes a comparison to the PFS results released 16 months ago, in September 2023.

It is important to note that the results for the 2023 PFS in Table 1 have not been updated or adjusted for inflation since their release.

TABLE 1: KEY OPFS METRICS
Units OPFS Results
Jan 25
2023 PFS
Sep 23
Production
Initial Mine Life Years 25
25
Plant Throughput(Stage 1: Years 1-4) Mtpa 12
12
Plant Throughput (Stage 2: Years 5-
25)
Mtpa 24
24
Average Annual Rutile Produced
(95%+TiO2)
ktpa 222
222
Annual Average Graphite Produced
*(96% TGC) **
ktpa 233
244
Operating and Capital Expenditure
Capex to First Production(Stage 1) US$M 665
597
Total LOM Development Capex US$M 1,127
1,250
Total LOM Sustaining Capex US$M 397
470
Operating Costs(FOB Nacala) US$/t product 423
404
Financial Performance
Total Revenue* US$M 16,367
16,121
Annual Revenue(Average LOM) US$M 640
645
Annual EBITDA(Average LOM) US$M 409
415
NPV8 (real, pre-tax) US$M 2,322
2,419
IRR(pre-tax) % 27%
32%
Revenue to Cost Ratio x 2.8
2.8

*Annual average graphite produced includes 292kt of graphite processed and sold in two years post cessation of active ore mining. Average graphite produced during the 25-year initial mine life only is 240ktpa; total revenue during the same period is US$15,990 million. All rutile is produced and sold during the 25-year initial mine life. Note: All cashflows and costs are presented in US$ real January 2025 terms unless otherwise stated. Operating costs exclude mineral royalties and community development support costs.

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

2

Summary of Optimisations

The OPFS optimises seven key areas compared to the 2023 PFS, as summarised below.

Mining Method

The PFS proposed a 25-year initial LOM based on a hydraulic mining process where slurry material would be screened and pumped overland to the processing plants.

Based on findings from the mining trials undertaken as part of the Pilot Phase, the OPFS proposes a large-scale open-pit dry mining operation using draglines and trucking of material to the processing plants. The change in mining method has not changed the initial mine life of 25 years.

Operating Model

The 2023 PFS envisaged mining would take place on a contractor basis.

During the OPFS, Sovereign undertook a trade-off analysis between the following operating options:

  • Fully owner-operated mine with draglines and trucks purchased by the owner

  • Owner-operated mine with draglines and trucks leased by the owner

  • Mining contractor operation using excavators and trucks

Due to the preference for draglines and benefit of flexibility, an owner-operated mine with leased equipment is selected as the preferred operating model.

Plant Configuration

Dry mining Kasiya means the material received at the plant is not pre-wet and pre-scrubbed. Therefore, the OPFS proposes a process plant front end consisting of two scrubbers and two oversize screens per 12Mt plant. No further changes are proposed to the processing plant flowsheet.

Plant Location

Per the 2023 PFS, mining would commence in the southern area of the Kasiya deposit, ramping up to 12Mt per annum ( Mtpa ) and then scaling up to 24Mtpa in Year 5 by constructing a second plant module in the same area, reaching nameplate capacity by the end of that year.

In Year 10 of production, another new 12Mtpa plant module would be built and commissioned in the northern area of Kasiya, supported by the relocation to the north of one of the southern plants to maintain a steady state of 24Mtpa.

However, the OPFS has determined the most efficient plant locations to be an initial 12Mtpa South Kasiya plant followed by the construction of another 12Mtpa North Kasiya plant in year 5 of production, negating any relocation requirements in later years.

The OPFS maintains the ROM schedule with operations commencing with 12Mtpa of throughput during the first four years of production ( Stage 1 ) and expanding to 24Mtpa in year 5, with full capacity reached by end of year 5 ( Stage 2 ).

Tailings Management

Per the PFS, a conventional process would be used to produce rutile and graphite concentrate with tailings in separate sand and fines streams being pumped to a conventional TSF. Mined out pit areas would be backfilled as part of a rehabilitation process.

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF

T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

3

The OPFS proposes maximising backfilling of pits as undertaken during the Pilot Phase and the introduction of mud farming on the TSF to accelerate dewatering. This approach has reduced tailings volumes in the TSF by 44% from 187 Mm³ to 105 Mm³.

Mud farming is a technique used by Rio Tinto at operations such as its 100%-owned Weipa bauxite operations in Queensland, Australia, which has been in production since 1963 and produced 35.1Mt of bauxite in 2023.

Water Management

The PFS proposed that the primary water supply for the Kasiya mining complex would be created by building a water storage dam and collecting run-off water from the greater catchment area. Following the introduction of dry mining and mud farming, the size of the water storage dam proposed in the PFS has been significantly reduced, with less process water required and more process water recovered.

The OPFS mining trials and material deposition tests indicated a water demand of 10.2 Mm³ per annum, almost a 40% decrease in water requirement from the PFS (16.7 Mm³). The effect on the water storage dam wall could be a reduction in volume from 0.79 Mm³ to 0.57 Mm³ and a reduction in dam wall height from 20 metres to 17 metres.

Power

The 2023 PFS envisaged a hybrid hydro-generated grid power plus solar power system solution.

The Malawi grid reliability has improved since completion of the PFS and is expected to further improve considerably with the commissioning of the country’s first HV transmission interconnector to Mozambique in Q2 2025.

This will provide the Project with sufficient power and therefore the OPFS proposes to connect the Project’s power system to the hydro-sourced grid network only. This mitigates any risks associated with commissioning a new solar power project and reducing the overall power tariff by eliminating the need for an Independent Power Producer as per the 2023 PFS.

Successful Rehabilitation of Kasiya Test Pit

In March 2025, the Company announced that the rehabilitation of the land at the test pit mined during the Pilot Phase has been substantially progressed. Soils remediation work was concluded in December 2024 with landowners accessing the site between December 2024 and January 2025 to plant and cultivate crops without missing a planting season.

All soil remediation works as well as planting was done by hand with the use of a grader and tractor to prepare the soils. Sovereign employed the local landowners to work with us in both the soil remediation and planting work, so they were able to directly experience and learn about our rehabilitation work on their land.

Sovereign is working closely with the landowners to ensure that the crops provide a good yield in 2025, while simultaneously testing a variety of rehabilitation crops. This includes the intercropping of giant bamboo with maize, which will be retained by the landowners.

Sovereign is committed to ensuring that all mined-out land is appropriately rehabilitated to support sustainable farming practices after closure. The soil remediation methods aim to revitalise the soils within a two-to-three-year timeframe and to ensure that soils can be sustainably farmed in the long term. The remediation of soil to a depth of 1 metre from surface, will ensure the land can support small-scale or full-commercial farming operations.

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

4

==> picture [256 x 192] intentionally omitted <==

Figure 1: Test pit site prior to mining (May 2024)

==> picture [256 x 192] intentionally omitted <==

Figure 3: Rehabilitation site backfilled (December 2024)

==> picture [257 x 192] intentionally omitted <==

Figure 2: Test pit site mined (August 2024)

==> picture [256 x 192] intentionally omitted <==

Figure 4: Rehabilitation site (February 2025)

Kasiya Graphite Suitable for >94% of End-Use Markets

In February 2025, the Company announced that downstream testwork completed on graphite from Kasiya confirmed that Kasiya’s graphite has the key characteristics required for use in refractory applications.

Graphite’s key properties for use in refractory applications are its resistance to oxidation, chemical inertness and good thermal conductivity.

Graphite products for refractory applications typically require larger flake sizes than the smaller graphite flake products used to produce battery anode materials. Larger flake size graphite products tend to attract significantly higher prices than smaller flake products.

During the same month, Sovereign announced that further testwork confirmed that Kasiya graphite has the key characteristics required for use in expandable (fire retardant) and expanded (gaskets, seal, and brake lining) applications.

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

5

Sovereign had previously announced in 2024 that Kasiya graphite had produced outstanding battery anode material. Together with the refractories and expanded/expandables market, Kasiya’s graphite is suitable for over 94% of end-use markets.

In Q4 2024, Syrah Resources Limited (the world’s largest, publicly listed natural graphite producer outside of China) reported a price for smaller flake graphite concentrate to be used for battery anode production of US$564 per tonne (CIF) based on third-party sales. In December 2024, large flake graphite used in the refractory sector achieved prices of up to US$1,193/t (based on data from Benchmark Mineral Intelligence).

The incremental cost of producing a tonne of graphite from Kasiya under Sovereign’s recently announced Optimised Prefeasibility Study is US$241/t (see ASX announcement “Kasiya – Optimised PFS Results” dated 22 January 2025) making Kasiya the only advanced graphite project capable of competing with current Chinese graphite production costs.

==> picture [524 x 234] intentionally omitted <==

Figure 5: Natural Graphite Cost Curve including China (Sources: See Appendix 4)

DFS Geotechnical Programs in Progress

In April 2025 and subsequent to the quarter, the Company announced that several geotechnical drilling programs are underway at Kasiya as part of the DFS. The results of the programs will be used to support the infrastructure layout and engineering design.

Selected locations are based on the findings of the OPFS announced in January 2025. The OPFS proposes a large-scale, long-life operation to deliver substantial volumes of natural rutile and graphite while generating significant returns. The Project layout was determined by evaluating technical, environmental and social factors.

Infrastructure covered by the geotechnical programs includes the processing plant areas, the tailings storage facility ( TSF ) area, the raw water storage dam, the Kasiya substation, and other mining infrastructure. Various geotechnical and geophysics methods are being used across the project site area.

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

6

Placement and Corporate Update

In March 2025, Sovereign completed a placement of 47,058,824 new fully paid ordinary shares at an issue price of A$0.85 to raise gross proceeds of A$40 million ( Placement ). Following the Placement, Sovereign has over A$65 million in cash and no debt.

To date, Rio Tinto has invested A$60 million into Sovereign to fund completion of the DFS. The DFS is expected to be completed in Q4 2025, thereby providing Rio Tinto with up to 180 days to exercise its option to become operator of the Kasiya Project. Rio Tinto did not participate in the Placement as they believe the Company has sufficient funds to complete the Kasiya DFS.

Accordingly, Rio Tinto’s shareholding in Sovereign remains at approximately 119.4 million shares. Due to the issuance of new shares under the Placement, Rio Tinto’s relative shareholding has decreased from 19.9% to 18.5% (refer to change in substantial holding notice dated 4 April 2025).

Rio Tinto, via the joint Sovereign-Rio Tinto Technical Committee, continues to be supportive of the Project and, as a strategic investor, continues to play an integral part in the Kasiya DFS process, including site visits, project environmental and social workstreams, with their subject matter experts involved in numerous aspects of the Project.

As discussed above, the Kasiya DFS remains on track for completion in Q4 2025. Upon announcement of the DFS results and under the July 2023 Investment Agreement, Rio Tinto will have up to 180 days to exercise its option to become the operator of the Kasiya Project and be granted exclusive marketing rights for 40% of Kasiya’s annual production.

Next Steps

The Company plans to update the market on the following progress in the coming months:

  • Rehabilitation component of the Pilot Phase

  • MRE upgrade following 2024 infill drilling program

  • Further graphite test work results as the Company continues to advance the qualification of its graphite product for the lithium-ion battery and traditional graphite sectors

  • Progress in discussions with future potential end-users of rutile and graphite

  • Updates on community and social development programs

  • Progress of the DFS, which is targeted for completion by Q4, 2025

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

7

Competent Person Statement

The information in this announcement that relates to Production Targets, Ore Reserves, Processing, Infrastructure and Capital and Operating Costs is extracted from an announcement dated 22 January 2025, which is available to view at www.sovereignmetals.com.au. Sovereign confirms that: a) it is not aware of any new information or data that materially affects the information included in the original announcement; b) all material assumptions and technical parameters underpinning the Production Target, and related forecast financial information derived from the Production Target included in the original announcement continue to apply and have not materially changed; and c) the form and context in which the relevant Competent Persons’ findings are presented in this presentation have not been materially modified from the original announcement.

The information in this announcement that relates to the Exploration Results (metallurgy - rutile and graphite) is extracted from announcements dated 8 May 2024, 15 May 2024, 4 September 2024 and 21 November 2024, which are available to view at www.sovereignmetals.com.au. Sovereign confirms that a) it is not aware of any new information or data that materially affects the information included in the original announcement; b) all material assumptions included in the original announcement continue to apply and have not materially changed; and c) the form and context in which the relevant Competent Persons’ findings are presented in this report have not been materially changed from the announcement.

The information in this announcement that relates to the Mineral Resource Estimate is extracted from Sovereign’s 2024 Annual Report and is based on, and fairly represents information compiled by Mr Richard Stockwell, a Competent Person, who is a fellow of the Australian Institute of Geoscientists (AIG). Mr Stockwell is a principal of Placer Consulting Pty Ltd, an independent consulting company. Sovereign confirms that a) it is not aware of any new information or data that materially affects the information included in the original announcement; b) all material assumptions included in the 2024 Annual Report continue to apply and have not materially changed; and c) the form and context in which the relevant Competent Persons’ findings are presented in 2024 Annual Report have not been materially changed from the disclosure in the 2024 Annual Report.

Ore Reserve for the Kasiya Deposit Ore Reserve for the Kasiya Deposit
Classification Tonnes
(Mt)
Rutile Grade
(%)
Contained Rutile
(Mt)
Graphite Grade
(TGC) (%)

Contained
Graphite
(Mt)
RutEq. Grade
(%)*
Proved - - - - - -
Probable 538 1.03% 5.5 1.66% 8.9 2.00%
Total 538 1.03% 5.5 1.66% 8.9 2.00%
  • RutEq. Formula: Rutile Grade x Recovery (100%) x Rutile Price (US$1,484/t) + Graphite Grade x Recovery (67.5%) x Graphite Price (US$1,290/t) / Rutile Price (US$1,484/t). All assumptions are from the Kasiya PFS ** Any minor summation inconsistencies are due to rounding

Kasiya Total Indicated + Inferred Mineral Resource Estimate at 0.7% rutile cut-off grade (inclusive of Ore Resreves)

Classification Resource
(Mt)
Rutile Grade
(%)
Contained Rutile
(Mt)
Graphite Grade
(TGC) (%)
Contained Graphite
(Mt)
Indicated 1,200 1.0% 12.2 1.5% 18.0
Inferred 609 0.9% 5.7 1.1% 6.5
Total 1,809 1.0% 17.9 1.4% 24.4

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

8

Forward Looking Statement

This release may include forward-looking statements, which may be identified by words such as "expects", "anticipates", "believes", "projects", "plans", and similar expressions. These forward-looking statements are based on Sovereign’s expectations and beliefs concerning future events. Forward looking statements are necessarily subject to risks, uncertainties and other factors, many of which are outside the control of Sovereign, which could cause actual results to differ materially from such statements. There can be no assurance that forward-looking statements will prove to be correct. Sovereign makes no undertaking to subsequently update or revise the forward-looking statements made in this release, to reflect the circumstances or events after the date of that release.

This announcement has been approved and authorised for release by the Company’s Managing Director & CEO, Frank Eagar.

APPENDIX 1: SUMMARY OF MINING TENEMENTS

As at 31 March 2025, the Company had an interest in the following tenements:

Licence Holding
Entity
Interest Type Licence
Renewal Date

Expiry Term
Date1
Licence
**Area (km2) **
Status
EL0609 MML 100% Exploration 25/09/2026 25/09/2028 219.5 Granted
EL0582 SSL 100% Exploration 15/09/2025 15/09/2027 141.3 Granted
EL0492 SSL 100% Exploration 29/01/2025 29/01/20252 454.9 Granted
EL0528 SSL 100% Exploration 27/11/2025 27/11/2025 16.2 Granted
EL0545 SSL 100% Exploration 12/05/2026 12/05/2026 24.2 Granted
EL0561 SSL 100% Exploration 15/09/2025 15/09/2027 61.9 Granted
EL0657 SSL 100% Exploration 3/10/2025 3/10/2029 2.3 Granted
EL0710 SSL 100% Exploration 1/02/2027 1/02/2031 38.4 Granted

Notes:

SSL: Sovereign Services Limited, MML: McCourt Mining Limited

1 An exploration licence ( EL ) covering a preliminary period in accordance with the Malawi Mines and Minerals Act (No 8. Of 2019) ( 2019 Mines Act ) is granted for a period not exceeding three (3) years. Thereafter two successive periods of renewal may be granted, but each must not exceed two (2) years. This means that an EL has a potential life span of seven (7) years under the 2019 Mines Act. ELs that have come to the end of their term can be converted by the EL holder into a retention licence ( RL ) for a term of up to 5 years subject to meeting certain criteria. All of Sovereign’s ELs were originally granted under the 2019 Mines Act. On 28 June 2024, the Mines and Minerals Act (2023) ( 2023 Mines Act ) was gazetted and came into force. As previously disclosed, the New Act introduces amendments to improve transparency and governance of the mining industry in Malawi. Sovereign notes the following updates in the New Act which may affect the Company going forward: (i) ELs granted under the 2023 Mines Act will be granted for an initial period of 5 years with the ability to extend by 3 years on two occasions (total 11 years); (ii) the Malawian Government maintains a right to free equity ownership for large-scale mining licences but the New Act has removed the automatic free government equity ownership with the right to be a negotiation matter; and (iii) A new Mining and Regulatory Authority will be responsible for implementing the objectives of the New Act.

2 SSL has applied for RLs in relation to EL0492 in accordance with the 2023 Mines Act.

APPENDIX 2: RELATED PARTY PAYMENTS

During the quarter ended 31 March 2025, the Company made payments of A$318,000 to related parties and their associates. These payments relate to existing remuneration arrangements (executive salaries, director fees, superannuation and bonuses (A$221,000)) and provision of serviced office facilities, company secretarial services and administration services (A$97,000).

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF

T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

9

APPENDIX 3: MINING EXPLORATION EXPENDITURES

During the quarter, the Company made the following payments in relation to mining exploration activities:

Activity A$’000
Feasibility Studies (DFS, OPFS, Pilot Phase ) 3,810
Drilling related 566
Assaying and Metallurgical Test-work 526
ESG related (including community and social development programs) 621
Malawi Operations - Site Office, Personnel, Field Supplies, Equipment, Vehicles and Travel 1,470
Total as reported in Appendix 5B 6,993

There were no mining or production activities and expenses incurred during the quarter ended 31 March 2025.

APPENDIX 4: FLAKE GRPAHITE OPERATING COST INFORMATION

  1. China weighted average C1 cash cost source: Benchmark Mineral Intelligence

  2. Cumulative Demand & China graphite production source: S&P Global Market Intelligence

  3. Company specific disclosure sources as follows:

Company Project Stage of
Development
C1 Cash
Costs
(FOB)
Steady
State
Production
Current
Production
Notes Source
US$/t tpa tpa
Operating costs are for first Company Announcement:
Black Rock
Mining
Mahenge Financing
post DFS
466 89,000 - 10 years therefore
prodcution of first 10 years
Black Rock Completes FEED
and eDFS Update (10
only shown October 2022)
Company Announcement:
Major Milestone as Blencowe
Blencowe
Resources
Orom-Cross PFS Complete
482
101,000 - - Delivers US$482M NPV Pre-
Feasibility Study for Orom-
Cross Graphite Project (19
July 2022)
Updated Epanko Ore
Reserve (25 July 2024)
Ecograf Epanko BFS Complete
508
73,000 - - Epanko Pre-Development
Program Delivers Outstanding
Results (28 April 2023)
Evion Maniry DFS
Complete
657 56,400 - Production of 56.4ktpa is
from year 4. Years 1-3
production is 39ktpa
BlackEarth Minerals Maniry
Graphite Project Definitive
Feasibility Study (3 November
2022)
Company Announcement:
FEED and updated DFS
Evolution
Energy
Chilalo DFS
Complete
773 52,000 - Operating costs are for first 9
years of produciton

confirms Chilalo as a
standout high margin, low
capex and development-
ready graphite project (20
March 2023)

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

10

Falcon
Energy
Materials
Lola Updated DFS
Complete
588 92,435 - - SEDAR Filing: Lola Graphite
Project NI 43-101 Technical
Report - Updated Feasibility
Study (7 April 2023)
Focus
Graphite
Lac Knife FS Complete 413 50,000 - Converted from Canadian
Dollars to US Dollars based
on exchange rate used in
source document of 1.00
CAD / 0.736 USD
Company Announcement: NI
43-101 Technical Report –
Feasibility Study Update Lac
Knife Graphite Project
Québec, Canada (14 April
2023)
Company Announcement:
Graphite One Advances its
Graphite
One
Graphite
Creek
PFS Complete 1,394 51,813 - Production and costs relate
to Graphite Creek Mine and
not the proposed graphite
manufacturing facility

United States Graphite
Supply Chain Solution
Demonstrating a Pre-tax
USD$1.9B NPV (8%), 26.0% IRR
and 4.6 Year Payback on its
Integrated Project (29 August
2022)
Mineral
Commodities
(MRC)

Skaaland
Production 1,434 10,000 10,000 Production based on annual
operating target, costs
based on latest reported
numbers for September 2024


Quarterly Activities Report:
September 2024
Company Announcement:
Mineral
Commodities
(MRC)

Munglinup
DFS
Complete
491 54,000 - Robust Munglinup DFS Results
Allow MRC to Move to 90%
Ownership of Munglinup
Graphite Project (8 January
2020)
Company Announcement:
Figures relate to Molo Nextsource Materials
expansion case. announces robust feasibility
NextSource
Materials
Molo Construction 541 150,000 - Operating Costs are
US$392.59/t Minesite
study results for Molo Mine
expansion to 150,000 tonnes
Operating Cost plus Selling per annum of Superflake®
Cost of US$148.80 graphite concentrate (12
December 2023)
Company Presentation:
NGX Malingunde PFS Complete 396 52,000 - - Clean Energy Minerals in
Africa (August 2024)
Nouveau
Monde
Graphite
Matawinie Construction 443 103,328 - Exchange rate used as per
technical report
Technical Report: Feasibility
Study for the Matawinie
Property
Company Announcement:
Renascor Siviour DFS
Complete
472 150,000 - Siviour Battery Anode
Material Study Results (8
August 2023)
Production based on
Syrah
Resources
Balama Production 455 240,000 - Company guidance of 20kt
per month production rate.
Operating costs based on
Company Quarterly Activities
Report September 2024 (30
October 2024)
midpoint of Balama C1 cost
(FOB Nacala/Pemba)

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

11

medium-term guidance of
US$430-480 per tonne.
2023 updates to DFS do not
include updated costs and
base case production
Triton Ancuabe DFS
Complete
634 60,000 - figures. On 9th December
2024, Triton Minerals
announced that it had
executed a Share Sale and
Purchase Agreement with
Shandong Yulong Gold
Limited for the sale of at
Company Announcement:
Triton Delivers Robust
Ancuabe Definitive Feasibility
Study and Declares Maiden
Ore Reserve (15 December
2017)
least 70% of its interests in the
entities that hold the
Ancuabe Graphite Project
Company Announcement:
Relates to stage 1 Feasibility Study Update for
Volt
Resources
Bunyu Stage 1 FS
Complete
670 24,780 - development which has
had a feasibility study
Bunyu Graphite Project Stage
1, Tanzania, delivers
completed significantly improved
economics (14 August 2023)

Notes:

  1. Blencowe Resources C1 cash costs calculated as US$499/t operating costs (FOB) less US$17/t royalties as disclosed in the source above

  2. South Star Battery Metals Corp.’s Santa Cruz mine not included as FOB costs not disclosed. For reference, operating costs are disclosed as US4396/t from source: Technical Report: Updated Resources and Reserves Assessment and Pre-feasibility Study (18 March 2020)

  3. Magnis not included while shares are suspended by the ASX in December 2023

  4. Walkabout's Lindi Project not included following appointment of voluntary administrators and Receivers in November 2024

  5. Leading Edge Materials Woxna Graphite not included as it is currently under care and maintenance

  6. Northern Graphite's Lac des Iles not included due to recent maintenance

  7. Talga Group not shown as latest technical study based on integrated anode plant strategy

  8. Tirupati Graphite not included due to lack of relevant disclosure

SOVEREIGN METALS LIMITED | ASX:SVM, AIM: SVML, OTCQX:SVMLF T(SA): +27 21 140 3190| T(UK): +44 207 478 3900 | T(AUS): +61 8 9322 6322 | sovereignmetals.com.au 28 The Esplanade, PERTH WA 6000 |ABN 71 120 833 427

12

Rule 5.5

Appendix 5B

Mining exploration entity or oil and gas exploration entity quarterly cash flow report

quarterly cash flow report
Name of entity
Sovereign Metals Limited
ABN
71 120 833 427
Quarter ended (“current quarter”)
71 120 833 427 31 March 2025
Consolidated statement of cash flows Current quarter
$A’000
Year to date
(9 months)
$A’000
1.
Cash flows from operating activities
1.1
Receipts from customers
1.2
Payments for
(a) exploration & evaluation
(b) development
(c) production
(d) staff costs
(e) administration and corporate costs
1.3
Dividends received (see note 3)
1.4
Interest received
1.5
Interest and other costs of finance paid
1.6
Income taxes paid
1.7
Government grants and tax incentives
1.8
Other – Business Development
1.9
Net cash from / (used in) operating
activities
-
(6,993)
-
-
(323)
(277)
-
286
-
-
-
(354)
-
(21,849)
-
-
(968)
(1,247)
-
1,316
-
-
-
(1,184)
(7,661) (23,932)
2.
Cash flows from investing activities
2.1
Payments to acquire or for:
(a) entities
(b) tenements
(c) property, plant and equipment
(d) exploration & evaluation
(e) investments
(f)
other non-current assets
-
-
(92)
-
-
-
-
-
(1,057)
-
-
-

ASX Listing Rules Appendix 5B (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 1

Appendix 5B

Mining exploration entity or oil and gas exploration entity quarterly cash flow report

Consolidated statement of cash flows Current quarter
$A’000
Year to date
(9 months)
$A’000
2.2
Proceeds from the disposal of:
(a) entities
(b) tenements
(c) property, plant and equipment
(d) investments
(e) other non-current assets
2.3
Cash flows from loans to other entities
2.4
Dividends received (see note 3)
2.5
Other (provide details if material)
2.6
Net cash from / (used in) investing
activities
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(92) (1,057)
3.
Cash flows from financing activities
3.1
Proceeds from issues of equity securities
(excluding convertible debt securities)
3.2
Proceeds from issue of convertible debt
securities
3.3
Proceeds from exercise of options
3.4
Transaction costs related to issues of equity
securities or convertible debt securities
3.5
Proceeds from borrowings
3.6
Repayment of borrowings
3.7
Transaction costs related to loans and
borrowings
3.8
Dividends paid
3.9
Other (provide details if material)
3.10
Net cash from / (used in) financing
activities
63
-
-
-
-
-
-
-
-
19,237
-
-
(45)
-
-
-
-
-
63 19,192
4.
Net increase / (decrease) in cash and
cash equivalents for the period
4.1
Cash and cash equivalents at beginning of
period
4.2
Net cash from / (used in) operating
activities (item 1.9 above)
4.3
Net cash from / (used in) investing activities
(item 2.6 above)
4.4
Net cash from / (used in) financing activities
(item 3.10 above)
33,531
(7,661)
(92)
63
31,562
(23,932)
(1,057)
19,192

ASX Listing Rules Appendix 5B (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 2

Appendix 5B

Mining exploration entity or oil and gas exploration entity quarterly cash flow report

Consolidated statement of cash flows Current quarter
$A’000
Year to date
(9 months)
$A’000
4.5
Effect of movement in exchange rates on
cash held
4.6
Cash and cash equivalents at end of
period
6 82
25,847 25,847
5.
Reconciliation of cash and cash
equivalents
at the end of the quarter (as shown in the
consolidated statement of cash flows) to the
related items in the accounts
Current quarter
$A’000
Previous quarter
$A’000
5.1
Bank balances
5.2
Call deposits
5.3
Bank overdrafts
5.4
Other (provide details)
5.5
Cash and cash equivalents at end of
quarter (should equal item 4.6 above)
2,827
23,020
-
-
14,991
18,540
-
-
25,847 33,531
6.
Payments to related parties of the entity and their
associates
Current quarter
$A'000
6.1
Aggregate amount of payments to related parties and their
associates included in item 1
(318)
6.2
Aggregate amount of payments to related parties and their
associates included in item 2
-
Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an
explanation for, such payments.
(318)
-

ASX Listing Rules Appendix 5B (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 3

Appendix 5B

Mining exploration entity or oil and gas exploration entity quarterly cash flow report

7.
7.1
7.2
7.3
7.4
7.5
7.6
Financing facilities
Note: the term “facility’ includes all forms of financing
arrangements available to the entity.
Add notes as necessary for an understanding of the
sources of finance available to the entity.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
Loan facilities
-
-
Credit standby arrangements
-
-
Other (please specify)
40,000
-
Total financing facilities
40,000
-
Unused financing facilities available at quarter end
40,000
Include in the box below a description of each facility above, including the lender, interest
rate, maturity date and whether it is secured or unsecured. If any additional financing
facilities have been entered into or are proposed to be entered into after quarter end,
include a note providing details of those facilities as well.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
- -
- -
40,000 -
40,000 -
Subsequent to the end of the quarter, the Company completed a placement to raise gross
proceeds of A$40 million from new and existing shareholders, including large global
institutional investors
8. Estimated cash available for future operating activities $A’000
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
Net cash from / (used in) operating activities (item 1.9)
(7,661)
(Payments for exploration & evaluation classified as investing
activities) (item 2.1(d))
-
Total relevant outgoings (item 8.1 + item 8.2)
(7,661)
Cash and cash equivalents at quarter end (item 4.6)
25,847
Unused finance facilities available at quarter end (item 7.5)
40,000
Total available funding (item 8.4 + item 8.5)
65,847
Estimated quarters of funding available (item 8.6 divided by
item 8.3)
9
Note: if the entity has reported positive relevant outgoings (ie a net cash inflow) in item 8.3, answer item 8.7 as “N/A”.
Otherwise, a figure for the estimated quarters of funding available must be included in item 8.7.
If item 8.7 is less than 2 quarters, please provide answers to the following questions:
8.8.1
Does the entity expect that it will continue to have the current level of net operating
cash flows for the time being and, if not, why not?
(7,661)
-
(7,661)
25,847
40,000
65,847
Answer: Not applicable
8.8.2
Has the entity taken any steps, or does it propose to take any steps, to raise further
cash to fund its operations and, if so, what are those steps and how likely does it
believe that they will be successful?
Answer: Not applicable
8.8.3
Does the entity expect to be able to continue its operations and to meet its business
objectives and, if so, on what basis?
Answer: Not applicable
Note: where item 8.7 is less than 2 quarters, all of questions 8.8.1, 8.8.2 and 8.8.3 above must be answered.

ASX Listing Rules Appendix 5B (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 4

Appendix 5B

Mining exploration entity or oil and gas exploration entity quarterly cash flow report

Compliance statement

  • 1 This statement has been prepared in accordance with accounting standards and policies which comply with Listing Rule 19.11A.

  • 2 This statement gives a true and fair view of the matters disclosed.

Date: 30 April 2025

Authorised by: Company Secretary

(Name of body or officer authorising release – see note 4)

Notes

  1. This quarterly cash flow report and the accompanying activity report provide a basis for informing the market about the entity’s activities for the past quarter, how they have been financed and the effect this has had on its cash position. An entity that wishes to disclose additional information over and above the minimum required under the Listing Rules is encouraged to do so.

  2. If this quarterly cash flow report has been prepared in accordance with Australian Accounting Standards, the definitions in, and provisions of, AASB 6: Exploration for and Evaluation of Mineral Resources and AASB 107: Statement of Cash Flows apply to this report. If this quarterly cash flow report has been prepared in accordance with other accounting standards agreed by ASX pursuant to Listing Rule 19.11A, the corresponding equivalent standards apply to this report.

  3. Dividends received may be classified either as cash flows from operating activities or cash flows from investing activities, depending on the accounting policy of the entity.

  4. If this report has been authorised for release to the market by your board of directors, you can insert here: “By the board”. If it has been authorised for release to the market by a committee of your board of directors, you can insert here: “By the [ name of board committeeeg Audit and Risk Committee ]”. If it has been authorised for release to the market by a disclosure committee, you can insert here: “By the Disclosure Committee”.

  5. If this report has been authorised for release to the market by your board of directors and you wish to hold yourself out as complying with recommendation 4.2 of the ASX Corporate Governance Council’s Corporate Governance Principles and Recommendations , the board should have received a declaration from its CEO and CFO that, in their opinion, the financial records of the entity have been properly maintained, that this report complies with the appropriate accounting standards and gives a true and fair view of the cash flows of the entity, and that their opinion has been formed on the basis of a sound system of risk management and internal control which is operating effectively.

ASX Listing Rules Appendix 5B (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 5