Skip to main content

Hecla Reports Fourth Quarter and Full Year 2024 Results

Record revenues, Second highest silver reserves, Second highest silver production, Deleveraging continues

Hecla Mining Company (NYSE:HL) ("Hecla", "we", "our" or the "Company") today announced fourth quarter and full year 2024 financial and operating results.

2024 HIGHLIGHTS

_____________________________________________________________________________________________________________

Financial Achievements:

  • Generated record sales of $929.9 million.
  • Reported net income applicable to common stockholders of $35.3 million, or $0.06 per share.
  • Generated record Adjusted EBITDA of $337.9 million, continued deleveraging and reduced net debt, improved net leverage ratio* to 1.6x from 2.7x a year ago.1
  • Cash flow from operating activities was $218.3 million, an increase of $142.8 million over 2023 with strong free cash flow generation at Greens Creek and Lucky Friday.
  • Greens Creek generated $186.5 million in cash flow from operations and $146.7 million in free cash flow.2
  • Lucky Friday generated $131.4 million in cash flow from operations and $81.8 million in free cash flow (including $50 million in insurance receipts).2

Operational Excellence:

  • Reported silver reserves of 240 million ounces, second highest in the Company's 134-year history.
  • Produced 16.2 million ounces of silver, second highest in the Company's history.
  • Produced 142 thousand ounces of gold, exceeding consolidated guidance.
  • Achieved consolidated silver production and cost guidance.
  • Set multiple records at Lucky Friday -
    • Highest tons of ore mined and milled in the mine's 80-year history.
    • Highest zinc production of 13,513 tons.
    • Production of 4.9 million ounces of silver, highest since 2000.
  • Keno Hill produced 2.8 million ounces of silver while increasing silver reserves by 17% to 64.3 million ounces.
  • All-Injury Frequency Rate outperformed national average of mining companies by 6%.

*Net leverage ratio is calculated as current debt, long-term debt and finance leases less cash divided by trailing twelve-month adjusted EBITDA.

STRATEGIC PRIORITIES FOR 2025

  • Continue to strengthen the balance sheet with a focus on highest risk-adjusted return projects and free cash flow generation.
  • Advance Keno Hill's permitting and investment in critical infrastructure to chart the path for sustained profitability.
  • Optimize operating portfolio through strategic review of Casa Berardi.
  • Evaluate extensive exploration portfolio for opportunities to generate shareholder value.
  • Drive operational excellence through implementation of standardized enterprise systems and advanced analytics to optimize mine planning and cost management, driving sustained profitability and efficient capital allocation.

"In balancing our proud heritage with our refocused forward-looking vision, we are implementing a strategic shift that emphasizes sustainable profitable growth and operational excellence while continuing to focus on industry leading safety standards," said Rob Krcmarov, President and CEO. "Our renewed focus on optimizing cash flow generation and return on capital investment will drive shareholder value, supported by four key pillars: stakeholder relationship management, capital discipline, technical innovation, and environmental stewardship. As part of this commitment to disciplined capital allocation, we have streamlined our dividend policy to eliminate the silver-linked component, enabling us to pursue significant growth opportunities, particularly at Keno Hill."

Krcmarov continued, "As we advance into 2025, our key priorities include driving operational excellence through standardized systems and processes, improving our safety performance, evaluating strategic alternatives for Casa Berardi, and advancing Keno Hill's permitting and infrastructure to achieve sustained profitability. We are optimizing our exploration portfolio to maximize returns, focusing on projects that offer the highest risk-adjusted returns and potential for strong free cash flow generation while upholding our commitment to responsible mining practices. With silver markets facing their fifth consecutive deficit year, driven by record industrial demand and growing safe-haven investment, Hecla's position as the largest silver producer in the U.S. and Canada positions us well to capitalize on these favorable fundamentals."

FINANCIAL AND OPERATIONAL OVERVIEW

_____________________________________________________________________________________________________________

In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization; "prior year" refers to 2023, and "prior quarter" refers to the third quarter of 2024.

In Thousands unless stated otherwise

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

249,655

 

 

$

245,085

 

 

$

245,657

 

 

$

189,528

 

 

$

160,690

 

 

$

929,925

 

 

$

720,227

 

Total cost of sales

 

$

181,321

 

 

$

185,799

 

 

$

194,227

 

 

$

170,368

 

 

$

153,825

 

 

$

731,715

 

 

$

607,278

 

Gross profit

 

$

68,334

 

 

$

59,286

 

 

$

51,430

 

 

$

19,160

 

 

$

6,865

 

 

$

198,210

 

 

$

112,949

 

Net income (loss) applicable to common stockholders

 

$

11,786

 

 

$

1,623

 

 

$

27,732

 

 

$

(5,891

)

 

$

(43,073

)

 

$

35,250

 

 

$

(84,769

)

Basic income (loss) per common share (in dollars)

 

$

0.02

 

 

$

0.00

 

 

$

0.04

 

 

$

(0.01

)

 

$

(0.07

)

 

$

0.06

 

 

$

(0.14

)

Adjusted EBITDA1

 

$

86,558

 

 

$

88,859

 

 

$

90,895

 

 

$

71,597

 

 

$

32,907

 

 

$

337,909

 

 

$

208,799

 

Total Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

550,713

 

 

$

662,815

 

Net Debt to Adjusted EBITDA1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.6

 

 

 

2.7

 

Cash provided by operating activities

 

$

67,470

 

 

$

55,009

 

 

$

78,718

 

 

$

17,080

 

 

$

884

 

 

$

218,277

 

 

$

75,499

 

Capital Investment

 

$

(60,784

)

 

$

(55,699

)

 

$

(50,420

)

 

$

(47,589

)

 

$

(62,622

)

 

$

(214,492

)

 

$

(223,887

)

Free Cash Flow2

 

$

6,686

 

 

$

(690

)

 

$

28,298

 

 

$

(30,509

)

 

$

(61,738

)

 

$

3,785

 

 

$

(148,388

)

Production Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver ounces produced

 

 

3,874,344

 

 

 

3,645,004

 

 

 

4,458,484

 

 

 

4,192,098

 

 

 

2,935,631

 

 

 

16,169,930

 

 

 

14,342,863

 

Silver payable ounces sold

 

 

3,488,207

 

 

 

3,729,782

 

 

 

3,785,285

 

 

 

3,481,884

 

 

 

2,847,591

 

 

 

14,485,158

 

 

 

12,955,006

 

Gold ounces produced

 

 

35,727

 

 

 

32,280

 

 

 

37,324

 

 

 

36,592

 

 

 

37,168

 

 

 

141,923

 

 

 

151,259

 

Gold payable ounces sold

 

 

33,563

 

 

 

31,414

 

 

 

35,276

 

 

 

32,189

 

 

 

33,230

 

 

 

132,442

 

 

 

141,602

 

Cash Costs and AISC, each after by-product credits

 

Silver cash costs per ounce 3

 

$

(0.27

)

 

$

4.46

 

 

$

2.08

 

 

$

4.78

 

 

$

4.94

 

 

$

2.72

 

 

$

3.23

 

Silver AISC per ounce 4

 

$

11.51

 

 

$

15.29

 

 

$

12.54

 

 

$

13.10

 

 

$

17.48

 

 

$

13.06

 

 

$

11.76

 

Gold cash costs per ounce 3

 

$

1,936

 

 

$

1,754

 

 

$

1,701

 

 

$

1,669

 

 

$

1,702

 

 

$

1,762

 

 

$

1,652

 

Gold AISC per ounce 4

 

$

2,203

 

 

$

2,059

 

 

$

1,825

 

 

$

1,899

 

 

$

1,969

 

 

$

1,990

 

 

$

2,048

 

Realized Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver, $/ounce

 

$

30.19

 

 

$

29.43

 

 

$

29.77

 

 

$

24.77

 

 

$

23.47

 

 

$

28.58

 

 

$

23.33

 

Gold, $/ounce

 

$

2,656

 

 

$

2,522

 

 

$

2,338

 

 

$

2,094

 

 

$

1,998

 

 

$

2,403

 

 

$

1,939

 

Lead, $/pound

 

$

0.94

 

 

$

0.93

 

 

$

1.06

 

 

$

0.97

 

 

$

1.09

 

 

$

0.97

 

 

$

1.03

 

Zinc, $/pound

 

$

1.53

 

 

$

1.36

 

 

$

1.51

 

 

$

1.10

 

 

$

1.39

 

 

$

1.37

 

 

$

1.35

 

Sales increased to $929.9 million for the year through higher realized prices (silver, gold, and zinc) and higher sales volumes (silver, lead, and zinc), which were partially offset by lower gold sales volumes. Silver, lead, and zinc sales volumes increased primarily due to the resumption of operations at Lucky Friday on January 9, 2024, following the suspension of operations in August 2023 due to a fire in the underground secondary egress.

Gross profit for the year was $198.2 million, an increase of 75% over 2023. The increase is attributable to (i) Greens Creek gross profit increasing by $28.8 million due to higher realized prices for all metals except lead, which was partially offset by lower sales volumes of all metals except zinc, (ii) Lucky Friday gross profit increased by $26.6 million due to higher realized prices and volumes reflecting an almost full year of operation versus seven months in 2023, and (iii) at Casa Berardi, the gross loss decreased by $29.7 million reflecting the benefit of higher realized gold prices which offset lower gold sales volumes.

Net income applicable to common stockholders was $35.3 million compared to a prior year loss of $84.8 million. The improvement over the prior year was primarily related to:

  • Collection of $50 million of Lucky Friday insurance proceeds included in other operating income.
  • Ramp-up and suspension costs decreased by $32.9 million, reflecting the impact of Lucky Friday returning to full production in 2024.
  • A foreign exchange gain of $7.6 million versus a loss of $3.8 million, reflecting the impact of the U.S. dollar appreciation compared to the Canadian dollar.

Partly offset by:

  • A non-cash write-down of $14.6 million, $13.9 million of which was related to the remote vein mine ("RVM"). The RVM was determined to be unnecessary due to the success of the Underhand Closed Bench mining method at Lucky Friday and the vendor decided to terminate the program and exit that line of business.
  • An increase in income and mining tax provision of $29.2 million, reflecting higher taxable income realized by our US tax group while unable to recognize losses in Canada.

Consolidated silver total cost of sales in 2024 was $487.6 million, an increase of 28% from the prior year, primarily due to the resumption of production at Lucky Friday in January, higher labor and maintenance costs at Greens Creek, and additional costs allocated to cost of sales at Keno Hill due to higher revenues as a result of increased production.

Cash costs and AISC per silver ounce, each after by-product credits, were $2.72 and $13.06, respectively, and within guidance. Cash costs decreased primarily due to lower treatment charges, higher by-product credits (due to increased production and realized prices) and higher silver production. AISC was higher due to higher sustaining capital at Greens Creek and Lucky Friday, and higher corporate general and administrative expenses.3,4

Gold total cost of sales for Casa Berardi was consistent with the prior year as production costs remained stable year over year.

Cash costs and AISC per gold ounce, each after by-product credits, were $1,762 and $1,990 respectively, an increase over the prior year as lower production costs and sustaining capital spend was partially offset by lower gold production.3,4

Adjusted EBITDA for the year was $337.9 million, a 62% increase over the prior year. The ratio of net debt to adjusted EBITDA (net leverage ratio) improved to 1.6 times from 2.7 times due to strong EBITDA generation in 2024 and reduction in net debt.1 Cash and cash equivalents at December 31, 2024 were $26.9 million and included $23 million drawn on the revolving credit facility.

Cash provided by operating activities was $218.3 million, an increase of $142.8 million from the prior year primarily due to higher net income partially offset by unfavorable working capital changes, including an increase of accounts receivable (Lucky Friday resumed production and Keno Hill ramped up operations), increase in inventories, and timing of accounts payable payments.

Capital investment, net of finance leases, was $214.5 million in 2024, compared to $223.9 million in the prior year. The decrease was due to (i) lower capital investment at Lucky Friday due to the prior year requiring additional capital to establish an alternative secondary escapeway as a result of the fire, (ii) decreased capital investment at Casa Berardi as the mine transitions to a surface only operation in mid-2025. These decreases were partially offset by (i) higher capital investment at Keno Hill for critical infrastructure projects including the dry stack tailings facility ("DSTF"), mobile equipment purchases, and mine development and (ii) other sustaining capital projects at Greens Creek.

Free cash flow for the year was $3.8 million, compared to negative $148.4 million in the prior year, with the increase primarily due to higher cash flow from operations.2

Hedging Update: Forward Sales Contracts for Base Metals and Foreign Currency

The Company uses financially settled forward sales contracts to manage exposures to zinc and lead price changes in forecasted concentrate shipments. On December 31, 2024, the Company had contracts covering approximately 23% and 34% of the forecasted payable zinc and lead production for 2025 - 2026 at an average price of $1.39 and $1.01 per pound, respectively.

The Company also manages Canadian dollar ("CAD") exposure through forward contracts. At December 31, 2024, the Company had hedged approximately 47% of forecasted Casa Berardi and Keno Hill CAD denominated direct production costs through 2026 at an average CAD/USD rate of 1.34. The Company has also hedged approximately 23% of Casa Berardi and Keno Hill CAD denominated total capital expenditures through 2026 at 1.38.

OPERATIONS OVERVIEW

_____________________________________________________________________________________________________________

Greens Creek Mine - Alaska

Dollars are in thousands except cost per ton

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

GREENS CREEK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tons of ore processed

 

 

224,521

 

 

 

212,863

 

 

 

225,746

 

 

 

232,188

 

 

 

220,186

 

 

 

895,318

 

 

 

914,796

 

Total production cost per ton

 

$

211.64

 

 

$

222.39

 

 

$

218.09

 

 

$

212.92

 

 

$

223.98

 

 

$

216.15

 

 

$

204.20

 

Ore grade milled - Silver (oz./ton)

 

 

10.72

 

 

 

11.22

 

 

 

12.60

 

 

 

13.30

 

 

 

12.89

 

 

 

11.99

 

 

 

13.31

 

Ore grade milled - Gold (oz./ton)

 

 

0.09

 

 

 

0.08

 

 

 

0.09

 

 

 

0.09

 

 

 

0.09

 

 

 

0.09

 

 

 

0.09

 

Ore grade milled - Lead (%)

 

 

2.61

 

 

 

2.44

 

 

 

2.50

 

 

 

2.60

 

 

 

2.75

 

 

 

2.52

 

 

 

2.60

 

Ore grade milled - Zinc (%)

 

 

6.59

 

 

 

6.60

 

 

 

6.20

 

 

 

6.30

 

 

 

6.45

 

 

 

6.41

 

 

 

6.35

 

Ore grade milled - Copper (%)

 

 

0.25

 

 

 

0.31

 

 

 

0.27

 

 

 

0.28

 

 

 

0.27

 

 

 

0.27

 

 

 

0.26

 

Silver produced (oz.)

 

 

1,901,418

 

 

 

1,857,314

 

 

 

2,243,551

 

 

 

2,478,594

 

 

 

2,260,027

 

 

 

8,480,877

 

 

 

9,731,752

 

Gold produced (oz.)

 

 

14,804

 

 

 

11,746

 

 

 

14,137

 

 

 

14,588

 

 

 

14,651

 

 

 

55,275

 

 

 

60,896

 

Lead produced (tons)

 

 

4,808

 

 

 

4,165

 

 

 

4,513

 

 

 

4,834

 

 

 

4,910

 

 

 

18,320

 

 

 

19,578

 

Zinc produced (tons)

 

 

13,241

 

 

 

12,585

 

 

 

12,400

 

 

 

13,062

 

 

 

12,535

 

 

 

51,288

 

 

 

51,496

 

Copper produced (tons)

 

 

427

 

 

 

490

 

 

 

462

 

 

 

495

 

 

 

449

 

 

 

1,874

 

 

 

1,823

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

112,037

 

 

$

116,568

 

 

$

95,659

 

 

$

97,310

 

 

$

93,543

 

 

$

421,574

 

 

$

384,504

 

Total cost of sales

 

$

(67,887

)

 

$

(73,597

)

 

$

(56,786

)

 

$

(69,857

)

 

$

(70,231

)

 

$

(268,127

)

 

$

(259,895

)

Gross profit

 

$

44,150

 

 

$

42,971

 

 

$

38,873

 

 

$

27,453

 

 

$

23,312

 

 

$

153,447

 

 

$

124,609

 

Cash flow from operations

 

$

60,442

 

 

$

54,076

 

 

$

43,276

 

 

$

28,706

 

 

$

34,576

 

 

$

186,500

 

 

$

157,325

 

Exploration

 

$

1,129

 

 

$

4,325

 

 

$

2,011

 

 

$

551

 

 

$

1,324

 

 

$

8,016

 

 

$

7,815

 

Capital additions

 

$

(15,798

)

 

$

(11,466

)

 

$

(11,704

)

 

$

(8,827

)

 

$

(15,996

)

 

$

(47,795

)

 

$

(43,542

)

Free cash flow 2

 

$

45,773

 

 

$

46,935

 

 

$

33,583

 

 

$

20,430

 

 

$

19,904

 

 

$

146,721

 

 

$

121,598

 

Cash Costs and AISC, each after by-product credits

 

Cash costs per ounce, after by-product credits 3

 

$

(5.86

)

 

$

0.93

 

 

$

0.19

 

 

$

3.45

 

 

$

4.94

 

 

$

(0.05

)

 

$

2.53

 

AISC per ounce, after by-product credits 4

 

$

2.62

 

 

$

7.04

 

 

$

5.40

 

 

$

7.16

 

 

$

12.00

 

 

$

5.65

 

 

$

7.14

 

Operational Review

Greens Creek produced 8.5 million ounces of silver and 55,275 ounces of gold in 2024. Zinc production was consistent with the prior year while lead production declined 6% due to lower grades.

Silver and gold production in the fourth quarter increased by 2% and 26% respectively, over the prior quarter, delivering 1.9 million ounces of silver and 14,804 ounces of gold. Fourth quarter silver production was lower than planned as equipment availability affected backfill cycles, resulting in a delay in the mining sequence of higher-grade stopes. Silver grades are expected to increase through the first quarter of 2025 as backfill cycles improve.

Fourth Quarter Financial Review

Sales in the fourth quarter were $112.0 million, a decrease of 4% over the prior quarter, as higher realized prices for all metals were offset by lower sales volumes.

Total cost of sales was $67.9 million, a decrease of 8% over the prior quarter, primarily due to lower sales volumes, while total production costs remained stable quarter-over-quarter. Cash costs and AISC per silver ounce, each after by-product credits, were negative $5.86 and $2.62 and decreased over the prior quarter due to lower treatment charges, higher silver production, and higher by-product credits (higher prices and production).3,4

Cash flow from operations was $60.4 million, an increase of 12% over the prior quarter due to higher gross margin and favorable working capital changes. Capital investment was $15.8 million during the quarter, an increase of $4.3 million over the prior quarter, primarily due to mobile equipment purchases.

Free cash flow for the quarter of $45.8 million was consistent with the prior quarter as higher capital investment offset the increase in cash flow from operation.

2024 Financial Review

Sales in 2024 were $421.6 million, an increase of 10% compared to the prior year as higher realized prices for all metals except lead, and higher zinc volumes were partially offset by lower sales volumes of other metals.

Total cost of sales increased 3% to $268.1 million due to higher labor and contractor costs and higher equipment maintenance costs. Cash costs and AISC per silver ounce (each after by-product credits) were negative $0.05 and $5.65, respectively, lower than the prior year due to higher by-product credits (higher by-product prices offset lower gold and lead production) and lower treatment charges, which offset lower silver production, higher costs and capital investment.3,4

Cash flow from operations for the year was $186.5 million and increased 19% over the prior year due to higher revenues. Capital investment was $47.8 million during the year, an increase of 10% over the prior year, primarily due to increased mine development and mobile equipment purchases.

Free cash flow generation for the year was $146.7 million and increased 21% over the prior year as higher sales were partially offset by higher costs and capital spend.2

Please refer to guidance section of the release for production, cost, and capital guidance for 2025.

Lucky Friday Mine - Idaho

Dollars are in thousands except cost per ton

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

LUCKY FRIDAY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tons of ore processed

 

 

108,585

 

 

 

104,281

 

 

 

107,441

 

 

 

86,234

 

 

 

5,164

 

 

 

406,541

 

 

 

231,129

 

Total production cost per ton

 

$

250.71

 

 

$

260.99

 

 

$

233.99

 

 

$

233.10

 

 

$

201.42

 

 

$

245.19

 

 

$

218.45

 

Ore grade milled - Silver (oz./ton)

 

 

13.0

 

 

 

12.1

 

 

 

12.9

 

 

 

12.9

 

 

 

12.7

 

 

 

12.7

 

 

 

14.0

 

Ore grade milled - Lead (%)

 

 

8.5

 

 

 

7.9

 

 

 

8.1

 

 

 

8.2

 

 

 

8.0

 

 

 

8.2

 

 

 

8.9

 

Ore grade milled - Zinc (%)

 

 

4.2

 

 

 

3.9

 

 

 

3.6

 

 

 

3.9

 

 

 

3.5

 

 

 

3.9

 

 

 

4.1

 

Silver produced (oz.)

 

 

1,336,910

 

 

 

1,184,819

 

 

 

1,308,155

 

 

 

1,061,065

 

 

 

61,575

 

 

 

4,890,949

 

 

 

3,086,119

 

Lead produced (tons)

 

 

8,685

 

 

 

7,662

 

 

 

8,229

 

 

 

6,689

 

 

 

372

 

 

 

31,265

 

 

 

19,543

 

Zinc produced (tons)

 

 

3,814

 

 

 

3,528

 

 

 

3,320

 

 

 

2,851

 

 

 

134

 

 

 

13,513

 

 

 

7,944

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

57,671

 

 

$

51,072

 

 

$

59,071

 

 

$

35,340

 

 

$

3,117

 

 

$

203,154

 

 

$

116,284

 

Total cost of sales

 

$

(40,157

)

 

$

(39,286

)

 

$

(37,523

)

 

$

(27,519

)

 

$

(3,117

)

 

$

(144,485

)

 

$

(84,185

)

Gross profit

 

$

17,514

 

 

$

11,786

 

 

$

21,548

 

 

$

7,821

 

 

$

 

 

$

58,669

 

 

$

32,099

 

Cash flow from operations

 

$

25,329

 

 

$

34,374

 

 

$

44,546

 

 

$

27,112

 

 

$

(7,982

)

 

$

131,361

 

 

$

57,558

 

Capital additions

 

$

(12,608

)

 

$

(11,178

)

 

$

(10,818

)

 

$

(14,988

)

 

$

(18,819

)

 

 

(49,592

)

 

$

(65,337

)

Free cash flow 2

 

$

12,721

 

 

$

23,196

 

 

$

33,728

 

 

$

12,124

 

 

$

(26,801

)

 

$

81,769

 

 

$

(7,779

)

Cash Costs and AISC, each after by-product credits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash costs per ounce, after by-product credits 3

 

$

7.68

 

 

$

9.98

 

 

$

5.32

 

 

$

8.85

 

 

N/A

 

 

$

7.80

 

 

$

5.51

 

AISC per ounce, after by-product credits 4

 

$

17.12

 

 

$

19.40

 

 

$

12.74

 

 

$

17.36

 

 

N/A

 

 

$

16.50

 

 

$

12.21

 

Operational Review

In 2024, Lucky Friday delivered solid operational performance, producing 4.9 million ounces of silver, an increase of 58% over the prior year (2023 production was negatively impacted by the suspension of operations for five months due to the fire). In 2024, the mine set multiple production records, including record tons mined (ore and waste), record throughput, record zinc production and the highest silver and lead production since 2000.

Fourth quarter silver production was 1.3 million ounces, an increase of 13% over the prior quarter due to higher silver grades and mill throughput.

Fourth Quarter Financial Review

Sales in the fourth quarter were $57.7 million, an increase of 13% over the prior quarter due to higher realized prices for all metals and higher sales volumes.

Cost of sales were $40.2 million, in line with the prior quarter. Cash costs and AISC per silver ounce, each after by-product credits, were $7.68 and $17.12, respectively, and decreased over the prior quarter primarily due to higher by-product credits (higher prices and production) and higher silver production.3,4

Cash flow from operations was $25.3 million, a decrease of 26% over the prior quarter which was favorably impacted by insurance receipts of $14.8 million. Capital investment increased to $12.6 million, a 13% increase over the prior quarter due to increased development and other sustaining capital investments. Free cash flow for the quarter was $12.7 million and decreased over the prior quarter due to favorable impact of insurance receipts in the prior quarter.

2024 Financial Review

Sales in 2024 were $203.2 million, an increase of 75% over the prior year, attributable to higher silver and base metal production (reflecting almost twelve full months of production versus seven months in the prior year) and higher realized prices. Gross profit in 2024 was $58.7 million, an increase of 83% over 2023, due to the abovementioned reasons.

Cash costs and AISC per silver ounce, each after by-product credits, were $7.80 and $16.50, respectively, an increase over the prior year mainly due to higher costs reflecting a full year of production.3,4

Cash flow from operations for the year was $131.4 million, an increase of 128% over the prior year, reflecting the receipt of insurance proceeds throughout the year. Capital investment, net of leases, for the year was $49.6 million; major capital projects executed were mine development, equipment purchases, and pre-production drilling. Free cash flow for the year was $81.8 million and includes $50 million of insurance receipts.2

Please refer to guidance section of the release for production, cost, and capital guidance for 2025.

Keno Hill - Yukon Territory

Dollars are in thousands except cost per ton

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

KENO HILL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tons of ore processed

 

 

23,123

 

 

 

24,027

 

 

 

36,977

 

 

 

25,165

 

 

 

19,651

 

 

 

109,292

 

 

 

56,331

 

Ore grade milled - Silver (oz./ton)

 

 

29.6

 

 

 

25.7

 

 

 

25.1

 

 

 

26.3

 

 

 

31.7

 

 

 

26.2

 

 

 

27.7

 

Ore grade milled - Lead (%)

 

 

3.9

 

 

 

3.0

 

 

 

2.4

 

 

 

2.4

 

 

 

2.6

 

 

 

2.8

 

 

 

2.3

 

Ore grade milled - Zinc (%)

 

 

1.3

 

 

 

2.4

 

 

 

1.4

 

 

 

1.3

 

 

 

1.6

 

 

 

1.6

 

 

 

2.5

 

Silver produced (oz.)

 

 

629,828

 

 

 

597,293

 

 

 

900,440

 

 

 

646,312

 

 

 

608,301

 

 

 

2,773,873

 

 

 

1,502,577

 

Lead produced (tons)

 

 

839

 

 

 

670

 

 

 

845

 

 

 

576

 

 

 

481

 

 

 

2,930

 

 

 

1,225

 

Zinc produced (tons)

 

 

246

 

 

 

492

 

 

 

471

 

 

 

298

 

 

 

396

 

 

 

1,507

 

 

 

1,339

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

15,356

 

 

$

19,809

 

 

$

28,950

 

 

 

10,847

 

 

 

17,936

 

 

$

74,962

 

 

$

35,518

 

Total cost of sales

 

$

(15,356

)

 

$

(19,809

)

 

$

(28,950

)

 

 

(10,847

)

 

 

(17,936

)

 

$

(74,962

)

 

$

(35,518

)

Gross profit

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Cash flow from operations

 

$

(1,752

)

 

$

(6,811

)

 

$

(465

)

 

$

(8,720

)

 

 

(1,188

)

 

$

(17,748

)

 

$

(24,243

)

Exploration

 

$

2,605

 

 

$

2,664

 

 

$

2,019

 

 

$

498

 

 

 

1,548

 

 

$

7,786

 

 

$

4,677

 

Capital additions

 

$

(15,584

)

 

$

(14,406

)

 

$

(14,533

)

 

$

(10,346

)

 

 

(12,549

)

 

$

(54,869

)

 

$

(44,672

)

Free cash flow 2

 

$

(14,731

)

 

$

(18,553

)

 

$

(12,979

)

 

$

(18,568

)

 

 

(12,189

)

 

$

(64,831

)

 

$

(64,238

)

Operational Review

Keno Hill produced 2.8 million ounces of silver, an increase of 85% over prior year and within guidance of 2.7-3.0 million ounces. Mill throughput for the year averaged 299 tons per day ("tpd"), below the permitted capacity of 440 tpd.

Fourth quarter silver production was nearly 630,000 ounces, an increase of 5% over the prior quarter, attributable to higher silver grades. Mill throughput averaged 251 tpd in the fourth quarter and was impacted by the suspension of milling operations for 25 days due to delays relating to the DSTF (including permitting), and an additional 10 days due to the power curtailments by Yukon Energy Corporation ("YEC"), the utility that supplies power to the mine. The Company estimates the power curtailments lowered production by approximately 130,000 ounces in the fourth quarter.

Fourth Quarter Financial Review

Sales in the fourth quarter were $15.4 million, and decreased 22% over the prior quarter due to lower volumes sold. Total expenditures on production costs (excluding depreciation) were $21.4 million.

Cash flow from operations was negative $1.8 million and improved over the prior quarter due to favorable working capital changes. Capital investments during the quarter were $15.6 million and included mine development and construction of the DSTF. Free cash flow was negative $14.7 million, an improvement of $3.8 million over the prior quarter due to the improvement in cash flow from operations.

2024 Financial Review

Sales in 2024 were $75.0 million, an increase of 111% over the prior year, due to higher volumes sold and higher realized prices. Total expenditures on production costs (excluding depreciation) were $91.8 million.

Cash flow from operations was negative $17.7 million, and improved over the prior year due to higher sales. Capital investment increased 23% due to higher mine development, equipment, and investment in critical infrastructure projects like the DSTF. Free cash flow for the year was negative $64.8 million, in line with the prior year.

Outlook

Victoria Gold's Eagle Mine heap leach pad incident in June 2024, although unrelated to Hecla and Keno Hill, caused the First Nation of Na-Cho Nyäk Dun ("FNNND") to express strong positions on mining activities within their Traditional Territory, where Keno Hill is located, including a call to halt all mining. This has slowed the Company’s permitting efforts as the Yukon Government is required to consult with the FNNND on permitting matters. Progress continues to be made on permitting, but significant challenges remain. Further, power curtailment by YEC at Keno Hill has continued into 2025, resulting in 8 days of operational stoppage as of this release. Disruptions are expected to continue through the first half of 2025, due to cold temperatures and YEC’s insufficient generating capacity relating to an out-of-service hydro-electric turbine that is not expected to be repaired until summer 2025. However, the Yukon Premier has committed resources to review and resolve the power deficit at Keno Hill in the coming months. Considering electrical reliability challenges, along with ongoing discussions with the Yukon Government and the FNNND regarding the Eagle Mine incident, we project 2025 silver production to remain comparable to 2024 levels, with growth expected to resume in 2026.

Despite these issues at Keno Hill, the Company has charted a path to achieve sustainable profitable production through a phased approach to throughput optimization. The immediate focus is on achieving consistent performance at the current permitted capacity of 440 tpd while investing in infrastructure and advancing critical permitting for future expansion to approximately 600 tpd. Increased throughput is critical for generating returns at this remote operation due to its high fixed costs. The expansion pathway, supported by the mine's robust resource base and recent increase in silver reserves to over 64 million ounces, is expected to meet the Company’s investment threshold criteria at current silver prices. While permitting timelines in Yukon have been impacted by broader regional developments, the Company is engaged with stakeholders and regulatory authorities to advance permits. The goal of a disciplined approach that focuses on operational and environmental excellence is to unlock Keno Hill's significant value potential.

Please refer to guidance section of the release for detailed production, cost, and capital guidance for 2025.

Casa Berardi - Quebec

Dollars are in thousands except cost per ton

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

CASA BERARDI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tons of ore processed - underground

 

 

113,068

 

 

 

101,308

 

 

 

118,485

 

 

 

123,123

 

 

 

104,002

 

 

 

455,984

 

 

 

420,915

 

Tons of ore processed - surface pit

 

 

292,148

 

 

 

268,291

 

 

 

248,494

 

 

 

258,503

 

 

 

251,009

 

 

 

1,067,436

 

 

 

1,025,573

 

Tons of ore processed - total

 

 

405,216

 

 

 

369,599

 

 

 

366,979

 

 

 

381,626

 

 

 

355,011

 

 

 

1,523,420

 

 

 

1,446,488

 

Surface tons mined - ore and waste

 

 

6,708,708

 

 

 

5,603,101

 

 

 

4,064,091

 

 

 

3,639,297

 

 

 

4,639,770

 

 

 

20,015,197

 

 

 

12,812,350

 

Total production cost per ton

 

$

100.34

 

 

$

97.82

 

 

$

107.84

 

 

$

96.53

 

 

$

108.20

 

 

$

100.58

 

 

$

104.75

 

Ore grade milled - Gold (oz./ton) - underground

 

 

0.12

 

 

 

0.11

 

 

 

0.14

 

 

 

0.14

 

 

 

0.12

 

 

 

0.13

 

 

 

0.11

 

Ore grade milled - Gold (oz./ton) - surface pit

 

 

0.04

 

 

 

0.05

 

 

 

0.04

 

 

 

0.04

 

 

 

0.06

 

 

 

0.04

 

 

 

0.04

 

Ore grade milled - Gold (oz./ton) - combined

 

 

0.06

 

 

 

0.06

 

 

 

0.07

 

 

 

0.07

 

 

 

0.07

 

 

 

0.07

 

 

 

0.07

 

Gold produced (oz.) - underground

 

 

11,034

 

 

 

9,913

 

 

 

13,719

 

 

 

13,707

 

 

 

11,206

 

 

 

48,373

 

 

 

45,636

 

Gold produced (oz.) - surface pit

 

 

9,889

 

 

 

10,621

 

 

 

9,468

 

 

 

8,297

 

 

 

11,311

 

 

 

38,275

 

 

 

44,727

 

Gold produced (oz.) - total

 

 

20,923

 

 

 

20,534

 

 

 

23,187

 

 

 

22,004

 

 

 

22,517

 

 

 

86,648

 

 

 

90,363

 

Silver produced (oz.) - total

 

 

6,188

 

 

 

5,578

 

 

 

6,338

 

 

 

6,127

 

 

 

5,730

 

 

 

24,231

 

 

 

22,415

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

59,164

 

 

$

50,308

 

 

$

58,623

 

 

$

41,584

 

 

$

42,822

 

 

$

209,679

 

 

$

177,678

 

Total cost of sales

 

$

(51,734

)

 

$

(46,280

)

 

$

(67,340

)

 

$

(58,260

)

 

$

(58,945

)

 

$

(223,614

)

 

$

(221,341

)

Gross profit (loss)

 

$

7,430

 

 

$

4,028

 

 

$

(8,717

)

 

$

(16,676

)

 

$

(16,123

)

 

$

(13,935

)

 

$

(43,663

)

Cash flow from operations

 

$

12,356

 

 

$

15,305

 

 

$

17,816

 

 

$

3,186

 

 

$

3,136

 

 

$

48,663

 

 

$

2,181

 

Exploration

 

$

 

 

$

 

 

$

315

 

 

$

685

 

 

$

635

 

 

$

1,000

 

 

$

4,278

 

Capital additions

 

$

(16,406

)

 

$

(18,606

)

 

$

(12,376

)

 

$

(13,316

)

 

$

(15,929

)

 

$

(60,704

)

 

$

(70,056

)

Free cash flow 2

 

$

(4,050

)

 

$

(3,301

)

 

$

5,755

 

 

$

(9,445

)

 

$

(12,158

)

 

$

(11,041

)

 

$

(63,597

)

Cash Costs and AISC, each after by-product credits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash costs per ounce, after by-product credits 3

 

$

1,936

 

 

$

1,754

 

 

$

1,701

 

 

$

1,669

 

 

$

1,702

 

 

$

1,762

 

 

$

1,652

 

AISC per ounce, after by-product credits 4

 

$

2,203

 

 

$

2,059

 

 

$

1,825

 

 

$

1,899

 

 

$

1,969

 

 

$

1,990

 

 

$

2,048

 

Operational Review

Casa Berardi produced 86,648 ounces of gold in 2024, a decrease of 4% over the prior year, due to lower surface grades, which offset higher throughput from open pit operations. Mined tons (ore and waste) in the 160 open pit increased 56% over the prior year, while costs, both operating and capital were consistent with the prior year. The mine is expected to transition to a surface only operation by mid-2025, when the stripping ratio for the 160 pit is expected to decline, and mill throughput is expected to be sourced completely from the pit.

Fourth quarter production was 20,923 ounces of gold, an increase of 2% over the prior quarter, due to higher throughput.

Fourth Quarter Financial Review

Sales in the fourth quarter were $59.2 million, an increase of 18% over the prior quarter, primarily due to higher gold prices.

Total cost of sales was $51.7 million, an increase of 12% over the prior quarter, due to higher sales volumes, and higher contractor costs. Cash costs and AISC per gold ounce, each after by-product credits, were $1,936 and $2,203, respectively, and increased over the prior quarter due to higher production costs attributable to higher ore and waste tons mined and milled during the quarter, and include losses of $38.7 per ounce on foreign exchange hedges.3,4

Cash flow from operations was $12.4 million, a 19% decrease over the prior quarter due to unfavorable working capital changes (timing of accounts payable payments). Capital investment for the quarter was $16.4 million, net of capital leases of $5.0 million ($5.4 million and $11.0 million in sustaining and non-sustaining capital investment, respectively). Non-sustaining capital was primarily related to construction costs of tailings facilities. Free cash flow for the quarter was negative $4.1 million and decreased over the prior quarter due to lower cash flow from operations.2

2024 Financial Review

Sales for 2024 were $209.7 million, an increase of 18% over the prior year due to higher realized prices partially offset by lower gold production and related total production costs.

Full-year total cost of sales was $223.6 million, in line with the prior year. Cash costs and AISC per gold ounce, each after by-product credits, were $1,762 and $1,990, respectively.3,4 The year-over-year increase in cash costs per gold ounce was primarily attributable to lower gold production.

Cash flow from operations for the year was $48.7 million, a significant increase over the prior year, due to a $29.7 million reduction in gross loss. Capital investment of $60.7 million (net of capital leases of $5.0 million) was primarily related to construction of the Cell 7 tailings facility. Free cash flow was negative $11.1 million, an improvement of $52.5 million over the prior year, attributable to the increase in cash flow from operations.

Outlook

Casa Berardi is transitioning from a combined underground and surface operation to a surface only operation. By mid-2025, the Company expects to be mining only the 160 open pit, as the higher margin stopes of the west underground mine should be exhausted. With the expected decline in 160 pit's strip ratio, the mine's economics are expected to improve with free cash flow generation commencing in the second half of 2025.

Casa Berardi is expected to produce gold from the 160 pit until 2027. At current gold prices, the 160 pit is expected to generate strong free cash flow from the second half of 2025 (when the pit's strip ratio is expected to decline) until 2027. Upon completion of mining at the 160 pit, and milling the remaining stockpiles, Casa Berardi is expected to have a production gap commencing in 2027 and continuing until 2032 or later. During this time, the focus is expected to be on investing in permitting, infrastructure and equipment, as well as de-watering and stripping two expected new open pits, the Principal and West Mine Crown Pillar pits. Upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow at current gold prices. Given the expected hiatus in future production and the uncertainty surrounding permitting and timing of construction of the new open pits, the Company continues to consider strategic alternatives for Casa Berardi.

Please refer to guidance section of the release for production, cost, and capital guidance for 2025.

EXPLORATION AND PRE-DEVELOPMENT

_____________________________________________________________________________________________________________

Exploration and pre-development expenses totaled $5.7 million for the fourth quarter and $27.3 million for the entire year. During the fourth quarter, exploration activities focused on targets at Keno Hill and Greens Creek.

For the year ended 2024, the Company reported silver reserves of 239.8 million ounces, the second highest in the Company's history and only 1 million ounces lower than the record reserves in 2022. The 2024 exploration program and resulting reinterpretations were particularly successful at expanding Keno Hill's silver reserves, which increased by 17%, and nearly replacing silver production at Greens Creek. A breakdown of the Company's reserves and resources is located in Table A at the end of this news release.

Selected drill intercepts for the two operations are shown below. For further details on the Company's 2024 exploration and pre-development program and 2025 planned expenditures as well as reserves and resources at year-end 2024, please refer to the news release entitled "Hecla Reports Exploration Results and Reserves" released on February 12, 2025.

Keno Hill

Bermingham Vein Zone

  • Footwall Vein: 36.6 ounce per ton ("opt") silver, 3.0% lead, and 0.9% zinc over 11.2 feet
  • Includes: 48.4 opt silver, 3.7% lead, and 1.0% zinc over 8.1 feet
  • Main Vein: 42.8 oz/ton silver, 9.3% lead, and 9.7% zinc over 6.8 feet

Greens Creek

West Zone

  • 34.6 opt silver, 0.44 oz/ton gold, 2.8% lead and 5.9% zinc over 12.1 feet
  • 40.1 opt silver, 0.36 oz/ton gold, 4.3% lead and 8.2% zinc over 8.0 feet

DIVIDENDS

_____________________________________________________________________________________________________________

Revision to Dividend Policy

The Company has revised its common stock dividend policy, maintaining the base cash dividend of $0.015 per share ($0.00375 per share quarterly) while eliminating the silver-linked component. The revised dividend policy supports the Company's capital allocation priorities of (i) investing in high-return organic growth opportunities, with a focus on development of Keno Hill, (ii) strengthening the balance sheet and enhancing financial flexibility, and (iii) delivering disciplined shareholder returns.

Pursuant to the revised dividend policy, the Board of Directors declared a quarterly cash dividend of $0.00375 per share of common stock payable on or about March 24, 2025, to stockholders of record on March 10, 2025.

Preferred Stock

The Board of Directors declared a quarterly cash dividend of $0.875 per share of Series B preferred stock, payable on or about April 1, 2025, to stockholders of record on March 14, 2025.

2025 GUIDANCE 6

_____________________________________________________________________________________________________________

In the tables below the Company provides production, cost, and capital guidance on a consolidated basis and by mine, as well as projected consolidated exploration and pre-development expenditures.

2025 Production Outlook

Consolidated silver production is expected to be 15.5-17.0 million ounces, in line with 2024 silver production.

  • Greens Creek's silver production is expected to be 8.1-8.8 million ounces, consistent with 2024 production. Base metal production for the mine is also expected to be in line with 2024, while gold production is expected to decline due to lower grades.
  • Lucky Friday's silver production is expected to be 4.7-5.1 million ounces, consistent with 2024 production.
  • Keno Hill silver production is expected to be 2.7-3.1 million ounces, consistent with 2024 production, as the Company continues to focus on permitting matters and execution of critical infrastructure projects. Keno Hill's infrastructure (primarily camp facilities) is expected to face higher demand than in 2024 from the Company's environmental remediation services subsidiary, ERDC, which performs environmental remediation work in Yukon on behalf of the Canadian government.

Consolidated gold production is expected to decrease to 120-130 thousand ounces, primarily due to less production at Casa Berardi as the mine transitions to a surface only operation during the year.

 

 

Silver Production (Moz)

 

Gold Production (Koz)

 

Silver Equivalent (Moz)

 

Gold Equivalent (Koz)

Greens Creek *

 

8.1 - 8.8

 

44.0 - 48.0

 

18.0 - 19.5

 

200.0 - 210.0

Lucky Friday *

 

4.7 - 5.1

 

N/A

 

8.0 - 8.5

 

90.0 - 95.0

Casa Berardi

 

N/A

 

76.0 - 82.0

 

6.5 - 7.5

 

76.0 - 82.0

Keno Hill *

 

2.7 - 3.1

 

N/A

 

3.0 - 3.5

 

30.0 - 40.0

2025 Total

 

15.5 - 17.0

 

120.0 - 130.0

 

35.5 - 39.0

 

396.0 - 427.0

* Equivalent ounces include Lead and Zinc production

2025 Cost Guidance

  • At Greens Creek, guidance for cash costs per silver ounce (after by-product credits) is higher compared to 2024 due to expected increases in labor and power costs, the latter resulting from expected maintenance at the hydropower utility that supplies power to the mine (requiring the mine to generate using more expensive diesel power), as well as lower price assumptions for by-products (resulting in lower by-product credits). The increase in guidance for AISC per silver ounce (after by-product credits) is attributable to planned higher capital investment.
  • At Lucky Friday, guidance for cash costs per silver ounce (after by-product credits) is lower for 2025 compared to 2024 as 2024 was impacted by higher than expected costs incurred as the mine ramped-up to full production in the first quarter of the year. The increase in guidance for AISC per silver ounce (after by-product credits) is attributable to planned higher capital spend.
  • At Keno Hill, expenditures on production costs, excluding depreciation, are expected to be $15-$17 million per quarter. Guidance for cash costs and AISC per silver ounce (after by-product credits) will be provided when the mine reaches commercial production.
  • At Casa Berardi, guidance for cash costs and AISC per gold ounce (after by-product credits) is lower than 2024 as costs and capital are expected to decrease with the mine's transition to an open-pit only operation in mid-2025.

 

 

Total costs of Sales (million)

 

 

Cash costs, after by-product credits, per silver/gold ounce3

 

AISC, after by-product credits, per produced silver/gold ounce4

Greens Creek

 

 

289.0

 

 

$2.00 - $2.50

 

$8.75 - $9.50

Lucky Friday

 

 

135.0

 

 

$4.25 - $4.75

 

$16.50 - $18.00

Total Silver

 

 

424.0

 

 

$3.00 - $3.25

 

$15.75 - $17.00

Casa Berardi

 

 

165.5

 

 

$1,500 - $1,650

 

$1,750 - $1,950

2025 Capital and Exploration Guidance

Consolidated capital investment is expected to be $222-$242 million and is expected to increase over 2024 due to increased investment at Greens Creek and Lucky Friday.

  • Greens Creek's planned increase in capital investment is primarily attributable to engineering and construction related to the expansion of its DSTF, which is expected to increase tailings capacity to 2040.
  • Lucky Friday's planned increase in capital investment is due to increased development and a surface cooling project, which is critical to increase the designed cooling capacity at the mine over its reserve mine-life of seventeen years.
  • Expected capital spend at Keno Hill comprises mine development and mine infrastructure projects, including a paste backfill plant, DSTF, and water treatment plant.
  • Casa Berardi's expected growth capital investment includes tailings construction costs.

Exploration and pre-development expenditures are expected to be $28 million, with the focus at Greens Creek and Keno Hill, with some planned spend at Nevada and Lucky Friday.

(millions)

 

Total

Sustaining

Growth

2025 Total Capital expenditures

 

$222 - $242

$125 - $133

$97 - $109

Greens Creek

 

$58 - $63

$48 - $51

$10 - $12

Lucky Friday

 

$63 - $68

$58 - $61

$5 - $7

Casa Berardi

 

$58 - $63

$19 - $21

$39 - $42

Keno Hill

 

$43 - $48

N/A

$43 - $48

2025 Exploration & Pre-Development

 

$28

 

 

CONFERENCE CALL AND WEBCAST

_____________________________________________________________________________________________________________

A conference call and webcast will be held on Friday, February 14, at 10:00 a.m. Eastern Time to discuss these results. We recommend that you dial in at least 10 minutes before the call commencement. You may join the conference call by dialing toll-free 1-800-715-9871 or for international dialing 1-646-370-1963. The Conference ID is 4812168 and must be provided when dialing in. Hecla's live and archived webcast can be accessed at https://events.q4inc.com/attendee/766866042 or www.hecla.com under Investors.

VIRTUAL INVESTOR EVENT

_____________________________________________________________________________________________________________

Hecla will be holding a Virtual Investor Event on Friday, February 14, from 12:00 p.m. to 1:30 p.m. Eastern Time.

Hecla invites shareholders, investors, and other interested parties to schedule a personal, 30-minute virtual meeting (video or telephone) with a member of senior management to discuss Financial, Exploration, Operations, ESG or general matters. Click on the link below to schedule a call (or copy and paste the link into your web browser). You can select a topic once you have entered the meeting calendar. If you are unable to book a time, either due to high demand or for other reasons, please reach out to Anvita M. Patil, Vice President, Investor Relations and Treasurer at hmc-info@hecla.com or 208-769-4100.

One-on-One meeting URL: https://calendly.com/2024-feb-vie

ABOUT HECLA

Founded in 1891, Hecla Mining Company (NYSE: HL) is the largest silver producer in the United States and Canada. In addition to operating mines in Alaska, Idaho, and Quebec, Canada, the Company is developing a mine in the Yukon, Canada, and owns a number of exploration and pre-development projects in world-class silver and gold mining districts throughout North America.

NOTES

Non-GAAP Financial Measures

Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by United States generally accepted accounting principles ("GAAP"). These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The non-GAAP financial measures cited in this release and listed below are reconciled to their most comparable GAAP measure at the end of this release.

(1) Adjusted net income (loss) applicable to common stockholders is a non-GAAP measurement, a reconciliation of which to net income (loss) applicable to common stockholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted net income (loss) applicable to common stockholders is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income (loss) applicable to common stockholders as defined by GAAP. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) applicable to common stockholders per common share provides investors with the ability to better evaluate our underlying operating performance.

(2) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less capital expenditures. Cash provided by operating activities for the Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi operating segments excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance. Capital expenditures refers to Additions to properties, plants and equipment from the Consolidated Statements of Cash Flows, net of finance leases.

(3) Cash costs, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of total cost of sales, can be found at the end of the release. It is an important operating statistic that management utilizes to measure each mine's operating performance. It also allows the benchmarking of performance of each mine versus those of our competitors. As a primary silver mining company, management also uses the statistic on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare performance with that of other silver mining companies. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.

(4) All-in sustaining cost (AISC), after by-product credits, is a non-GAAP measurement, a reconciliation of which to total cost of sales, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes total cost of sales and other direct production costs, expenses for reclamation at the mine sites and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits. Prior year presentation has been adjusted to conform with current year presentation.

(5) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net loss, the most comparable GAAP measure, can be found at the end of the release. Adjusted EBITDA is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net loss, or cash provided by operating activities as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Net debt to adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to debt and net income (loss), the most comparable GAAP measurements, can be found at the end of the release. It is an important measure for management to measure relative indebtedness and the ability to service the debt relative to its peers. It is calculated as total debt outstanding less total cash on hand divided by adjusted EBITDA.

(6) Expectations for 2025 include silver, gold, lead, and zinc production from Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi converted using gold $2,550/oz, silver $28/oz, zinc $1.25/lb, and lead $0.85/lb. Numbers are rounded.

Current GAAP measures used in the mining industry, such as total cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that AISC is a non-GAAP measure that provides additional information to management, investors and analysts to help (i) in the understanding of the economics of our operations and performance compared to other producers and (ii) in the transparency by better defining the total costs associated with production. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.

Cautionary Statement Regarding Forward Looking Statements, Including 2025 Outlook

This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as “may”, “will”, “should”, “expects”, “intends”, “projects”, “believes”, “estimates”, “targets”, “anticipates” and similar expressions are used to identify these forward-looking statements. Such forward-looking statements may include, without limitation: (i) Silver grades at Greens Creek are expected to increase through the first quarter of 2025 as backfill cycles improve; (ii) production is expected to increase at Keno Hill in 2026; (iii) Yukon Energy Corporation's out-of-service hydro-electric turbine is expected to be repaired by summer 2025; (iv) Keno Hill's expected increase in throughput to 600 tons per day and production growth to sustainable profitable production is expected to meet the Company's investment threshold criteria at current silver prices; (v) Casa Berardi is expected to 1) continue underground production through mid-2025, 2) produce gold from the 160 pit until 2027, and 3) have a production gap commencing in 2027 to 2032 or later. During this time, the focus is expected to be on investing in infrastructure and equipment, permitting and de-watering and stripping two expected new open pits, Principal and West Mine Crown Pillar. Upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow, particularly at current gold prices; (vi) projected total cost of sales, as well as cash costs and AISC per ounce (in each case after by-product credits) for Greens Creek, Lucky Friday, and Casa Berardi individually and for silver overall for 2025; (vii) Lucky Friday's reserve mine-life is expected to be eighteen years; (viii) Company-wide and mine-specific estimated spending on capital, exploration and predevelopment for 2025; and (ix) Company-wide and mine-specific estimated silver, gold, silver-equivalent and gold-equivalent ounces of production for 2025. The material factors or assumptions used to develop such forward-looking statements or forward-looking information include that the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated, to which the Company’s operations are subject. Estimates or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect, which could cause actual results to differ from forward-looking statements. Such assumptions, include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and other physical conditions; (ii) permitting, development, operations and expansion of the Company’s projects being consistent with current expectations and mine plans; (iii) political/regulatory developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) the exchange rate for the USD/CAD being approximately consistent with current levels; (v) certain price assumptions for gold, silver, lead and zinc; (vi) prices for key supplies being approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineral resource estimates; (viii) there being no significant changes to the availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and Native Americans, remain productive; (xiv) maintaining availability of water rights; (xv) factors do not arise that reduce available cash balances; and (xvi) there being no material increases in our current requirements to post or maintain reclamation and performance bonds or collateral related thereto. In addition, material risks that could cause actual results to differ from forward-looking statements include but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; and (vi) litigation, political, regulatory, labor and environmental risks. For a more detailed discussion of such risks and other factors, see the Company's 2024 Form 10-K filed on February 13, 2025, for a more detailed discussion of factors that may impact expected future results. The Company undertakes no obligation and has no intention of updating forward-looking statements other than as may be required by law.

Cautionary Statements to Investors on Reserves and Resources

This news release uses the terms “mineral resources”, “measured mineral resources”, “indicated mineral resources” and “inferred mineral resources.” Mineral resources that are not mineral reserves do not have demonstrated economic viability. You should not assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. Further, inferred mineral resources have a great amount of uncertainty as to their existence and as to whether they can be mined legally or economically, and an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve. We report reserves and resources under the SEC’s mining disclosure rules (“S-K 1300”) and Canada’s National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) because we are a “reporting issuer” under Canadian securities laws. Unless otherwise indicated, all resource and reserve estimates contained in this press release have been prepared in accordance with S-K 1300 as well as NI 43-101.

Qualified Person (QP)

Kurt D. Allen, MSc., CPG, VP -Exploration of Hecla Mining Company and Keith Blair, MSc., CPG, Chief Geologist of Hecla Limited, who serve as a Qualified Person under S-K 1300 and NI 43-101, supervised the preparation of the scientific and technical information concerning Hecla’s mineral projects in this news release. Technical Report Summaries for the Company’s Greens Creek, Lucky Friday, Casa Berardi and Keno Hill properties are filed as exhibits 96.1 - 96.4, respectively, to the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 and are available at www.sec.gov. Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of analytical or testing procedures for (i) the Greens Creek Mine are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report for the Greens Creek Mine” effective date December 31, 2018, (ii) the Lucky Friday Mine are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report for the Lucky Friday Mine Shoshone County, Idaho, USA” effective date April 2, 2014, (iii) Casa Berardi are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report on the Casa Berardi Mine, Northwestern Quebec, Canada” effective date December 31, 2023, (iv) Keno Hill is contained in its Technical Report Summary titled “S-K 1300 Technical Report Summary on the Keno Hill Mine, Yukon, Canada” and in its NI 43-101 technical report titled “Technical Report on the Keno Hill Mine, Yukon, Canada” effective date December 31, 2023, and (v) the San Sebastian Mine, Mexico, are contained in a NI 43-101 technical report prepared for Hecla titled “Technical Report for the San Sebastian Ag-Au Property, Durango, Mexico” effective date September 8, 2015. Also included in each Technical Report Summary and technical report listed above is a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant factors. Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of sample, analytical or testing procedures are contained in NI 43-101 technical reports prepared for Klondex Mines Ltd. for (i) the Fire Creek Mine (technical report dated March 31, 2018), (ii) the Hollister Mine (technical report dated May 31, 2017, amended August 9, 2017), and (iii) the Midas Mine (technical report dated August 31, 2014, amended April 2, 2015). Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of sample, analytical or testing procedures are contained in a NI 43-101 technical reports prepared for ATAC Resources Ltd. for (i) the Osiris Project (technical report dated July 28, 2022) and (ii) the Tiger Project (technical report dated February 27, 2020). Copies of these technical reports are available under the SEDAR profiles of Klondex Mines Unlimited Liability Company and ATAC Resources Ltd., respectively, at www.sedar.com (the Fire Creek technical report is also available under Hecla’s profile on SEDAR). Mr. Allen and Mr. Blair reviewed and verified information regarding drill sampling, data verification of all digitally collected data, drill surveys and specific gravity determinations relating to all the mines. The review encompassed quality assurance programs and quality control measures including analytical or testing practice, chain-of-custody procedures, sample storage procedures and included independent sample collection and analysis. This review found the information and procedures meet industry standards and are adequate for Mineral Resource and Mineral Reserve estimation and mine planning purposes.

HECLA MINING COMPANY

Consolidated Statements of Operations

(dollars and shares in thousands, except per share amounts - unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2024

 

 

September 30, 2024

 

 

December 31, 2024

 

 

December 31, 2023

 

Sales

 

$

249,655

 

 

$

245,085

 

 

$

929,925

 

 

$

720,227

 

Cost of sales and other direct production costs

 

 

141,465

 

 

 

144,855

 

 

 

548,245

 

 

 

458,504

 

Depreciation, depletion and amortization

 

 

39,856

 

 

 

40,944

 

 

 

183,470

 

 

 

148,774

 

Total cost of sales

 

 

181,321

 

 

 

185,799

 

 

 

731,715

 

 

 

607,278

 

Gross profit

 

 

68,334

 

 

 

59,286

 

 

 

198,210

 

 

 

112,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

9,048

 

 

 

10,401

 

 

 

45,405

 

 

 

42,722

 

Exploration and pre-development

 

 

5,744

 

 

 

10,553

 

 

 

27,321

 

 

 

32,512

 

Ramp-up and suspension costs

 

 

9,567

 

 

 

13,679

 

 

 

43,307

 

 

 

76,252

 

Write down of property, plant and equipment

 

 

110

 

 

 

14,464

 

 

 

14,574

 

 

 

 

Provision for closed operations and environmental matters

 

 

3,162

 

 

 

1,542

 

 

 

6,843

 

 

 

7,575

 

Other operating income

 

 

2,566

 

 

 

(13,828

)

 

 

(45,516

)

 

 

(1,438

)

 

 

 

30,197

 

 

 

36,811

 

 

 

91,934

 

 

 

157,623

 

Income (loss) from operations

 

 

38,137

 

 

 

22,475

 

 

 

106,276

 

 

 

(44,674

)

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(13,784

)

 

 

(10,901

)

 

 

(49,834

)

 

 

(43,319

)

Fair value adjustments, net

 

 

(9,008

)

 

 

3,654

 

 

 

(2,204

)

 

 

2,925

 

Foreign exchange (loss) gain

 

 

4,143

 

 

 

(3,246

)

 

 

7,552

 

 

 

(3,810

)

Other income

 

 

505

 

 

 

1,229

 

 

 

4,426

 

 

 

5,883

 

 

 

 

(18,144

)

 

 

(9,264

)

 

 

(40,060

)

 

 

(38,321

)

Income (loss) before income and mining taxes

 

 

19,993

 

 

 

13,211

 

 

 

66,216

 

 

 

(82,995

)

Income and mining tax provision

 

 

(8,069

)

 

 

(11,450

)

 

 

(30,414

)

 

 

(1,222

)

Net income (loss)

 

 

11,924

 

 

 

1,761

 

 

 

35,802

 

 

 

(84,217

)

Preferred stock dividends

 

 

(138

)

 

 

(138

)

 

 

(552

)

 

 

(552

)

Net income (loss) applicable to common stockholders

 

$

11,786

 

 

$

1,623

 

 

$

35,250

 

 

$

(84,769

)

Basic income (loss) per common share after preferred dividends

 

$

0.02

 

 

$

0.00

 

 

$

0.06

 

 

$

(0.14

)

Diluted income (loss) per common share after preferred dividends

 

$

0.02

 

 

$

0.00

 

 

$

0.06

 

 

$

(0.14

)

Weighted average number of common shares outstanding basic

 

 

628,025

 

 

 

621,921

 

 

 

620,848

 

 

 

605,668

 

Weighted average number of common shares outstanding diluted

 

 

631,442

 

 

 

625,739

 

 

 

622,535

 

 

 

605,668

 

HECLA MINING COMPANY

Consolidated Statements of Cash Flows

(dollars in thousands - unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2024

 

 

September 30, 2024

 

 

December 31, 2024

 

 

December 31, 2023

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

11,924

 

 

$

1,761

 

 

$

35,802

 

 

$

(84,217

)

Non-cash elements included in net income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

41,206

 

 

 

44,118

 

 

 

190,471

 

 

 

163,672

 

Inventory adjustments

 

 

1,633

 

 

 

178

 

 

 

11,707

 

 

 

20,819

 

Fair value adjustments, net

 

 

9,008

 

 

 

(3,654

)

 

 

2,204

 

 

 

(2,925

)

Provision for reclamation and closure costs

 

 

3,942

 

 

 

1,822

 

 

 

9,370

 

 

 

9,658

 

Stock-based compensation

 

 

2,258

 

 

 

2,255

 

 

 

8,659

 

 

 

6,598

 

Deferred income taxes

 

 

5,427

 

 

 

8,573

 

 

 

19,688

 

 

 

(6,115

)

Net foreign exchange (gain) loss

 

 

(4,143

)

 

 

3,246

 

 

 

(7,552

)

 

 

3,810

 

Write down of property, plant and equipment

 

 

110

 

 

 

14,464

 

 

 

14,574

 

 

 

 

Other non-cash items, net

 

 

1,561

 

 

 

341

 

 

 

1,706

 

 

 

3,094

 

Change in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

7,040

 

 

 

(7,085

)

 

 

(17,159

)

 

 

25,133

 

Inventories

 

 

(5,460

)

 

 

3,498

 

 

 

(32,835

)

 

 

(24,035

)

Other current and non-current assets

 

 

(12,870

)

 

 

(7,989

)

 

 

(12,517

)

 

 

(32,456

)

Accounts payable, accrued and other current liabilities

 

 

4,165

 

 

 

(4,690

)

 

 

(2,826

)

 

 

598

 

Accrued payroll and related benefits

 

 

147

 

 

 

2,772

 

 

 

6,739

 

 

 

(4,982

)

Accrued taxes

 

 

1,748

 

 

 

2,085

 

 

 

2,817

 

 

 

(571

)

Accrued reclamation and closure costs and other non-current liabilities

 

 

(226

)

 

 

(6,686

)

 

 

(12,571

)

 

 

(2,582

)

Net cash provided by operating activities

 

 

67,470

 

 

 

55,009

 

 

 

218,277

 

 

 

75,499

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Additions to properties, plants, equipment and mineral interests

 

 

(60,784

)

 

 

(55,699

)

 

 

(214,492

)

 

 

(223,887

)

Proceeds from disposition of assets

 

 

221

 

 

 

199

 

 

 

1,694

 

 

 

1,329

 

Purchases of investments

 

 

 

 

 

 

 

 

(73

)

 

 

(8,962

)

Acquisition, net

 

 

 

 

 

 

 

 

 

 

 

228

 

Net cash used in investing activities

 

 

(60,563

)

 

 

(55,500

)

 

 

(212,871

)

 

 

(231,292

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of stock, net of related costs

 

 

 

 

 

57,265

 

 

 

58,368

 

 

 

56,684

 

Acquisition of treasury shares

 

 

 

 

 

 

 

 

(1,197

)

 

 

(2,036

)

Borrowings of debt

 

 

129,000

 

 

 

83,000

 

 

 

279,000

 

 

 

239,000

 

Repayments of debt

 

 

(119,000

)

 

 

(132,000

)

 

 

(384,000

)

 

 

(111,000

)

Dividends paid to common and preferred stockholders

 

 

(8,640

)

 

 

(8,697

)

 

 

(25,331

)

 

 

(15,713

)

Repayments of finance leases and other

 

 

(2,823

)

 

 

(2,336

)

 

 

(10,664

)

 

 

(10,605

)

Net cash (used in) provided by financing activities

 

 

(1,463

)

 

 

(2,768

)

 

 

(83,824

)

 

 

156,330

 

Effect of exchange rates on cash

 

 

(856

)

 

 

960

 

 

 

(1,076

)

 

 

1,095

 

Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents

 

 

4,588

 

 

 

(2,299

)

 

 

(79,494

)

 

 

1,632

 

Cash, cash equivalents and restricted cash and cash equivalents at beginning of period

 

 

23,457

 

 

 

25,756

 

 

 

107,539

 

 

 

105,907

 

Cash, cash equivalents and restricted cash and cash equivalents at end of period

 

$

28,045

 

 

$

23,457

 

 

$

28,045

 

 

$

107,539

 

HECLA MINING COMPANY

Consolidated Balance Sheets

(dollars and shares in thousands - unaudited)

 

 

 

December 31, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

26,868

 

 

$

106,374

 

Accounts receivable

 

 

49,053

 

 

 

33,116

 

Inventories

 

 

104,936

 

 

 

93,647

 

Other current assets

 

 

33,295

 

 

 

27,125

 

Total current assets

 

 

214,152

 

 

 

260,262

 

Investments

 

 

33,897

 

 

 

33,724

 

Restricted cash and cash equivalents

 

 

1,177

 

 

 

1,165

 

Properties, plants, equipment and mine development, net

 

 

2,694,119

 

 

 

2,666,250

 

Operating lease right-of-use assets

 

 

7,544

 

 

 

8,349

 

Other non-current assets

 

 

30,171

 

 

 

41,354

 

Total assets

 

 

2,981,060

 

 

$

3,011,104

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and other current accrued liabilities

 

$

127,988

 

 

$

123,643

 

Current debt

 

 

33,617

 

 

 

 

Finance leases

 

 

8,169

 

 

 

9,752

 

Accrued reclamation and closure costs

 

 

13,748

 

 

 

9,660

 

Accrued interest

 

 

14,316

 

 

 

14,405

 

Total current liabilities

 

 

197,838

 

 

 

157,460

 

Accrued reclamation and closure costs

 

 

111,162

 

 

 

110,797

 

Long-term debt including finance leases

 

 

508,927

 

 

 

653,063

 

Deferred tax liability

 

 

110,266

 

 

 

104,835

 

Other non-current liabilities

 

 

13,353

 

 

 

16,845

 

Total liabilities

 

 

941,546

 

 

 

1,043,000

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Preferred stock

 

 

39

 

 

 

39

 

Common stock

 

 

160,052

 

 

 

156,076

 

Capital surplus

 

 

2,418,149

 

 

 

2,343,747

 

Accumulated deficit

 

 

(493,529

)

 

 

(503,861

)

Accumulated other comprehensive (loss) income, net

 

 

(10,266

)

 

 

5,837

 

Treasury stock

 

 

(34,931

)

 

 

(33,734

)

Total stockholders’ equity

 

 

2,039,514

 

 

 

1,968,104

 

Total liabilities and stockholders’ equity

 

$

2,981,060

 

 

$

3,011,104

 

Common shares outstanding

 

 

640,548

 

 

 

624,647

 

Non-GAAP Measures

(Unaudited)

Reconciliation of Total Cost of Sales to Cash Costs, Before By-product Credits and Cash Costs, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP)

The tables below present reconciliations between the most comparable GAAP measure of total cost of sales to the non-GAAP measures of (i) Cash Costs, Before By-product Credits, (ii) Cash Costs, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations and for the Company for the three and twelve month periods ended December 31, 2024 and 2023, and for estimated amounts for the twelve months ended December 31, 2025.

Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce are measures developed by precious metals companies (including the Silver Institute and the World Gold Council) in an effort to provide a uniform standard for comparison purposes. There can be no assurance, however, that these non-GAAP measures as we report them are the same as those reported by other mining companies.

Cash Costs, After By-product Credits, per Ounce is an important operating statistic that we utilize to measure each mine's operating performance. We use AISC, After By-product Credits, per Ounce as a measure of our mines' net cash flow after costs for reclamation and sustaining capital. This is similar to the Cash Costs, After By-product Credits, per Ounce non-GAAP measure we report, but also includes reclamation and sustaining capital costs. Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Cash Costs, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our mines versus those of our competitors. As a silver and gold mining company, we also use these statistics on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare our performance with that of other silver mining companies. Similarly, these statistics are useful in identifying acquisition and investment opportunities as they provide a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics.

Cash Costs, Before By-product Credits and AISC, Before By-product Credits include all direct and indirect operating cash costs related directly to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining expense, on-site general and administrative costs, royalties and mining production taxes. AISC, Before By-product Credits for each mine also includes reclamation and sustaining capital costs. AISC, Before By-product Credits for our consolidated silver properties also includes corporate costs for general and administrative expense and sustaining capital costs. By-product credits include revenues earned from all metals other than the primary metal produced at each unit. As depicted in the tables below, by-product credits comprise an essential element of our silver unit cost structure, distinguishing our silver operations due to the polymetallic nature of their orebodies.

In addition to the uses described above, Cash Costs, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price, received from production. We also use these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective.

The Casa Berardi information below reports Cash Costs, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi. Only costs and ounces produced relating to units with the same primary product are combined to represent Cash Costs, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce. Thus, the gold produced at our Casa Berardi unit is not included as a by-product credit when calculating Cash Costs, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for the total of Greens Creek and Lucky Friday, our combined silver properties. Similarly, the silver produced at our other two units is not included as a by-product credit when calculating the gold metrics for Casa Berardi. We have not disclosed cost per ounce statistics for the Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. Determination of when those criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2024

 

Three Months Ended September 30, 2024

 

Twelve Months Ended December 31, 2024

 

Twelve Months Ended December 31, 2023

 

 

Greens Creek

 

Lucky Friday

 

Keno Hill (6)

 

Corporate (2)

 

Total Silver

 

Greens Creek

 

Lucky Friday

 

Keno Hill (6)

 

Corporate (2)

 

Total Silver

 

Greens

Creek

 

Lucky

Friday

 

Keno Hill (6)

 

Corporate (2)

 

Total Silver

 

Greens

Creek

 

Lucky

Friday

 

Keno Hill (6)

 

Corporate (2)

 

Total Silver

Total cost of sales

 

$67,887

 

$40,157

 

$15,356

 

$—

 

$123,400

 

$73,597

 

$39,286

 

$19,809

 

$—

 

$132,692

 

$268,127

 

$144,485

 

$74,962

 

$—

 

$487,574

 

$259,895

 

$84,185

 

$35,518

 

$—

 

$379,598

Depreciation, depletion and amortization

 

(13,743)

 

(11,749)

 

(3,587)

 

 

(29,079)

 

(13,948)

 

(10,681)

 

(4,218)

 

 

(28,847)

 

(53,450)

 

(41,049)

 

(16,136)

 

 

(110,635)

 

(53,995)

 

(24,325)

 

(4,277)

 

 

(82,597)

Treatment costs

 

4,511

 

4,837

 

 

 

9,348

 

5,962

 

3,650

 

-

 

 

9,612

 

26,266

 

14,456

 

 

 

40,722

 

40,987

 

10,981

 

1,070

 

 

53,038

Change in product inventory

 

(2,833)

 

1,488

 

 

 

(1,345)

 

(8,125)

 

106

 

 

 

(8,019)

 

(5,858)

 

2,090

 

 

 

(3,768)

 

(4,266)

 

(5,164)

 

 

 

(9,430)

Reclamation and other costs

 

(1,119)

 

(2,152)

 

 

 

(3,271)

 

(1,825)

 

(241)

 

 

 

(2,066)

 

(4,481)

 

(2,806)

 

 

 

(7,287)

 

(748)

 

(826)

 

 

 

(1,574)

Exclusion of Lucky Friday cash costs (8)

 

 

 

 

 

 

 

 

 

 

 

 

(3,634)

 

 

 

(3,634)

 

 

(851)

 

 

 

(851)

Exclusion of Keno Hill cash costs (6)

 

 

 

(11,769)

 

 

(11,769)

 

 

 

(15,591)

 

 

(15,591)

 

 

 

(58,826)

 

 

(58,826)

 

 

 

(32,311)

 

 

(32,311)

Cash Costs, Before By-product Credits (1)

 

54,703

 

32,581

 

 

 

87,284

 

55,661

 

32,120

 

 

 

87,781

 

230,604

 

113,542

 

 

 

344,146

 

241,873

 

64,000

 

 

 

305,873

Reclamation and other costs

 

785

 

183

 

 

 

968

 

786

 

303

 

 

 

1,089

 

3,141

 

891

 

 

 

4,032

 

2,889

 

671

 

 

 

3,560

Sustaining capital

 

15,329

 

12,434

 

 

389

 

28,152

 

10,558

 

10,862

 

 

42

 

21,462

 

45,214

 

44,864

 

 

1,532

 

91,610

 

41,935

 

39,019

 

 

928

 

81,882

Exclusion of Lucky Friday sustaining costs (8)

 

 

 

 

 

 

 

 

 

 

 

 

(5,396)

 

 

 

(5,396)

 

 

(19,702)

 

 

 

(19,702)

General and administrative

 

 

 

 

9,048

 

9,048

 

 

 

 

10,401

 

10,401

 

 

 

 

45,405

 

45,405

 

 

 

 

42,722

 

42,722

AISC, Before By-product Credits (1)

 

70,817

 

45,198

 

 

9,437

 

125,452

 

67,005

 

43,285

 

 

10,443

 

120,733

 

278,959

 

153,901

 

 

46,937

 

479,797

 

286,697

 

83,988

 

 

43,650

 

414,335

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

(24,883)

 

(7,707)

 

 

 

(32,590)

 

(22,126)

 

(7,046)

 

 

 

(29,172)

 

(89,088)

 

(26,244)

 

 

 

(115,332)

 

(83,454)

 

(14,507)

 

 

 

(97,961)

Gold

 

(34,363)

 

 

 

 

(34,363)

 

(25,430)

 

 

 

 

(25,430)

 

(115,189)

 

 

 

 

(115,189)

 

(104,507)

 

 

 

 

(104,507)

Lead

 

(6,605)

 

(14,610)

 

 

 

(21,215)

 

(5,970)

 

(13,245)

 

 

 

(19,215)

 

(26,374)

 

(55,042)

 

 

 

(81,416)

 

(29,284)

 

(34,620)

 

 

 

(63,904)

Copper

 

 

 

 

 

 

(409)

 

 

 

 

(409)

 

(409)

 

 

 

 

(409)

 

 

 

 

 

Exclusion of Lucky Friday byproduct credits (8)

 

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

3,943

 

 

1,566

 

 

 

1,566

Total By-product credits

 

(65,851)

 

(22,317)

 

 

 

(88,168)

 

(53,935)

 

(20,291)

 

 

 

(74,226)

 

(231,060)

 

(77,343)

 

 

 

(308,403)

 

(217,245)

 

(47,561)

 

 

 

(264,806)

Cash Costs, After By-product Credits

 

$(11,148)

 

$10,264

 

$—

 

$—

 

$(884)

 

$1,726

 

$11,829

 

$—

 

$—

 

$13,555

 

$(456)

 

$36,199

 

$—

 

$—

 

$35,743

 

$24,628

 

$16,439

 

$—

 

$—

 

$41,067

AISC, After By-product Credits

 

$4,966

 

$22,881

 

$—

 

$9,437

 

$37,284

 

$13,070

 

$22,994

 

$—

 

$10,443

 

$46,507

 

$47,899

 

$76,558

 

$—

 

$46,937

 

$171,394

 

$69,452

 

$36,427

 

$—

 

$43,650

 

$149,529

Ounces produced

 

1,902

 

1,337

 

 

 

 

 

3,239

 

1,857

 

1,185

 

 

 

 

 

3,042

 

8,481

 

4,891

 

 

 

 

 

13,372

 

9,732

 

3,086

 

 

 

 

 

12,818

Exclusion of Lucky Friday ounces produced (8)

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

(253)

 

 

 

 

 

(253)

 

 

(103)

 

 

 

 

 

(103)

Divided by ounces produced

 

1,902

 

1,337

 

 

 

 

 

3,239

 

1,857

 

1,185

 

 

 

 

 

3,042

 

8,481

 

4,638

 

 

 

 

 

13,119

 

9,732

 

2,983

 

 

 

 

 

12,715

Cash Costs, Before By-product Credits, per Silver Ounce

 

$28.76

 

$24.37

 

 

 

 

 

$26.95

 

$29.97

 

$27.11

 

 

 

 

 

$28.86

 

$27.19

 

$24.48

 

 

 

 

 

$26.23

 

$24.85

 

$21.45

 

 

 

 

 

$24.06

By-product credits per ounce

 

(34.62)

 

(16.69)

 

 

 

 

 

(27.22)

 

(29.04)

 

(17.13)

 

 

 

 

 

(24.40)

 

(27.24)

 

(16.68)

 

 

 

 

 

(23.51)

 

(22.32)

 

(15.94)

 

 

 

 

 

(20.83)

Cash Costs, After By-product Credits, per Silver Ounce

 

$(5.86)

 

$7.68

 

 

 

 

 

$(0.27)

 

$0.93

 

$9.98

 

 

 

 

 

$4.46

 

$(0.05)

 

$7.80

 

 

 

 

 

$2.72

 

$2.53

 

$5.51

 

 

 

 

 

$3.23

AISC, Before By-product Credits, per Silver Ounce

 

$37.24

 

$33.81

 

 

 

 

 

$38.73

 

$36.08

 

$36.53

 

 

 

 

 

$39.69

 

$32.89

 

$33.18

 

 

 

 

 

$36.57

 

$29.46

 

$28.15

 

 

 

 

 

$32.59

By-product credits per ounce

 

(34.62)

 

(16.69)

 

 

 

 

 

(27.22)

 

(29.04)

 

(17.13)

 

 

 

 

 

(24.40)

 

(27.24)

 

(16.68)

 

 

 

 

 

(23.51)

 

(22.32)

 

(15.94)

 

 

 

 

 

(20.83)

AISC, After By-product Credits, per Silver Ounce

 

$2.62

 

$17.12

 

 

 

 

 

$11.51

 

$7.04

 

$19.40

 

 

 

 

 

$15.29

 

$5.65

 

$16.50

 

 

 

 

 

$13.06

 

$7.14

 

$12.21

 

 

 

 

 

$11.76

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2024

 

 

Three Months Ended September 30, 2024

 

 

Twelve Months Ended December 31, 2024

 

 

Twelve Months Ended December 31, 2023

 

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

Total cost of sales

 

$

51,734

 

 

$

6,187

 

 

$

57,921

 

 

$

46,280

 

 

$

6,827

 

 

$

53,107

 

 

$

223,614

 

 

$

20,527

 

 

$

244,141

 

 

$

221,341

 

 

$

6,339

 

 

$

227,680

 

Depreciation, depletion and amortization

 

 

(10,777

)

 

 

 

 

 

(10,777

)

 

 

(12,097

)

 

 

 

 

 

(12,097

)

 

 

(72,835

)

 

 

 

 

 

(72,835

)

 

 

(66,037

)

 

 

(140

)

 

 

(66,177

)

Treatment costs

 

 

41

 

 

 

 

 

 

41

 

 

 

36

 

 

 

 

 

 

36

 

 

 

153

 

 

 

 

 

 

153

 

 

 

1,109

 

 

 

 

 

 

1,109

 

Change in product inventory

 

 

(96

)

 

 

 

 

 

(96

)

 

 

2,176

 

 

 

 

 

 

2,176

 

 

 

3,269

 

 

 

 

 

 

3,269

 

 

 

(2,913

)

 

 

 

 

 

(2,913

)

Reclamation and other costs

 

 

(201

)

 

 

 

 

 

(201

)

 

 

(207

)

 

 

 

 

 

(207

)

 

 

(823

)

 

 

 

 

 

(823

)

 

 

(871

)

 

 

 

 

 

(871

)

Exclusion of Casa Berardi cash costs (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,827

)

 

 

(6,827

)

 

 

 

 

 

 

 

 

 

 

 

(2,851

)

 

 

 

 

 

(2,851

)

Exclusion of Nevada and Other costs

 

 

 

 

 

(6,187

)

 

 

(6,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,527

)

 

 

(20,527

)

 

 

 

 

 

(6,199

)

 

 

(6,199

)

Cash Costs, Before By-product Credits (1)

 

 

40,701

 

 

 

 

 

 

40,701

 

 

 

36,188

 

 

 

 

 

 

36,188

 

 

 

153,378

 

 

 

 

 

 

153,378

 

 

 

149,778

 

 

 

 

 

 

149,778

 

Reclamation and other costs

 

 

201

 

 

 

 

 

 

201

 

 

 

207

 

 

 

 

 

 

207

 

 

 

823

 

 

 

 

 

 

823

 

 

 

871

 

 

 

 

 

 

871

 

Sustaining capital

 

 

5,381

 

 

 

 

 

 

5,381

 

 

 

6,054

 

 

 

 

 

 

6,054

 

 

 

18,963

 

 

 

 

 

 

18,963

 

 

 

34,971

 

 

 

 

 

 

34,971

 

AISC, Before By-product Credits (1)

 

 

46,283

 

 

 

 

 

 

46,283

 

 

 

42,449

 

 

 

 

 

 

42,449

 

 

 

173,164

 

 

 

 

 

 

173,164

 

 

 

185,620

 

 

 

 

 

 

185,620

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver

 

 

(194

)

 

 

 

 

 

(194

)

 

 

(163

)

 

 

 

 

 

(163

)

 

 

(683

)

 

 

 

 

 

(683

)

 

 

(522

)

 

 

 

 

 

(522

)

Total By-product credits

 

 

(194

)

 

 

 

 

 

(194

)

 

 

(163

)

 

 

 

 

 

(163

)

 

 

(683

)

 

 

 

 

 

(683

)

 

 

(522

)

 

 

 

 

 

(522

)

Cash Costs, After By-product Credits

 

$

40,507

 

 

$

 

 

$

40,507

 

 

$

36,025

 

 

$

 

 

$

36,025

 

 

$

152,695

 

 

$

 

 

$

152,695

 

 

$

149,256

 

 

$

 

 

$

149,256

 

AISC, After By-product Credits

 

$

46,089

 

 

$

 

 

$

46,089

 

 

$

42,286

 

 

$

 

 

$

42,286

 

 

$

172,481

 

 

$

 

 

$

172,481

 

 

$

185,098

 

 

$

 

 

$

185,098

 

Divided by gold ounces produced

 

 

21

 

 

 

 

 

 

21

 

 

 

21

 

 

 

 

 

 

21

 

 

 

87

 

 

 

 

 

 

87

 

 

 

90

 

 

 

 

 

 

90

 

Cash Costs, Before By-product Credits, per Gold Ounce

 

$

1,945

 

 

$

 

 

$

1,945

 

 

$

1,762

 

 

$

 

 

$

1,762

 

 

$

1,770

 

 

$

 

 

$

1,770

 

 

$

1,658

 

 

$

 

 

$

1,658

 

By-product credits per ounce

 

 

(9

)

 

 

 

 

 

(9

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(6

)

 

 

 

 

 

(6

)

Cash Costs, After By-product Credits, per Gold Ounce

 

$

1,936

 

 

$

 

 

$

1,936

 

 

$

1,754

 

 

$

 

 

$

1,754

 

 

$

1,762

 

 

$

 

 

$

1,762

 

 

$

1,652

 

 

$

 

 

$

1,652

 

AISC, Before By-product Credits, per Gold Ounce

 

$

2,212

 

 

$

 

 

$

2,212

 

 

$

2,067

 

 

$

 

 

$

2,067

 

 

$

1,998

 

 

$

 

 

$

1,998

 

 

$

2,054

 

 

$

 

 

$

2,054

 

By-product credits per ounce

 

 

(9

)

 

 

 

 

 

(9

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(6

)

 

 

 

 

 

(6

)

AISC, After By-product Credits, per Gold Ounce

 

$

2,203

 

 

$

 

 

$

2,203

 

 

$

2,059

 

 

$

 

 

$

2,059

 

 

$

1,990

 

 

$

 

 

$

1,990

 

 

$

2,048

 

 

$

 

 

$

2,048

 

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2024

 

 

Three Months Ended September 30, 2024

 

 

Twelve Months Ended December 31, 2024

 

 

Twelve Months Ended December 31, 2023 (5)

 

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

Total cost of sales

 

$

123,400

 

 

$

57,921

 

 

$

181,321

 

 

$

132,692

 

 

$

53,107

 

 

$

185,799

 

 

$

487,574

 

 

$

244,141

 

 

$

731,715

 

 

$

379,598

 

 

$

227,680

 

 

$

607,278

 

Depreciation, depletion and amortization

 

 

(29,079

)

 

 

(10,777

)

 

 

(39,856

)

 

 

(28,847

)

 

 

(12,097

)

 

 

(40,944

)

 

 

(110,635

)

 

 

(72,835

)

 

 

(183,470

)

 

$

(82,597

)

 

 

(66,177

)

 

 

(148,774

)

Treatment costs

 

 

9,348

 

 

 

41

 

 

 

9,389

 

 

 

9,612

 

 

 

36

 

 

 

9,648

 

 

 

40,722

 

 

 

153

 

 

 

40,875

 

 

$

53,038

 

 

 

1,109

 

 

 

54,147

 

Change in product inventory

 

 

(1,345

)

 

 

(96

)

 

 

(1,441

)

 

 

(8,019

)

 

 

2,176

 

 

 

(5,843

)

 

 

(3,768

)

 

 

3,269

 

 

 

(499

)

 

$

(9,430

)

 

 

(2,913

)

 

 

(12,343

)

Reclamation and other costs

 

 

(3,271

)

 

 

(201

)

 

 

(3,472

)

 

 

(2,066

)

 

 

(207

)

 

 

(2,273

)

 

 

(7,287

)

 

 

(823

)

 

 

(8,110

)

 

$

(1,574

)

 

 

(871

)

 

 

(2,445

)

Exclusion of Lucky Friday cash costs (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,827

)

 

 

(6,827

)

 

 

(3,634

)

 

 

 

 

 

(3,634

)

 

 

(851

)

 

 

 

 

 

(851

)

Exclusion of Keno Hill cash costs (6)

 

 

(11,769

)

 

 

 

 

 

(11,769

)

 

 

(15,591

)

 

 

 

 

 

(15,591

)

 

 

(58,826

)

 

 

 

 

 

(58,826

)

 

 

(32,311

)

 

 

 

 

 

(32,311

)

Exclusion of Casa Berardi cash costs (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,851

)

 

 

(2,851

)

Exclusion of Nevada and Other costs

 

 

 

 

 

(6,187

)

 

 

(6,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,527

)

 

 

(20,527

)

 

 

 

 

 

(6,199

)

 

 

(6,199

)

Cash Costs, Before By-product Credits (1)

 

 

87,284

 

 

 

40,701

 

 

 

127,985

 

 

 

87,781

 

 

 

36,188

 

 

 

123,969

 

 

 

344,146

 

 

 

153,378

 

 

 

497,524

 

 

 

305,873

 

 

 

149,778

 

 

 

455,651

 

Reclamation and other costs

 

 

968

 

 

 

201

 

 

 

1,169

 

 

 

1,089

 

 

 

207

 

 

 

1,296

 

 

 

4,032

 

 

 

823

 

 

 

4,855

 

 

 

3,560

 

 

 

871

 

 

 

4,431

 

Sustaining capital

 

 

28,152

 

 

 

5,381

 

 

 

33,533

 

 

 

21,462

 

 

 

6,054

 

 

 

27,516

 

 

 

91,610

 

 

 

18,963

 

 

 

110,573

 

 

 

81,882

 

 

 

34,971

 

 

 

116,853

 

Exclusion of Lucky Friday sustaining costs (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,396

)

 

 

 

 

 

(5,396

)

 

 

(19,702

)

 

 

 

 

 

(19,702

)

General and administrative

 

 

9,048

 

 

 

 

 

 

9,048

 

 

 

10,401

 

 

 

 

 

 

10,401

 

 

 

45,405

 

 

 

 

 

 

45,405

 

 

 

42,722

 

 

 

 

 

 

42,722

 

AISC, Before By-product Credits (1)

 

 

125,452

 

 

 

46,283

 

 

 

171,735

 

 

 

120,733

 

 

 

42,449

 

 

 

163,182

 

 

 

479,797

 

 

 

173,164

 

 

 

652,961

 

 

 

414,335

 

 

 

185,620

 

 

 

599,955

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

 

(32,590

)

 

 

 

 

 

(32,590

)

 

 

(29,172

)

 

 

 

 

 

(29,172

)

 

 

(115,332

)

 

 

 

 

 

(115,332

)

 

 

(97,961

)

 

 

 

 

 

(97,961

)

Gold

 

 

(34,363

)

 

 

 

 

 

(34,363

)

 

 

(25,430

)

 

 

 

 

 

(25,430

)

 

 

(115,189

)

 

 

 

 

 

(115,189

)

 

 

(104,507

)

 

 

 

 

 

(104,507

)

Lead

 

 

(21,215

)

 

 

 

 

 

(21,215

)

 

 

(19,215

)

 

 

 

 

 

(19,215

)

 

 

(81,416

)

 

 

 

 

 

(81,416

)

 

 

(63,904

)

 

 

 

 

 

(63,904

)

Silver

 

 

 

 

 

(194

)

 

 

(194

)

 

 

 

 

 

(163

)

 

 

(163

)

 

 

 

 

 

(683

)

 

 

(683

)

 

 

 

 

 

(522

)

 

 

(522

)

Copper

 

 

 

 

 

 

 

 

 

 

 

(409

)

 

 

 

 

 

(409

)

 

 

(409

)

 

 

 

 

 

(409

)

 

 

 

 

 

 

 

 

 

Exclusion of Lucky Friday by-product credits (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

 

 

 

3,943

 

 

 

1,566

 

 

 

 

 

 

1,566

 

Total By-product credits

 

 

(88,168

)

 

 

(194

)

 

 

(88,362

)

 

 

(74,226

)

 

 

(163

)

 

 

(74,389

)

 

 

(308,403

)

 

 

(683

)

 

 

(309,086

)

 

 

(264,806

)

 

 

(522

)

 

 

(265,328

)

Cash Costs, After By-product Credits

 

$

(884

)

 

$

40,507

 

 

$

39,623

 

 

$

13,555

 

 

$

36,025

 

 

$

49,580

 

 

$

35,743

 

 

$

152,695

 

 

$

188,438

 

 

$

41,067

 

 

$

149,256

 

 

$

190,323

 

AISC, After By-product Credits

 

$

37,284

 

 

$

46,089

 

 

$

83,373

 

 

$

46,507

 

 

$

42,286

 

 

$

88,793

 

 

$

171,394

 

 

$

172,481

 

 

$

343,875

 

 

$

149,529

 

 

$

185,098

 

 

$

334,627

 

Ounces produced

 

 

3,239

 

 

 

21

 

 

 

 

 

 

3,042

 

 

 

21

 

 

 

 

 

 

13,372

 

 

 

87

 

 

 

 

 

 

12,818

 

 

 

90

 

 

 

 

Exclusion of Lucky Friday ounces produced (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(253

)

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

Divided by ounces produced

 

 

3,239

 

 

 

21

 

 

 

 

 

 

3,042

 

 

 

21

 

 

 

 

 

 

13,119

 

 

 

87

 

 

 

 

 

 

12,715

 

 

 

90

 

 

 

 

Cash Costs, Before By-product Credits, per Ounce

 

$

26.95

 

 

$

1,945

 

 

 

 

 

$

28.86

 

 

$

1,762

 

 

 

 

 

$

26.23

 

 

$

1,770

 

 

 

 

 

$

24.06

 

 

$

1,658

 

 

 

 

By-product credits per ounce

 

 

(27.22

)

 

 

(9

)

 

 

 

 

 

(24.40

)

 

 

(8

)

 

 

 

 

 

(23.51

)

 

 

(8

)

 

 

 

 

 

(20.83

)

 

 

(6

)

 

 

 

Cash Costs, After By-product Credits, per Ounce

 

$

(0.27

)

 

$

1,936

 

 

 

 

 

$

4.46

 

 

$

1,754

 

 

 

 

 

$

2.72

 

 

$

1,762

 

 

 

 

 

$

3.23

 

 

$

1,652

 

 

 

 

AISC, Before By-product Credits, per Ounce

 

$

38.73

 

 

$

2,212

 

 

 

 

 

$

39.69

 

 

$

2,067

 

 

 

 

 

$

36.57

 

 

$

1,998

 

 

 

 

 

$

32.59

 

 

$

2,054

 

 

 

 

By-product credits per ounce

 

 

(27.22

)

 

 

(9

)

 

 

 

 

 

(24.40

)

 

 

(8

)

 

 

 

 

 

(23.51

)

 

 

(8

)

 

 

 

 

 

(20.83

)

 

 

(6

)

 

 

 

AISC, After By-product Credits, per Ounce

 

$

11.51

 

 

 

2,203

 

 

 

 

 

$

15.29

 

 

 

2,059

 

 

 

 

 

$

13.06

 

 

 

1,990

 

 

 

 

 

$

11.76

 

 

 

2,048

 

 

 

 

In thousands (except per ounce amounts)

Three Months Ended June 30, 2024 (5)

 

Three Months Ended March 31, 2024 (5)

 

Three Months Ended December 31, 2023 (5)

 

 

Greens Creek

 

Lucky Friday

 

Keno Hill

 

Corporate (2)

 

Total Silver

 

Greens Creek

 

Lucky Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

 

Greens Creek

 

Lucky Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

 

Total cost of sales

$

56,786

 

$

37,523

 

$

28,950

 

$

 

$

123,259

 

$

69,857

 

$

27,519

 

$

10,847

 

$

 

$

108,223

 

$

70,231

 

$

3,117

 

$

17,936

 

$

 

$

91,284

 

Depreciation, depletion and amortization

 

(11,316

)

 

(10,708

)

 

(4,729

)

 

 

 

(26,753

)

 

(14,443

)

 

(7,911

)

 

(3,602

)

 

 

 

(25,956

)

 

(15,438

)

 

(584

)

 

(2,068

)

 

 

 

(18,090

)

Treatment costs

 

6,069

 

 

2,746

 

 

 

 

 

 

8,815

 

 

9,724

 

 

3,223

 

 

 

 

 

 

12,947

 

 

9,873

 

 

149

 

 

(76

)

 

 

 

9,946

 

Change in product inventory

 

7,296

 

 

(115

)

 

 

 

 

 

7,181

 

 

(2,196

)

 

611

 

 

 

 

 

 

(1,585

)

 

(1,787

)

 

(1,851

)

 

 

 

 

 

(3,638

)

Reclamation and other costs

 

(882

)

 

(311

)

 

 

 

 

 

(1,193

)

 

(655

)

 

(102

)

 

 

 

 

 

(757

)

 

(534

)

 

 

 

 

 

 

 

(534

)

Exclusion of Lucky Friday cash costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,634

)

 

 

 

 

 

(3,634

)

 

 

 

(831

)

 

 

 

 

 

(831

)

Exclusion of Keno Hill cash costs (4)

 

 

 

 

 

(24,221

)

 

 

 

(24,221

)

 

 

 

 

 

(7,245

)

 

 

 

(7,245

)

 

 

 

 

 

(15,792

)

 

 

 

(15,792

)

Cash Costs, Before By-product Credits (1)

 

57,953

 

 

29,135

 

 

 

 

 

 

87,088

 

 

62,287

 

 

19,706

 

 

 

 

 

 

81,993

 

 

62,345

 

 

 

 

 

 

 

 

62,345

 

Reclamation and other costs

 

785

 

 

183

 

 

 

 

 

 

968

 

 

785

 

 

222

 

 

 

 

 

 

1,007

 

 

723

 

 

 

 

 

 

 

 

723

 

Sustaining capital

 

10,911

 

 

9,517

 

 

 

 

1,035

 

 

21,463

 

 

8,416

 

 

12,051

 

 

 

 

66

 

 

20,533

 

 

15,249

 

 

14,768

 

 

 

 

97

 

 

30,114

 

Exclusion of Lucky Friday sustaining costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,396

)

 

 

 

 

 

(5,396

)

 

 

 

(14,768

)

 

 

 

 

 

(14,768

)

General and administrative

 

 

 

 

 

 

 

14,740

 

 

14,740

 

 

 

 

 

 

 

 

11,216

 

 

11,216

 

 

 

 

 

 

 

 

12,273

 

 

12,273

 

AISC, Before By-product Credits (1)

 

69,649

 

 

38,835

 

 

 

 

15,775

 

 

124,259

 

 

71,488

 

 

26,583

 

 

 

 

11,282

 

 

109,353

 

 

78,317

 

 

 

 

 

 

12,370

 

 

90,687

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

(21,873

)

 

(6,706

)

 

 

 

 

 

(28,579

)

 

(20,206

)

 

(4,785

)

 

 

 

 

 

(24,991

)

 

(18,499

)

 

(223

)

 

 

 

 

 

(18,722

)

Gold

 

(28,844

)

 

 

 

 

 

 

 

(28,844

)

 

(26,551

)

 

 

 

 

 

 

 

(26,551

)

 

(25,418

)

 

 

 

 

 

 

 

(25,418

)

Lead

 

(6,818

)

 

(15,466

)

 

 

 

 

 

(22,284

)

 

(6,980

)

 

(11,720

)

 

 

 

 

 

(18,700

)

 

(7,282

)

 

(667

)

 

 

 

 

 

(7,949

)

Copper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusion of Lucky Friday byproduct credits (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

 

 

 

3,943

 

 

 

 

890

 

 

 

 

 

 

890

 

Total By-product credits

 

(57,535

)

 

(22,172

)

 

 

 

 

 

(79,707

)

 

(53,737

)

 

(12,562

)

 

 

 

 

 

(66,299

)

 

(51,199

)

 

 

 

 

 

 

 

(51,199

)

Cash Costs, After By-product Credits

$

418

 

$

6,963

 

$

 

$

 

$

7,381

 

$

8,550

 

$

7,144

 

$

 

$

 

$

15,694

 

$

11,146

 

$

 

$

 

$

 

$

11,146

 

AISC, After By-product Credits

$

12,114

 

$

16,663

 

$

 

$

15,775

 

$

44,552

 

$

17,751

 

$

14,021

 

$

 

$

11,282

 

$

43,054

 

$

27,118

 

$

 

$

 

$

12,370

 

$

39,488

 

Ounces produced

 

2,244

 

 

1,308

 

 

 

 

 

 

3,552

 

 

2,479

 

 

1,061

 

 

 

 

 

 

3,540

 

 

2,260

 

 

62

 

 

 

 

 

 

2,322

 

Exclusion of Lucky Friday ounces produced (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

(253

)

 

 

 

 

 

(253

)

 

 

 

(62

)

 

 

 

 

 

(62

)

Divided by ounces produced

 

2,244

 

 

1,308

 

 

 

 

 

 

3,552

 

 

2,479

 

 

808

 

 

 

 

 

 

3,287

 

 

2,260

 

 

 

 

 

 

 

 

2,260

 

Cash Costs, Before By-product Credits, per Silver Ounce

$

25.83

 

$

22.27

 

 

 

 

 

$

24.52

 

$

25.13

 

$

24.41

 

 

 

 

 

$

24.95

 

$

27.59

 

N/A

 

 

 

 

 

$

27.59

 

By-product credits per ounce

 

(25.64

)

 

(16.95

)

 

 

 

 

 

(22.44

)

 

(21.68

)

 

(15.56

)

 

 

 

 

 

(20.17

)

 

(22.65

)

N/A

 

 

 

 

 

 

(22.65

)

Cash Costs, After By-product Credits, per Silver Ounce

$

0.19

 

$

5.32

 

 

 

 

 

$

2.08

 

$

3.45

 

$

8.85

 

 

 

 

 

$

4.78

 

$

4.94

 

N/A

 

 

 

 

 

$

4.94

 

AISC, Before By-product Credits, per Silver Ounce

$

31.04

 

$

29.69

 

 

 

 

 

$

34.98

 

$

28.84

 

$

32.92

 

 

 

 

 

$

33.27

 

$

34.65

 

N/A

 

 

 

 

 

$

40.13

 

By-product credits per ounce

 

(25.64

)

 

(16.95

)

 

 

 

 

 

(22.44

)

 

(21.68

)

 

(15.56

)

 

 

 

 

 

(20.17

)

 

(22.65

)

N/A

 

 

 

 

 

 

(22.65

)

AISC, After By-product Credits, per Silver Ounce

$

5.40

 

$

12.74

 

 

 

 

 

$

12.54

 

$

7.16

 

$

17.36

 

 

 

 

 

$

13.10

 

$

12.00

 

N/A

 

 

 

 

 

$

17.48

 

In thousands (except per ounce amounts)

 

Three Months Ended June 30, 2024 (5)

 

 

Three Months Ended March 31, 2024 (5)

 

 

Three Months Ended December 31, 2023 (5)

 

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

 

Casa Berardi

 

 

Other (4)

 

 

Total Gold and Other

 

Total cost of sales

 

$

67,340

 

 

$

3,628

 

 

$

70,968

 

 

$

58,260

 

 

$

3,885

 

 

$

62,145

 

 

$

58,945

 

 

$

3,596

 

 

$

62,541

 

Depreciation, depletion and amortization

 

 

(27,010

)

 

 

 

 

 

(27,010

)

 

 

(22,951

)

 

 

 

 

 

(22,951

)

 

 

(22,749

)

 

 

2

 

 

 

(22,747

)

Treatment costs

 

 

52

 

 

 

 

 

 

52

 

 

 

24

 

 

 

 

 

 

24

 

 

 

37

 

 

 

 

 

 

37

 

Change in product inventory

 

 

(550

)

 

 

 

 

 

(550

)

 

 

1,739

 

 

 

 

 

 

1,739

 

 

 

2,432

 

 

 

 

 

 

2,432

 

Reclamation and other costs

 

 

(206

)

 

 

 

 

 

(206

)

 

 

(209

)

 

 

 

 

 

(209

)

 

 

(216

)

 

 

 

 

 

(216

)

Exclusion of Casa Berardi cash costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusion of Nevada and Other costs

 

 

 

 

 

(3,628

)

 

 

(3,628

)

 

 

 

 

 

(3,885

)

 

 

(3,885

)

 

 

 

 

 

(3,598

)

 

 

(3,598

)

Cash Costs, Before By-product Credits (1)

 

 

39,626

 

 

 

 

 

 

39,626

 

 

 

36,863

 

 

 

 

 

 

36,863

 

 

 

38,449

 

 

 

 

 

 

38,449

 

Reclamation and other costs

 

 

206

 

 

 

 

 

 

206

 

 

 

209

 

 

 

 

 

 

209

 

 

 

216

 

 

 

 

 

 

216

 

Sustaining capital

 

 

2,667

 

 

 

 

 

 

2,667

 

 

 

4,861

 

 

 

 

 

 

4,861

 

 

 

5,796

 

 

 

 

 

 

5,796

 

AISC, Before By-product Credits (1)

 

 

42,499

 

 

 

 

 

 

42,499

 

 

 

41,933

 

 

 

 

 

 

41,933

 

 

 

44,461

 

 

 

 

 

 

44,461

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver

 

 

(183

)

 

 

 

 

 

(183

)

 

 

(143

)

 

 

 

 

 

(143

)

 

 

(132

)

 

 

 

 

 

(132

)

Total By-product credits

 

 

(183

)

 

 

 

 

 

(183

)

 

 

(143

)

 

 

 

 

 

(143

)

 

 

(132

)

 

 

 

 

 

(132

)

Cash Costs, After By-product Credits

 

$

39,443

 

 

$

 

 

$

39,443

 

 

$

36,720

 

 

$

 

 

$

36,720

 

 

$

38,317

 

 

 

 

 

$

38,317

 

AISC, After By-product Credits

 

$

42,316

 

 

$

 

 

$

42,316

 

 

$

41,790

 

 

$

 

 

$

41,790

 

 

$

44,329

 

 

 

 

 

$

44,329

 

Divided by gold ounces produced

 

 

23

 

 

 

 

 

 

23

 

 

 

22

 

 

 

 

 

 

22

 

 

 

23

 

 

 

 

 

 

23

 

Cash Costs, Before By-product Credits, per Gold Ounce

 

$

1,709

 

 

$

 

 

$

1,709

 

 

$

1,675

 

 

$

 

 

$

1,675

 

 

$

1,708

 

 

$

 

 

$

1,708

 

By-product credits per ounce

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(6

)

 

 

 

 

 

(6

)

 

 

(6

)

 

 

 

 

 

(6

)

Cash Costs, After By-product Credits, per Gold Ounce

 

$

1,701

 

 

$

 

 

$

1,701

 

 

$

1,669

 

 

$

 

 

$

1,669

 

 

$

1,702

 

 

$

 

 

$

1,702

 

AISC, Before By-product Credits, per Gold Ounce

 

$

1,833

 

 

$

 

 

$

1,833

 

 

$

1,905

 

 

$

 

 

$

1,905

 

 

$

1,975

 

 

$

 

 

$

1,975

 

By-product credits per ounce

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(6

)

 

 

 

 

 

(6

)

 

 

(6

)

 

 

 

 

 

(6

)

AISC, After By-product Credits, per Gold Ounce

 

$

1,825

 

 

$

 

 

$

1,825

 

 

$

1,899

 

 

$

 

 

$

1,899

 

 

$

1,969

 

 

$

 

 

$

1,969

 

In thousands (except per ounce amounts)

 

Three Months Ended June 30, 2024 (5)

 

 

Three Months Ended March 31, 2024 (5)

 

 

Three Months Ended December 31, 2023 (5)

 

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

 

Total Silver

 

 

Total Gold and Other

 

 

Total

 

Total cost of sales

 

$

123,259

 

 

$

70,968

 

 

$

194,227

 

 

$

108,223

 

 

$

62,145

 

 

$

170,368

 

 

$

91,284

 

 

$

62,541

 

 

$

153,825

 

Depreciation, depletion and amortization

 

 

(26,753

)

 

 

(27,010

)

 

 

(53,763

)

 

$

(25,956

)

 

 

(22,951

)

 

 

(48,907

)

 

 

(18,090

)

 

 

(22,747

)

 

 

(40,837

)

Treatment costs

 

 

8,815

 

 

 

52

 

 

 

8,867

 

 

$

12,947

 

 

 

24

 

 

 

12,971

 

 

 

9,946

 

 

 

37

 

 

 

9,983

 

Change in product inventory

 

 

7,181

 

 

 

(550

)

 

 

6,631

 

 

$

(1,585

)

 

 

1,739

 

 

 

154

 

 

 

(3,638

)

 

 

2,432

 

 

 

(1,206

)

Reclamation and other costs

 

 

(1,193

)

 

 

(206

)

 

 

(1,399

)

 

$

(757

)

 

 

(209

)

 

 

(966

)

 

 

(534

)

 

 

(216

)

 

 

(750

)

Exclusion of Keno Hill cash costs

 

 

(24,221

)

 

 

 

 

 

(24,221

)

 

 

(7,245

)

 

 

 

 

 

(7,245

)

 

 

(15,792

)

 

 

 

 

 

(15,792

)

Exclusion of Lucky Friday cash costs

 

 

 

 

 

 

 

 

 

 

 

(3,634

)

 

 

 

 

 

(3,634

)

 

 

(831

)

 

 

 

 

 

(831

)

Exclusion of Casa Berardi cash costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclusion of Nevada and Other costs

 

 

 

 

 

(3,628

)

 

 

(3,628

)

 

 

 

 

 

(3,885

)

 

 

(3,885

)

 

 

 

 

 

(3,598

)

 

 

(3,598

)

Cash Costs, Before By-product Credits (1)

 

 

87,088

 

 

 

39,626

 

 

 

126,714

 

 

 

81,993

 

 

 

36,863

 

 

 

118,856

 

 

 

62,345

 

 

 

38,449

 

 

 

100,794

 

Reclamation and other costs

 

 

968

 

 

 

206

 

 

 

1,174

 

 

 

1,007

 

 

 

209

 

 

 

1,216

 

 

 

723

 

 

 

216

 

 

 

939

 

Sustaining capital

 

 

21,463

 

 

 

2,667

 

 

 

24,130

 

 

 

20,533

 

 

 

4,861

 

 

 

25,394

 

 

 

30,114

 

 

 

5,796

 

 

 

35,910

 

Exclusion of Lucky Friday sustaining costs (5)

 

 

 

 

 

 

 

 

 

 

 

(5,396

)

 

 

 

 

 

(5,396

)

 

 

(14,768

)

 

 

 

 

 

(14,768

)

General and administrative

 

 

14,740

 

 

 

 

 

 

14,740

 

 

 

11,216

 

 

 

 

 

 

11,216

 

 

 

12,273

 

 

 

 

 

 

12,273

 

AISC, Before By-product Credits (1)

 

 

124,259

 

 

 

42,499

 

 

 

166,758

 

 

 

109,353

 

 

 

41,933

 

 

 

151,286

 

 

 

90,687

 

 

 

44,461

 

 

 

135,148

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

 

(28,579

)

 

 

 

 

 

(28,579

)

 

 

(24,991

)

 

 

 

 

 

(24,991

)

 

 

(18,722

)

 

 

 

 

 

(18,722

)

Gold

 

 

(28,844

)

 

 

 

 

 

(28,844

)

 

 

(26,551

)

 

 

 

 

 

(26,551

)

 

 

(25,418

)

 

 

 

 

 

(25,418

)

Lead

 

 

(22,284

)

 

 

 

 

 

(22,284

)

 

 

(18,700

)

 

 

 

 

 

(18,700

)

 

 

(7,949

)

 

 

 

 

 

(7,949

)

Copper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver

 

 

 

 

 

(183

)

 

 

(183

)

 

 

 

 

 

(143

)

 

 

(143

)

 

 

 

 

 

(132

)

 

 

(132

)

Exclusion of Lucky Friday byproduct credits (5)

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

 

 

 

3,943

 

 

890

 

 

 

 

 

 

890

 

Total By-product credits

 

 

(79,707

)

 

 

(183

)

 

 

(79,890

)

 

 

(66,299

)

 

 

(143

)

 

 

(66,442

)

 

 

(51,199

)

 

 

(132

)

 

 

(51,331

)

Cash Costs, After By-product Credits

 

$

7,381

 

 

$

39,443

 

 

$

46,824

 

 

$

15,694

 

 

$

36,720

 

 

$

52,414

 

 

$

11,146

 

 

$

38,317

 

 

$

49,463

 

AISC, After By-product Credits

 

$

44,552

 

 

$

42,316

 

 

$

86,868

 

 

$

43,054

 

 

$

41,790

 

 

$

84,844

 

 

$

39,488

 

 

$

44,329

 

 

$

83,817

 

Divided by ounces produced

 

 

3,552

 

 

 

23

 

 

 

 

 

 

3,287

 

 

 

22

 

 

 

 

 

 

2,260

 

 

 

23

 

 

 

 

Cash Costs, Before By-product Credits, per Ounce

 

$

24.52

 

 

$

1,709

 

 

 

 

 

$

24.95

 

 

 

1,675

 

 

 

 

 

$

27.59

 

 

$

1,708

 

 

 

 

By-product credits per ounce

 

 

(22.44

)

 

 

(8

)

 

 

 

 

 

(20.17

)

 

 

(6

)

 

 

 

 

 

(22.65

)

 

 

(6

)

 

 

 

Cash Costs, After By-product Credits, per Ounce

 

$

2.08

 

 

$

1,701

 

 

 

 

 

$

4.78

 

 

$

1,669

 

 

 

 

 

$

4.94

 

 

$

1,702

 

 

 

 

AISC, Before By-product Credits, per Ounce

 

$

34.98

 

 

$

1,833

 

 

 

 

 

$

33.27

 

 

$

1,905

 

 

 

 

 

$

40.13

 

 

$

1,975

 

 

 

 

By-product credits per ounce

 

 

(22.44

)

 

 

(8

)

 

 

 

 

 

(20.17

)

 

 

(6

)

 

 

 

 

 

(22.65

)

 

 

(6

)

 

 

 

AISC, After By-product Credits, per Ounce

 

$

12.54

 

 

$

1,825

 

 

 

 

 

$

13.10

 

 

$

1,899

 

 

 

 

 

$

17.48

 

 

$

1,969

 

 

 

 

(1)

Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs.

(2)

AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital.

(3)

During the three months ended March 31, 2023, the Company completed the necessary studies to conclude usage of the F-160 pit as a tailings storage facility after mining is complete. As a result, a portion of the mining costs have been excluded from Cash Costs, Before By-product Credits and AISC, Before By-product Credits.

(4)

Other includes $20.5 million of sales and total cost of sales for the year ended December 31, 2024 and $5.3 million of sales and total cost of sales for the year ended December 31, 2023, related to the environmental services business acquired as part of the Alexco acquisition.

(5)

Prior year presentation has been adjusted to conform with current year presentation to eliminate exploration costs from the calculation of AISC, Before By-product Credits as exploration is an activity directed at the Corporate level to find new mineral reserve and resource deposits, and therefore we believe it is inappropriate to include exploration costs in the calculation of AISC, Before By-product Credits for a specific mining operation.

(6)

Keno Hill is in the ramp-up phase of production and is excluded from the calculation of total cost of sales, Cash Costs, Before By-product Credits, Cash Costs, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.

(7)

Casa Berardi operations were suspended in June 2023 in response to the directive of the Quebec Ministry of Natural Resources and Forests as a result of fires in the region. Suspension costs amounted to $2.2 million for the year ended December 31, 2023, and are excluded from the calculation of total cost of sales, Cash Costs, Before By-product Credits, Cash Costs, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.

(8)

Lucky Friday operations were suspended in August 2023 following the underground fire in the #2 shaft secondary egress. The portion of cash costs, sustaining costs, by-product credits, and silver production incurred since the suspension are excluded from the calculation of total cost of sales, Cash Costs, Before By-product Credits, Cash Costs, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.

2025 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures

In thousands (except per ounce amounts)

 

Estimate for Twelve Months Ended December 31, 2025

 

 

 

Greens Creek

 

 

Lucky Friday

 

 

Corporate(2)

 

 

 

Total Silver

 

 

 

Casa Berardi

 

 

 

Total Gold

 

Cost of sales and other direct production costs and depreciation, depletion and amortization

 

$

289,000

 

 

$

135,000

 

 

$

 

 

 

$

424,000

 

 

 

$

165,500

 

 

 

$

165,500

 

Depreciation, depletion and amortization

 

 

(59,000

)

 

 

(36,400

)

 

 

 

 

 

 

(95,400

)

 

 

 

(37,700

)

 

 

 

(37,700

)

Treatment costs

 

 

14,000

 

 

 

10,000

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

 

 

 

Change in product inventory

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other costs

 

 

1,000

 

 

 

300

 

 

 

 

 

 

 

1,300

 

 

 

 

(1,400

)

 

 

 

(1,400

)

Cash Costs, Before By-product Credits (1)

 

 

245,000

 

 

 

108,900

 

 

 

 

 

 

 

353,900

 

 

 

 

126,400

 

 

 

 

126,400

 

Reclamation and other costs

 

 

3,000

 

 

 

1,000

 

 

 

 

 

 

 

4,000

 

 

 

 

1,700

 

 

 

 

1,700

 

Sustaining capital

 

 

54,000

 

 

 

62,000

 

 

 

5,600

 

 

 

 

121,600

 

 

 

 

17,500

 

 

 

 

17,500

 

General and administrative

 

 

 

 

 

 

 

 

50,000

 

 

 

 

50,000

 

 

 

 

 

 

 

 

 

AISC, Before By-product Credits (1)

 

 

302,000

 

 

 

171,900

 

 

 

55,600

 

 

 

 

529,500

 

 

 

 

145,600

 

 

 

 

145,600

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

 

(96,000

)

 

 

(33,000

)

 

 

 

 

 

 

(129,000

)

 

 

 

 

 

 

 

 

Gold

 

 

(106,000

)

 

 

 

 

 

 

 

 

 

(106,000

)

 

 

 

 

 

 

 

 

Lead

 

 

(23,500

)

 

 

(55,000

)

 

 

 

 

 

 

(78,500

)

 

 

 

 

 

 

 

 

Silver

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(500

)

 

 

 

(500

)

Total By-product credits

 

 

(225,500

)

 

 

(88,000

)

 

 

 

 

 

 

(313,500

)

 

 

 

(500

)

 

 

 

(500

)

Cash Costs, After By-product Credits

 

$

19,500

 

 

$

20,900

 

 

$

 

 

 

$

40,400

 

 

 

$

125,900

 

 

 

$

125,900

 

AISC, After By-product Credits

 

$

76,500

 

 

$

83,900

 

 

$

55,600

 

 

 

$

216,000

 

 

 

$

145,100

 

 

 

$

145,100

 

Divided by silver ounces produced

 

 

8,450

 

 

 

4,900

 

 

 

 

 

 

 

13,350

 

 

 

 

79

 

 

 

 

79

 

Cash Costs, Before By-product Credits, per Silver Ounce

 

$

28.99

 

 

$

22.22

 

 

 

 

 

 

$

26.51

 

 

 

$

1,600

 

 

 

$

1,600

 

By-product credits per silver ounce

 

 

(26.69

)

 

 

(17.96

)

 

 

 

 

 

 

(23.48

)

 

 

 

(6

)

 

 

 

(6

)

Cash Costs, After By-product Credits, per Silver Ounce

 

$

2.30

 

 

$

4.26

 

 

 

 

 

 

$

3.03

 

 

 

$

1,594

 

 

 

$

1,594

 

AISC, Before By-product Credits, per Silver Ounce

 

$

35.74

 

 

$

35.08

 

 

 

 

 

 

$

39.66

 

 

 

$

1,843

 

 

 

$

1,843

 

By-product credits per silver ounce

 

 

(26.69

)

 

 

(17.96

)

 

 

 

 

 

 

(23.48

)

 

 

 

(6

)

 

 

 

(6

)

AISC, After By-product Credits, per Silver Ounce

 

$

9.05

 

 

$

17.12

 

 

 

 

 

 

$

16.18

 

 

 

$

1,837

 

 

 

$

1,837

 

 
(1)

Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs.

(2)

AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, and sustaining capital.

Reconciliation of Net Income (Loss ) (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)

This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income (loss) before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of assets, foreign exchange gains and losses, write down of property, plant and equipment, fair value adjustments, net, interest and other income, provisions for environmental matters, stock-based compensation, provisional price gains and losses, monetization of zinc and lead hedges and inventory adjustments. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net income (loss) and debt to adjusted EBITDA and net debt:

Dollars are in thousands

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY 2024

 

 

FY 2023

 

Net income (loss)

 

$

11,924

 

 

$

1,761

 

 

$

27,870

 

 

$

(5,753

)

 

$

(42,935

)

 

$

35,802

 

 

$

(84,217

)

Interest expense

 

 

13,784

 

 

 

10,901

 

 

 

12,505

 

 

 

12,644

 

 

 

12,133

 

 

 

49,834

 

 

 

43,319

 

Income and mining tax provision (benefit)

 

 

8,069

 

 

 

11,450

 

 

 

9,080

 

 

 

1,815

 

 

 

(5,682

)

 

 

30,414

 

 

 

1,222

 

Depreciation, depletion and amortization

 

 

41,206

 

 

 

44,118

 

 

 

53,921

 

 

 

51,226

 

 

 

51,967

 

 

 

190,471

 

 

 

163,672

 

Ramp-up and suspension costs

 

 

7,492

 

 

 

11,295

 

 

 

4,272

 

 

 

10,926

 

 

 

23,814

 

 

 

33,985

 

 

 

72,498

 

(Gain) loss on disposition of properties, plants, equipment, and mineral interests

 

 

(86

)

 

 

(31

)

 

 

(1,196

)

 

 

69

 

 

 

1,043

 

 

 

(1,244

)

 

 

849

 

Foreign exchange (gain) loss

 

 

(4,143

)

 

 

3,246

 

 

 

(2,673

)

 

 

(3,982

)

 

 

4,244

 

 

 

(7,552

)

 

 

3,810

 

Write down of property, plant and equipment

 

 

110

 

 

 

14,464

 

 

 

 

 

 

 

 

 

 

 

 

14,574

 

 

 

 

Fair value adjustments, net

 

 

9,008

 

 

 

(3,654

)

 

 

(5,002

)

 

 

1,852

 

 

 

(8,699

)

 

 

2,204

 

 

 

(2,925

)

Provisional price (gains) losses

 

 

(3,330

)

 

 

(5,080

)

 

 

(10,937

)

 

 

(3,533

)

 

 

(5,930

)

 

 

(22,880

)

 

 

(18,230

)

Provision for closed operations and environmental matters

 

 

3,162

 

 

 

1,542

 

 

 

1,153

 

 

 

986

 

 

 

1,164

 

 

 

6,843

 

 

 

7,575

 

Stock-based compensation

 

 

2,258

 

 

 

2,255

 

 

 

2,982

 

 

 

1,164

 

 

 

1,476

 

 

 

8,659

 

 

 

6,598

 

Inventory adjustments

 

 

1,633

 

 

 

178

 

 

 

2,225

 

 

 

7,671

 

 

 

4,487

 

 

 

11,707

 

 

 

20,819

 

Monetization of zinc and lead hedges

 

 

(4,025

)

 

 

(2,356

)

 

 

(2,125

)

 

 

(1,977

)

 

 

(3,753

)

 

 

(10,483

)

 

 

(4,447

)

Other

 

 

(504

)

 

 

(1,230

)

 

 

(1,180

)

 

 

(1,511

)

 

 

(422

)

 

 

(4,425

)

 

 

(1,744

)

Adjusted EBITDA

 

$

86,558

 

 

$

88,859

 

 

$

90,895

 

 

$

71,597

 

 

$

32,907

 

 

$

337,909

 

 

$

208,799

 

Total debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

550,713

 

 

$

662,815

 

Less: Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,868

 

 

 

106,374

 

Net debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

523,845

 

 

$

556,441

 

Net debt/LTM adjusted EBITDA (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.6

 

 

 

2.7

 

Reconciliation of Net Income (Loss) Applicable to Common Stockholders (GAAP) to Adjusted Net income (Loss) Applicable to Common Shareholders (non-GAAP)

This release refers to a non-GAAP measure of adjusted net income (loss) applicable to common stockholders and adjusted net income (loss) per share, which are indicators of our performance. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.

Dollars are in thousands

 

4Q-2024

 

 

3Q-2024

 

 

2Q-2024

 

 

1Q-2024

 

 

4Q-2023

 

 

FY-2024

 

 

FY-2023

 

Net loss applicable to common stockholders

 

$

11,786

 

 

$

1,623

 

 

$

27,732

 

 

$

(5,891

)

 

$

(43,073

)

 

$

35,250

 

 

$

(84,769

)

Adjusted for items below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustments, net

 

 

9,008

 

 

 

(3,654

)

 

 

(5,002

)

 

 

1,852

 

 

 

(8,699

)

 

 

2,204

 

 

 

(2,925

)

Provisional pricing (gains) losses

 

 

(3,330

)

 

 

(5,080

)

 

 

(10,937

)

 

 

(3,533

)

 

 

(5,930

)

 

 

(22,880

)

 

 

(18,230

)

Environmental accruals

 

 

1,881

 

 

 

 

 

 

 

 

 

 

 

 

200

 

 

 

1,881

 

 

 

2,952

 

Write down of property, plant and equipment

 

 

110

 

 

 

14,464

 

 

 

 

 

 

 

 

 

 

 

 

14,574

 

 

 

 

Foreign exchange loss (gain)

 

 

(4,143

)

 

 

3,246

 

 

 

(2,673

)

 

 

(3,982

)

 

 

4,244

 

 

 

(7,552

)

 

 

3,810

 

Ramp-up and suspension costs

 

 

9,567

 

 

 

13,679

 

 

 

5,538

 

 

 

14,523

 

 

 

27,568

 

 

 

43,307

 

 

 

76,252

 

(Gain) loss on disposition of properties, plants, equipment and mineral interests

 

 

(86

)

 

 

(31

)

 

 

(1,196

)

 

 

69

 

 

 

1,043

 

 

 

(1,244

)

 

 

849

 

Inventory adjustments

 

 

1,633

 

 

 

178

 

 

 

2,225

 

 

 

7,671

 

 

 

4,487

 

 

 

11,707

 

 

 

20,819

 

Monetization of zinc hedges

 

 

(4,025

)

 

 

(2,356

)

 

 

(2,125

)

 

 

(1,977

)

 

 

(3,753

)

 

 

(10,483

)

 

 

(4,447

)

Other

 

 

664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

664

 

 

 

 

Adjusted (loss) income applicable to common stockholders

 

$

23,065

 

 

$

22,069

 

 

$

13,562

 

 

$

8,732

 

 

$

(23,913

)

 

$

67,428

 

 

$

(5,689

)

Weighted average shares - basic

 

 

628,025

 

 

 

621,921

 

 

 

617,106

 

 

 

616,199

 

 

 

610,547

 

 

 

620,848

 

 

 

605,668

 

Weighted average shares - diluted

 

 

631,442

 

 

 

625,739

 

 

 

622,206

 

 

 

616,199

 

 

 

610,547

 

 

 

622,535

 

 

 

605,668

 

Basic adjusted net (loss) income per common stock (in cents)

 

 

0.04

 

 

 

0.03

 

 

 

0.02

 

 

 

0.01

 

 

 

(0.04

)

 

 

0.11

 

 

 

(0.01

)

Diluted adjusted net (loss) income per common stock (in cents)

 

 

0.04

 

 

 

0.03

 

 

 

0.02

 

 

 

0.01

 

 

 

(0.04

)

 

 

0.11

 

 

 

(0.01

)

Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)

This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to properties, plants, equipment and mineral interests. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:

Dollars are in thousands

 

Three Months Ended

December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash provided by operating activities

 

$

67,470

 

 

$

884

 

 

$

218,277

 

 

$

75,499

 

Less: Additions to properties, plants equipment and mineral interests

 

$

(60,784

)

 

$

(62,622

)

 

$

(214,492

)

 

$

(223,887

)

Free cash flow

 

$

6,686

 

 

$

(61,738

)

 

$

3,785

 

 

$

(148,388

)

Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants and equipment. Cash provided by operating activities for our silver operations, the Greens Creek and Lucky Friday operating segments, excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance.

Dollars are in thousands

 

Total Silver Operations

 

 

Years Ended

December 31,

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Cash provided by operating activities

 

$

992,487

 

 

$

317,861

 

 

$

214,883

 

 

$

188,434

 

 

$

271,309

 

 

Exploration

 

$

26,342

 

 

$

8,016

 

 

$

7,815

 

 

$

5,920

 

 

$

4,591

 

 

Less: Additions to properties, plants equipment and mineral interests

 

$

(347,924

)

 

$

(97,387

)

 

$

(108,879

)

 

$

(87,890

)

 

$

(53,768

)

 

Free cash flow

 

$

670,905

 

 

$

228,490

 

 

$

113,819

 

 

$

106,464

 

 

$

222,132

 

 

Table A

Hecla Mining Company - Reserves and Resources – 12/31/2024 (1)

Proven Reserves (1)

 

 

 

 

Silver

Gold

Lead

Zinc

Silver

Gold

Lead

Zinc

Asset

Location

Ownership

Tons (000)

(oz/ton)

(oz/ton)

%

%

(000 oz)

(000 oz)

Tons

Tons

Greens Creek (2,3)

United States

100.0%

9

7.6

0.07

2.4

6.5

70

1

220

600

Lucky Friday (2,4)

United States

100.0%

5,285

11.9

-

7.6

3.6

62,825

-

400,400

189,860

Casa Berardi Underground (2,5)

Canada

100.0%

87

-

0.15

-

-

-

13

-

-

Casa Berardi Open Pit (2,5)

Canada

100.0%

4,958

-

0.08

-

-

-

415

-

-

Keno Hill (2,6)

Canada

100.0%

13

28.1

-

3.0

1.6

364

-

380

200

Total

 

 

10,352

 

 

 

 

63,259

429

401,000

190,660

 

 

 

 

 

 

 

 

 

 

 

 

Probable Reserves (7)

 

 

 

 

Silver

Gold

Lead

Zinc

Silver

Gold

Lead

Zinc

Asset

Location

Ownership

Tons (000)

(oz/ton)

(oz/ton)

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

Greens Creek (2,3)

United States

100.0%

10,438

9.9

0.08

2.3

6.2

103,641

864

240,450

645,410

Lucky Friday (2,4)

United States

100.0%

790

11.4

-

7.6

3.1

9,011

-

60,210

24,620

Casa Berardi Underground (2,5)

Canada

100.0%

391

-

0.15

-

-

-

59

-

-

Casa Berardi Open Pit (2,5)

Canada

100.0%

10,457

-

0.08

-

-

-

804

-

-

Keno Hill (2,6)

Canada

100.0%

2,630

24.3

0.01

2.4

2.4

63,914

17

63,440

62,790

Total

 

 

24,706

 

 

 

 

176,566

1,744

364,100

732,820

 

 

 

 

 

 

 

 

 

 

 

 

Proven and Probable Reserves (1,7)

 

 

 

 

Silver

Gold

Lead

Zinc

Silver

Gold

Lead

Zinc

Asset

Location

Ownership

Tons (000)

(oz/ton)

(oz/ton)

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

Greens Creek (2,3)

United States

100.0%

10,447

9.9

0.08

2.3

6.2

103,711

865

240,670

646,010

Lucky Friday (2,4)

United States

100.0%

6,075

11.8

-

7.6

3.5

71,836

-

460,610

214,480

Casa Berardi Underground (2,5)

Canada

100.0%

478

-

0.15

-

-

-

72

-

-

Casa Berardi Open Pit (2,5)

Canada

100.0%

15,415

-

0.08

-

-

-

1,219

-

-

Keno Hill (2,6)

Canada

100.0%

2,643

24.3

0.01

2.4

2.4

64,278

17

63,820

62,990

Total

 

 

35,058

 

 

 

 

239,825

2,173

765,100

923,480

(1)

The term “reserve” means an estimate of tonnage and grade or quality of indicated and measured mineral resources that, in the opinion of the qualified person, can be the basis of an economically viable project.

 

More specifically, it is the economically mineable part of a measured or indicated mineral resource, which includes diluting materials and allowances for losses that may occur when the material is mined or extracted.

 

The term “proven reserves” means the economically mineable part of a measured mineral resource and can only result from conversion of a measured mineral resource. See footnotes 8 and 9 below.

(2)

Mineral reserves are based on $22/oz silver, $1,900/oz gold, $0.90/lb lead, $1.15/lb zinc, unless otherwise stated. All Mineral Reserves are reported in-situ with estimates of mining dilution and mining loss.

(3)

The reserve NSR cut-off values for Greens Creek is $230/ton for all zones; metallurgical recoveries (actual 2024): 79% for silver, 72% for gold, 81% for lead, and 89% for zinc.

(4)

The reserve NSR cut-off values for Lucky Friday are $225/ton for the 30 Vein and $236/ton for the Intermediate Veins; metallurgical recoveries (actual 2024): 94% for silver, 94% for lead, and 86% for zinc

(5)

The average reserve cut-off grades at Casa Berardi are 0.12 oz/ton gold (4.1 g/tonne) underground and 0.03 oz/ton gold (1.1 g/tonne) for open pit. Metallurgical recovery (actual 2024): 85% for gold; US$/CAD$ exchange rate: 1:1.35.

(6)

The reserve NSR cut-off value at Keno Hill is $235.20/ton (CAD$350/tonne), Metallurgical recovery (actual 2024): 97% for silver, 95% for lead, 87% for zinc; US$/CAD$ exchange rate: 1:1.35

(7)

The term “probable reserves” means the economically mineable part of an indicated and, in some cases, a measured mineral resource. See footnotes 9 and 10 below.

 

Totals may not represent the sum of parts due to rounding

 

 

Mineral Resources - 12/31/2024 (8) 

Measured Resources (9)

 

 

 

 

Silver

Gold

Lead

Zinc

Copper

Silver

Gold

Lead

Zinc

Copper

Asset

Location

Ownership

Tons (000)

(oz/ton)

(oz/ton)

%

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

(Tons)

Greens Creek (12,13)

United States

100.0%

-

-

-

-

-

-

-

-

-

-

-

Lucky Friday (12,14)

United States

100.0%

3,781

8.7

-

5.8

2.6

-

32,795

-

217,490

99,840

-

Casa Berardi Underground (12,15)

Canada

100.0%

1,486

-

0.20

-

-

-

-

300

-

-

-

Casa Berardi Open Pit (12,15)

Canada

100.0%

84

-

0.03

-

-

-

-

3

-

-

-

Keno Hill (12,16)

Canada

100.0%

-

-

-

-

-

-

-

-

-

-

-

San Sebastian - Oxide(17)

Mexico

100.0%

-

-

-

-

-

-

-

-

-

-

-

San Sebastian - Sulfide (17)

Mexico

100.0%

-

-

-

-

-

-

-

-

-

-

-

Fire Creek (18,19)

United States

100.0%

-

-

-

-

-

-

-

-

-

-

-

Hollister (18,20)

United States

100.0%

19

4.7

0.57

-

-

-

88

11

-

-

-

Midas (18,21)

United States

100.0%

2

7.1

0.62

-

-

-

15

1

-

-

-

Heva (22)

Canada

100.0%

-

-

-

-

-

-

-

-

-

-

-

Hosco (22)

Canada

100.0%

-

-

-

-

-

-

-

-

-

-

-

Star (12,23)

United States

100.0%

-

-

-

-

-

-

-

-

-

-

-

Rackla - Tiger Open Pit (29)

Canada

100.0%

881

-

0.09

-

-

-

-

75

-

-

-

Rackla - Tiger Underground (29)

Canada

100.0%

32

-

0.06

-

-

-

-

2

-

-

-

Rackla - Osiris Open Pit (30)

Canada

100.0%

-

-

-

-

-

-

-

-

-

-

-

Rackla - Osiris Underground (30)

Canada

100.0%

-

-

-

-

-

-

-

-

-

-

-

Total

 

 

6,285

 

 

 

 

 

32,898

392

217,490

99,840

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indicated Resources (10)

 

 

 

 

Silver

Gold

Lead

Zinc

Copper

Silver

Gold

Lead

Zinc

Copper

Asset

Location

Ownership

Tons

(000)

(oz/ton)

(oz/ton)

%

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

(Tons)

Greens Creek (12,13)

United States

100.0%

7,619

14.1

0.10

3.0

8.0

-

107,226

760

227,360

607,600

-

Lucky Friday (12,14)

United States

100.0%

845

8.7

-

6.6

2.3

-

7,350

-

55,890

19,700

-

Casa Berardi Underground (12,15)

Canada

100.0%

3,522

-

0.17

-

-

-

-

594

-

-

-

Casa Berardi Open Pit (12,15)

Canada

100.0%

126

-

0.03

-

-

-

-

4

-

-

-

Keno Hill (12,16)

Canada

100.0%

1,050

13.7

0.01

1.1

2.1

-

14,431

12

11,610

22,460

-

San Sebastian - Oxide (17)

Mexico

100.0%

1,233

6.6

0.10

-

-

-

8,146

121

-

-

-

San Sebastian - Sulfide (17)

Mexico

100.0%

1,164

5.3

0.01

2.0

3.1

1.3

6,211

15

23,500

35,900

15,240

Fire Creek (18,19)

United States

100.0%

197

0.8

0.37

-

-

-

162

73

-

-

-

Hollister (18,20)

United States

100.0%

74

1.8

0.56

-

-

-

134

41

-

-

-

Midas (18,21)

United States

100.0%

95

5.4

0.40

-

-

-

514

38

-

-

-

Heva (22)

Canada

100.0%

1,208

-

0.05

-

-

-

-

62

-

-

-

Hosco (22)

Canada

100.0%

32,152

-

0.03

-

-

-

-

1,097

-

-

-

Star (12,23)

United States

100.0%

834

3.4

-

7.2

8.5

-

2,820

-

60,120

70,450

-

Rackla - Tiger Open Pit (29)

Canada

100.0%

3,116

-

0.10

-

-

-

-

311

-

-

-

Rackla - Tiger Underground (29)

Canada

100.0%

960

-

0.08

-

-

-

-

76

-

-

-

Rackla - Osiris Open Pit (30)

Canada

100.0%

4,843

-

0.12

-

-

-

-

577

-

-

-

Rackla - Osiris Underground (30)

Canada

100.0%

927

-

0.13

-

-

-

-

123

-

-

-

Total

 

 

59,965

 

 

 

 

 

146,994

3,904

378,480

756,110

15,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured & Indicated Resources

 

 

 

 

Silver

Gold

Lead

Zinc

Copper

Silver

Gold

Lead

Zinc

Copper

Asset

Location

Ownership

Tons

(000)

(oz/ton)

(oz/ton)

%

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

(Tons)

Greens Creek (12,13)

United States

100.0%

7,619

14.1

0.10

3.0

8.0

-

107,226

760

227,360

607,600

-

Lucky Friday(12,14)

United States

100.0%

4,627

8.7

-

6.2

2.5

-

40,145

-

273,380

119,540

-

Casa Berardi Underground(12,15)

Canada

100.0%

5,007

-

0.18

-

-

-

-

895

-

-

-

Casa Berardi Open Pit (12,15)

Canada

100.0%

210

-

0.03

-

-

-

-

6

-

-

-

Keno Hill (12,16)

Canada

100.0%

1,050

13.7

0.01

1.1

2.1

-

14,431

12

11,610

22,460

-

San Sebastian - Oxide (17)

Mexico

100.0%

1,233

6.6

0.10

-

-

-

8,146

121

-

-

-

San Sebastian - Sulfide (17)

Mexico

100.0%

1,164

5.3

0.01

2.0

3.1

1.3

6,211

15

23,500

35,900

15,240

Fire Creek (18,19)

United States

100.0%

197

0.8

0.37

-

-

-

162

73

-

-

-

Hollister(18,20)

United States

100.0%

93

2.4

0.56

-

-

-

223

52

-

-

-

Midas(18,21)

United States

100.0%

97

5.5

0.40

-

-

-

529

39

-

-

-

Heva (22)

Canada

100.0%

1,208

-

0.05

-

-

-

-

62

-

-

-

Hosco(22)

Canada

100.0%

32,152

-

0.03

-

-

-

-

1,097

-

-

-

Star(12,23)

United States

100.0%

834

3.4

-

7.2

8.5

-

2,820

-

60,120

70,450

-

Rackla - Tiger Open Pit (29)

Canada

100.0%

3,997

-

0.10

-

-

-

-

386

-

-

-

Rackla - Tiger Underground(29)

Canada

100.0%

991

-

0.08

-

-

-

-

78

-

-

-

Rackla - Osiris Open Pit (30)

Canada

100.0%

4,843

-

0.12

-

-

-

-

577

-

-

-

Rackla - Osiris Underground(30)

Canada

100.0%

927

-

0.13

-

-

-

-

123

-

-

-

Total

 

 

66,249

 

 

 

 

 

179,893

4,296

595,970

855,950

15,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inferred Resources (11)

 

 

 

 

Silver

Gold

Lead

Zinc

Copper

Silver

Gold

Lead

Zinc

Copper

Asset

Location

Ownership

Tons (000)

(oz/ton)

(oz/ton)

%

%

%

(000 oz)

(000 oz)

(Tons)

(Tons)

(Tons)

Greens Creek (12,13)

United States

100.0%

1,878

13.4

0.08

2.9

6.9

-

25,106

151

54,010

130,120

-

Lucky Friday(12,14)

United States

100.0%

3,811

10.3

-

7.7

3.2

-

39,183

-

293,010

121,710

-

Casa Berardi Underground(12,15)

Canada

100.0%

2,076

-

0.20

-

-

-

-

408

-

-

-

Casa Berardi Open Pit (12,15)

Canada

100.0%

577

-

0.10

-

-

-

-

57

-

-

-

Keno Hill (12,16)

Canada

100.0%

1,300

14.8

0.005

1.3

2.7

-

19,270

6

16,450

34,940

-

San Sebastian - Oxide (17)

Mexico

100.0%

2,163

7.1

0.06

-

-

-

15,364

134

-

-

-

San Sebastian - Sulfide (17)

Mexico

100.0%

326

4.3

0.01

1.7

2.6

0.9

1,388

4

5,680

8,420

3,090

Fire Creek (18,19)

United States

100.0%

1,197

0.4

0.42

-

-

-

524

500

-

-

-

Fire Creek - Open Pit (24)

United States

100.0%

74,584

0.1

0.03

-

-

-

5,232

2,178

-

-

-

Hollister(18,20)

United States

100.0%

742

2.7

0.40

-

-

-

2,037

294

-

-

-

Midas(18,21)

United States

100.0%

1,480

5.3

0.44

-

-

-

7,918

657

-

-

-

Heva (22)

Canada

100.0%

1,615

-

0.08

-

-

-

-

136

-

-

-

Hosco(22)

Canada

100.0%

14,460

-

0.03

-

-

-

-

461

-

-

-

Star(12,23)

United States

100.0%

2,044

3.5

-

6.7

6.7

-

7,129

-

137,040

137,570

-

San Juan Silver (12,25)

United States

100.0%

2,351

15.8

0.01

1.4

1.1

-

37,026

27

47,430

38,020

-

Monte Cristo(26)

United States

100.0%

523

0.2

0.24

-

-

-

126

101

-

-

-

Rock Creek(12,27)

United States

100.0%

99,997

1.5

-

-

-

0.7

148,688

-

-

-

658,410

Libby Exploration(12,28)

United States

100.0%

112,185

1.6

-

-

-

0.7

183,346

-

-

-

759,420

Rackla - Tiger Open Pit (29)

Canada

100.0%

30

-

0.05

-

-

-

-

2

-

-

-

Rackla - Tiger Underground(29)

Canada

100.0%

153

-

0.07

-

-

-

-

11

-

-

-

Rackla - Osiris Open Pit (30)

Canada

100.0%

5,919

-

0.09

-

-

-

-

529

-

-

-

Rackla - Osiris Underground(30)

Canada

100.0%

4,398

-

0.12

-

-

-

-

515

-

-

-

Total

 

 

333,809

 

 

 

 

 

492,337

6,171

553,620

470,780

1,420,920

Note: All estimates are in-situ except for the proven reserves at Greens Creek and Keno Hill which are in surface stockpiles. Stockpile materials make up 26.5 k tons of the total proven reserves at Casa Berardi.

Mineral resources are exclusive of reserves.

(8)

The term "mineral resources" means a concentration or occurrence of material of economic interest in or on the Earth's crust in such form, grade or quality, and quantity that there are reasonable prospects for economic extraction.

 

A mineral resource is a reasonable estimate of mineralization, taking into account relevant factors such as cut-off grade, likely mining dimensions, location or continuity, that, with the assumed and justifiable technical and economic conditions, is likely to, in whole or in part, become economically extractable. It is not merely an inventory of all mineralization drilled or sampled.

(9)

The term "measured resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling. The level of geological certainty associated with a measured mineral resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support detailed mine planning and final evaluation of the economic viability of the deposit.

 

Because a measured mineral resource has a higher level of confidence than the level of confidence of either an indicated mineral resource or an inferred mineral resource, a measured mineral resource may be converted to a proven mineral reserve or to a probable mineral reserve.

(10)

The term "indicated resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling. The level of geological certainty associated with an indicated mineral resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Because an indicated mineral resource has a lower confidence level than a measured mineral resource, an indicated mineral resource may only be converted to a probable mineral reserve.

(11)

The term "inferred resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. The level of geological uncertainty associated with an inferred mineral resource is too high to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Because an inferred mineral resource has the lowest level of geological confidence of all mineral resources, which prevents the application of the modifying factors in a manner useful for evaluation of economic viability, an inferred mineral resource may not be considered when assessing the economic viability of a mining project and may not be converted to a mineral reserve.

(12)

Mineral resources are based on $2,000/oz gold, $24/oz silver, $1.15/lb lead, $1.35/lb zinc and $4/lb copper, unless otherwise stated.

(13)

The resource NSR cut-off values for Greens Creek is $230/ton for all zones; metallurgical recoveries (actual 2024): 79% for silver, 72% for gold, 81% for lead, and 89% for zinc.

(14)

The resource NSR cut-off value for Lucky Friday is $236/ton; metallurgical recoveries (actual 2024): 94% for silver, 94% for lead, and 86% for zinc

(15)

The average resource cut-off grades at Casa Berardi are 0.11 oz/ton gold (3.7 g/tonne) for underground and 0.03 oz/ton gold (1.05 g/tonne) for open pit; metallurgical recovery (actual 2024): 85% for gold; US$/CAD$ exchange rate: 1:1.35.

(16)

The resource NSR cut-off value at Keno Hill is $134.40/ton (CAD$200/tonne); using minimum width of 4.9 feet (1.5m); metallurgical recovery (actual 2024): 97% for silver, 95% for lead, 87% for zinc; US$/CAD$ exchange rate: 1:1.35

(17)

Mineral resources for underground zones at San Sebastian reported at a cut-off grade of $158.8/ton ($175/tonne), open pit resources reported at a cut-off grade of $72.6/ton ($80/tonne);

 

Metallurgical recoveries based on grade dependent recovery curves: recoveries at the mean resource grade average 89% for silver and 84% for gold for oxide material and 85% for silver, 83% for gold, 81% for lead, 86% for zinc, and 83% for copper for sulfide material.

 

Resources reported at a minimum mining width of 8.2 feet (2.5m) for Middle Vein, North Vein, and East Francine, 6.5ft (1.98m) for El Toro, El Bronco, and El Tigre, and 4.9 feet (1.5 m) for Hugh Zone and Andrea.

(18)

Mineral resources for Fire Creek, Hollister and Midas are reported using a minimum mining width of four feet or the vein true thickness plus two feet, whichever is greater.

(19)

Fire Creek underground mineral resources are reported at a gold equivalent cut-off grade of 0.22 oz/ton. Metallurgical recoveries: 90% for gold and 70% for silver.

(20)

Hollister mineral resources, including the Hatter Graben are reported at a gold equivalent cut-off grade of 0.21 oz/ton. Metallurgical recoveries: 88% for gold and 66% for silver

(21)

Midas mineral resources are reported at a gold equivalent cut-off grade of 0.20 oz/ton. Metallurgical recoveries: 90% for gold and 70% for silver. Inferred resources for the Sinter Zone are reported undiluted.

(22)

Mineral resources at Heva and Hosco are based on a gold cut-off grade of 0.011 oz/ton (0.37 g/tonnes) for open pit and 0.117 oz/ton (4 g/tonne) for underground and metallurgical recoveries of 95% for gold at Heva and 81.5% and 87.7% for gold at Hosco depending on zone.

 

Heva and Hosco resources are diluted 20% and reported using a 7% mining loss.

(23)

(23) Indicated and Inferred resources at the Star property are reported using a minimum mining width of 4.3 feet and an NSR cut-off value of $200/ton; Metallurgical recovery: 93% for silver, 93% for lead, and 87% for zinc.

(24)

(24) Inferred open-pit resources for Fire Creek calculated November 30, 2017, using gold and silver recoveries of 65% and 30% for oxide material and 60% and 25% for mixed oxide-sulfide material. Indicated Resources reclassified as Inferred in 2019.

 

Open pit resources are calculated at $1,400 gold and $19.83 silver and cut-off grade of 0.01 Au Equivalent oz/ton and is inclusive of 10% mining dilution and 5% ore loss. Open pit mineral resources exclusive of underground mineral resources.

 

NI43-101 Technical Report for the Fire Creek Project, Lander County, Nevada; Effective Date March 31, 2018; prepared by Practical Mining LLC, Mark Odell, P.E. for Hecla Mining Company, June 28, 2018.

(25)

Inferred resources reported at a minimum mining width of 6.0 feet for Bulldog and an NSR cut-off value of $200/ton and 5.0 feet for Equity and North Amethyst veins at an NSR cut-off value of $175/ton; Metallurgical recoveries based on grade dependent recovery curves;

 

metal recoveries at the mean resource grade average 89% silver, 74% lead, and 81% zinc for the Bulldog and a constant 85% gold and 85% silver for North Amethyst and Equity.

(26)

Inferred resource at Monte Cristo reported at a minimum mining width of 5.0 feet and a 0.10 oz/ton gold cut-off grade. Metallurgical recovery: 90% for gold and 90% silver.

(27)

Inferred resource at Rock Creek reported at a minimum thickness of 15 feet and an NSR cut-off value of $31.50/ton; Metallurgical recoveries: 88% for silver and 92% for copper.

 

Resources adjusted based on mining restrictions as defined by U.S. Forest Service, Kootenai National Forest in the June 2003 'Record of Decision, Rock Creek Project'.

(28)

Inferred resource at Libby reported at a minimum thickness of 15 feet and an NSR cut-off value of $31.50/ton NSR; Metallurgical recoveries: 88% for silver and 92% copper.

 

Resources adjusted based on mining restrictions as defined by U.S. Forest Service, Kootenai National Forest, Montana DEQ in December 2015 'Joint Final EIS, Montanore Project' and the February 2016 U.S Forest Service - Kootenai National Forest 'Record of Decision, Montanore Project'.

(29)

Mineral resources at the Rackla-Tiger Project are based on a gold price of $1,650/oz, metallurgical recovery of 95% for gold, and cut-off grades of 0.02 oz/ton gold for the open pit portion of the resources and 0.04 oz/ton gold for the underground portions of the resources; US$/CAD$ exchange rate: 1:1.3.

(30)

Mineral resources at the Rackla-Osiris Project are based on a gold price of $1,850/oz, metallurgical recovery of 83% for gold, and cut-off grades of 0.03 oz/ton gold for the open pit portion of the resources and 0.06 oz/ton gold for the underground portions of the resources; US$/CAD$ exchange rate: 1:1.3.

 

 

 

Totals may not represent the sum of parts due to rounding

 

Contacts

For further information, please contact:

Anvita M. Patil

Vice President - Investor Relations and Treasurer

Cheryl Turner

Communications Coordinator

Investor Relations

Email: hmc-info@hecla.com

Website: http://www.hecla.com

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.