| |
Price: US$[ • ] per Common Share
|
|
| | | | |
Price to
the Public |
| |
Underwriters’
Commission(1) |
| |
Net Proceeds to
the Corporation(2)(3) |
| |||||||||
| |
Per Offered Share
|
| | | US$ | [ • ] | | | | | US$ | [ • ] | | | | | US$ | [ • ] | | |
| | Total(4) | | | | US$ | [ • ] | | | | | US$ | [ • ] | | | | | US$ | [ • ] | | |
|
Underwriters’ Position
|
| |
Maximum Number of Securities Available
|
| |
Exercise Period
|
| |
Exercise Price
|
|
| Over-Allotment Option | | |
[ • ] Over-Allotment Shares
|
| |
On or before the 30th day following the Closing Date
|
| |
US$[ • ] per Over-Allotment Share
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-1 | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-4 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-7 | | | |
| | | | | S-7 | | | |
| | | | | S-8 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-11 | | | |
| | | | | S-11 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-18 | | | |
| | | | | S-26 | | | |
| | | | | S-26 | | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 70 | | | |
| | | | | | 73 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | |
|
Description
|
| |
Outstanding as at
September 30, 2025 |
| |
Outstanding as at
September 30, 2025 after giving effect to the Offering, and the transactions occurring after September 30, 2025 outlined under “Prior Sales”(1) |
| |
Outstanding as at
September 30, 2025 after giving effect to the Offering, and the transactions occurring after September 30, 2025 outlined under “Prior Sales”(2) |
| |||||||||
|
Common Shares
|
| | | | 239,615,783 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Warrants
|
| | | | 132,376,167 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Options
|
| | | | 5,750.725 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Deferred Share Units
|
| | | | 865,477 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Restricted Share Units
|
| | | | 606,463 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Total Debt
|
| | | $ | 139,423,000 | | | | | | [ • ] | | | | | | [ • ] | | |
|
Use
|
| |
Cost Phase
detail (metres) |
| |
Allocation of Net Proceeds
|
| |||||||||
| |
C$
(‘000s) |
| |
US$
(‘000s) |
| |||||||||||
|
Work Program
|
| | | | | | | | | | | | | | | |
|
Underground Development(1)
|
| | | | | | | | | $ | [•] | | | |
US$[•]
|
|
|
Underground Infill Drilling to convert Mineral Resources to Mineral Reserves
|
| | | | [•] | | | | | $ | [•] | | | |
US$[•]
|
|
|
Surface (Directional) Infill Drilling to convert Mineral Resources to Mineral Reserves
|
| | | | [•] | | | | | $ | [•] | | | |
US$[•]
|
|
|
Surface (Directional) Drilling to expand Mineral Resource Estimate at depth (up to 300 metres below current Mineral Resource Estimate)
|
| | | | [•] | | | | | $ | [•] | | | |
US$[•]
|
|
|
Surface Drilling to expand geology and mineralization at depth (+700
metres below surface) |
| | | | [•] | | | | | $ | [•] | | | |
US$[•]
|
|
| TOTAL | | | | | | | | | | $ | [•] | | | |
US$[•]
|
|
|
Business Objectives and Milestones for Cariboo Gold Project(1)
|
| |
Anticipated Timing
to Achieve Business Objective |
| |
Estimated Cost
C$(‘000s) |
| |||
|
Underground Development
|
| |
Q2 2026 – Q4 2026
|
| | | $ | [ • ] | | |
|
Underground Infill Drilling to convert Mineral Resources to Mineral Reserves
|
| |
Q2 2026 – Q3 2027
|
| | | $ | [ • ] | | |
|
Surface (Directional) Infill Drilling to convert Mineral Resources to Mineral Reserves
|
| |
Q2 2026 – Q3 2027
|
| | | $ | [ • ] | | |
|
Surface (Directional) Drilling to expand Mineral Resource Estimate at
depth (up to 300 metres below current Mineral Resource Estimate) |
| |
Q2 2026 – Q3 2027
|
| | | $ | [ • ] | | |
|
Surface Drilling to expand geology and mineralization at depth (+700 metres below surface)
|
| |
Q1 2027 – Q3 2027
|
| | | $ | [ • ] | | |
| | | |
TSXV
|
| |
NYSE
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
High
|
| |
Low
|
| |
Close
|
| |
Volume
|
| |
High
|
| |
Low
|
| |
Close
|
| |
Volume
|
| ||||||||||||||||||||||||
|
Period
|
| |
(C$)
|
| |
(C$)
|
| |
(C$)
|
| |
(Shares)
|
| |
(US$)
|
| |
(US$)
|
| |
(US$)
|
| |
(Shares)
|
| ||||||||||||||||||||||||
| 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| January 1 – 23 | | | | | 5.51 | | | | | | 4.62 | | | | | | 5.26 | | | | | | 2,325,686 | | | | | | 3.97 | | | | | | 3.37 | | | | | | 3.85 | | | | | | 7,874,434 | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December
|
| | | | 5.78 | | | | | | 4.65 | | | | | | 4.65 | | | | | | 2,073,004 | | | | | | 4.2 | | | | | | 3.385 | | | | | | 3.49 | | | | | | 9,447,606 | | |
|
November
|
| | | | 4.99 | | | | | | 4.11 | | | | | | 4.93 | | | | | | 2,033,029 | | | | | | 3.58 | | | | | | 2.91 | | | | | | 3.53 | | | | | | 7,682,600 | | |
|
October
|
| | | | 5.44 | | | | | | 4.08 | | | | | | 4.38 | | | | | | 4,825,486 | | | | | | 3.88 | | | | | | 2.93 | | | | | | 3.09 | | | | | | 13,377,916 | | |
|
September
|
| | | | 4.99 | | | | | | 3.72 | | | | | | 4.76 | | | | | | 3,595,912 | | | | | | 3.59 | | | | | | 2.69 | | | | | | 3.39 | | | | | | 7,909,170 | | |
|
August
|
| | | | 4.01 | | | | | | 2.95 | | | | | | 3.74 | | | | | | 2,511,927 | | | | | | 2.905 | | | | | | 2.14 | | | | | | 2.72 | | | | | | 5,411,605 | | |
|
July
|
| | | | 3.7 | | | | | | 2.91 | | | | | | 2.99 | | | | | | 2,032,662 | | | | | | 2.69 | | | | | | 2.085 | | | | | | 2.15 | | | | | | 3,938,795 | | |
|
June
|
| | | | 3.28 | | | | | | 2.55 | | | | | | 2.92 | | | | | | 1,954,424 | | | | | | 2.415 | | | | | | 1.9 | | | | | | 2.14 | | | | | | 2,099,670 | | |
|
May
|
| | | | 2.77 | | | | | | 2.18 | | | | | | 2.51 | | | | | | 1,191,535 | | | | | | 1.995 | | | | | | 1.565 | | | | | | 1.85 | | | | | | 2,062,977 | | |
|
April
|
| | | | 2.49 | | | | | | 1.93 | | | | | | 2.35 | | | | | | 2,106,974 | | | | | | 1.75 | | | | | | 1.36 | | | | | | 1.7 | | | | | | 2,698,021 | | |
|
March
|
| | | | 2.28 | | | | | | 1.8 | | | | | | 2.14 | | | | | | 1,434,927 | | | | | | 1.585 | | | | | | 1.24 | | | | | | 1.49 | | | | | | 1,210,160 | | |
|
February
|
| | | | 2.34 | | | | | | 1.64 | | | | | | 1.78 | | | | | | 1,585,846 | | | | | | 1.595 | | | | | | 1.16 | | | | | | 1.3 | | | | | | 938,933 | | |
|
January
|
| | | | 2.4 | | | | | | 2.08 | | | | | | 2.3 | | | | | | 730,537 | | | | | | 1.67 | | | | | | 1.5 | | | | | | 1.57 | | | | | | 571,516 | | |
|
Date
|
| |
Type of Security
|
| |
Issue/Exercise Price
|
| |
Number of Securities
|
| |||
|
April 2, 2025
|
| |
Restricted Share Units(4)
|
| |
$2.20
|
| | | | 101,900 | | |
|
April 2, 2025
|
| |
Stock Options(5)
|
| |
$2.20
|
| | | | 240,400 | | |
|
May 13, 2025
|
| |
Deferred Share Units(6)
|
| |
$2.57
|
| | | | 229,573 | | |
|
May 13, 2025
|
| |
Restricted Share Units(6)
|
| |
$2.57
|
| | | | 1,177,200 | | |
|
May 13, 2025
|
| |
Stock Options(6)
|
| |
$2.57
|
| | | | 1,273,900 | | |
|
May 29, 2025
|
| |
Common Shares(9)
|
| |
$2.5082
|
| | | | 1,368,610 | | |
|
July 21, 2025
|
| |
Warrants(3)
|
| |
$4.43
|
| | | | 5,625,031 | | |
|
August 15, 2025
|
| |
Units(2)
|
| |
US$2.05
|
| | | | 99,065,330 | | |
|
August 15, 2025
|
| |
Common Shares(10)
|
| |
US$2.05
|
| | | | 1,464,000 | | |
|
August 20, 2025
|
| |
Deferred Share Units(7)
|
| |
$3.40
|
| | | | 58,824 | | |
|
September 18, 2025
|
| |
Common Shares(12)
|
| |
US$3.00
|
| | | | 850,000 | | |
|
October 29, 2025
|
| |
Common Shares(1)
|
| |
$4.78
|
| | | | 10,975,798 | | |
| | | | | | |
$6.69
|
| | | | 2,990,000 | | |
| | | | | | |
$6.93
|
| | | | 1,444,000 | | |
|
January 1, 2025 – January 26, 2026
|
| |
Common Shares(8)
|
| |
$2.88
|
| | | | 30,700 | | |
|
January 1, 2025 – January 26, 2026
|
| |
Common Shares(13)
|
| |
$2.14 – $4.88
|
| | | | 111,443 | | |
|
January 1, 2025 – January 26, 2026
|
| |
Common Shares(14)
|
| |
$2.03 – $5.53
|
| | | | 216,739 | | |
|
January 14, 2026
|
| |
Common Shares(11)
|
| |
US$2.56
|
| | | | 2,750,000 | | |
|
January 15, 2026
|
| |
Common Shares(12)
|
| |
US$3.00
|
| | | | 13,888 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 70 | | | |
| | | | | | 73 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | |
|
Deposit
|
| |
Number of Drill Holes
|
| |
Metres Drilled
|
| ||||||
|
BC Vein and Bonanza Ledge
|
| | | | 3 | | | | | | 560.60 | | |
|
Lowhee Zone
|
| | | | 24 | | | | | | 10,144.50 | | |
|
Cow Mountain
|
| | | | 48 | | | | | | 12,596.05 | | |
|
Valley Zone
|
| | | | 56 | | | | | | 17,558.85 | | |
|
Shaft Zone
|
| | | | 15 | | | | | | 3,909.00 | | |
|
Mosquito Creek
|
| | | | 50 | | | | | | 9,392.40 | | |
|
Proserpine
|
| | | | 5 | | | | | | 2,917.40 | | |
| Total | | | | | 201 | | | | | | 57,078.80 | | |
|
Category
|
| |
Deposit
|
| |
Tonne
‘000 |
| |
Au Grade
(Au g/t) |
| |
Au Ounce
‘000 |
| |||||||||
|
Measured
|
| |
Bonanza Ledge
|
| | | | 47 | | | | | | 5.06 | | | | | | 8 | | |
|
Indicated
|
| |
Bonanza Ledge
|
| | | | 32 | | | | | | 4.02 | | | | | | 4 | | |
| | | |
BC Vein
|
| | | | 1,057 | | | | | | 3.00 | | | | | | 102 | | |
| | | |
KL
|
| | | | 527 | | | | | | 2.80 | | | | | | 47 | | |
| | | |
Lowhee
|
| | | | 1,333 | | | | | | 2.76 | | | | | | 118 | | |
| | | |
Mosquito
|
| | | | 1,553 | | | | | | 2.96 | | | | | | 148 | | |
| | | |
Shaft
|
| | | | 6,121 | | | | | | 2.92 | | | | | | 575 | | |
| | | |
Valley
|
| | | | 2,718 | | | | | | 2.70 | | | | | | 236 | | |
| | | |
Cow
|
| | | | 3,991 | | | | | | 2.91 | | | | | | 374 | | |
|
Total Indicated Mineral Resources
|
| | | | | | | 17,332 | | | | | | 2.88 | | | | | | 1,604 | | |
|
Total Measured and Indicated Mineral Resources
|
| | | | | | | 17,380 | | | | | | 2.88 | | | | | | 1,612 | | |
|
Inferred
|
| |
BC Vein
|
| | | | 596 | | | | | | 3.17 | | | | | | 61 | | |
| | | |
KL
|
| | | | 2,514 | | | | | | 2.53 | | | | | | 205 | | |
| | | |
Lowhee
|
| | | | 486 | | | | | | 3.01 | | | | | | 47 | | |
| | | |
Mosquito
|
| | | | 1,883 | | | | | | 3.08 | | | | | | 186 | | |
| | | |
Shaft
|
| | | | 7,457 | | | | | | 3.44 | | | | | | 826 | | |
| | | |
Valley
|
| | | | 2,470 | | | | | | 3.01 | | | | | | 239 | | |
| | | |
Cow
|
| | | | 3,368 | | | | | | 2.78 | | | | | | 301 | | |
|
Total Inferred Mineral Resources
|
| | | | | | | 18,774 | | | | | | 3.09 | | | | | | 1,864 | | |
| | Where: | | | | |
| |
COG
|
| | Cut-off grade, in grams per tonne of gold (g/t Au) | |
| |
Ctotal
|
| | Total operating cost, in CAD per tonne of mined material (mining, processing, G&A, environment, sustaining capital) | |
| |
PAu
|
| | Gold price, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
SAu
|
| | Selling cost, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
RAu
|
| | Gold metallurgical recovery, expressed as a decimal (e.g., 92.1% = 0.921) | |
| |
Rmining
|
| | Mining recovery, expressed as a decimal (e.g., 94% = 0.94) | |
| |
Rf
|
| | Royalty as a decimal (e.g., 5.0% = 0.05) | |
| |
D
|
| | Dilution, expressed as a decimal (e.g., 5% = 0.05) | |
| |
Input Parameters
|
| |
Production Rate: 4,900 tpd
General Economic Assessment |
| ||||||
| |
Gold Price
|
| |
USD/oz
|
| | | | 1,915 | | |
| |
Exchange Rate
|
| |
CAD/USD
|
| | | | 1.32 | | |
| |
Royalty
|
| |
%
|
| | | | 5.00 | | |
| |
Refining Cost
|
| |
USD/oz
|
| | | | 5.0 | | |
| |
Processing Cost and Transport
|
| |
$/t treated
|
| | | | 30.53 | | |
| |
Metallurgical Recovery
|
| |
%
|
| | | | 92.10 | | |
| |
Mining Recovery
|
| |
%
|
| | | | 94.00 | | |
| |
Mining Dilution
|
| |
%
|
| | | | 5.00 | | |
| |
Mining Cost
|
| |
$/t treated
|
| | | | 54.19 | | |
| |
Sustaining Cost
|
| |
$/t treated
|
| | | | 25.63 | | |
| |
Environment
|
| |
$/t treated
|
| | | | 6.47 | | |
| |
General and Administration
|
| |
$/t treated
|
| | | | 10.39 | | |
| |
Cut-off Grade
|
| |
g/t
|
| | | | 2.0 | | |
|
Category
|
| |
Tonnage
(t) |
| |
Grade
Au (g/t) |
| |
Contained Gold
(oz) |
| |||||||||
| Proven | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | — | | | | | | — | | | | | | — | | |
| Probable | | | | | | | | | | | | | | | | | | | |
|
Cow
|
| | | | 3,999,971 | | | | | | 3.35 | | | | | | 430,548 | | |
|
Valley
|
| | | | 3,238,636 | | | | | | 3.59 | | | | | | 374,058 | | |
|
Shaft
|
| | | | 8,548,295 | | | | | | 3.72 | | | | | | 1,021,599 | | |
|
Mosquito
|
| | | | 1,105,370 | | | | | | 3.94 | | | | | | 140,102 | | |
|
Lowhee
|
| | | | 923,162 | | | | | | 3.52 | | | | | | 104,491 | | |
|
Total P & P
|
| | | | 17,815,435 | | | | | | 3.62 | | | | | | 2,070,798 | | |
| |
Year
|
| |
-3
|
| |
-2
|
| |
-1
|
| |
1
|
| |
2
|
| |
3
|
| |
4
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | 1,662 | | | | | | 33,552 | | | | | | 134,696 | | | | | | 561,937 | | | | | | 186,025 | | | | | | 5,290 | | | | | | — | | |
| |
g/t
|
| | | | 1.86 | | | | | | 4.33 | | | | | | 3.75 | | | | | | 3.60 | | | | | | 3.02 | | | | | | 2.35 | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | — | | | | | | — | | | | | | 8,226 | | | | | | 56,670 | | | | | | 238,925 | | | | | | 251,626 | | | | | | 327,103 | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | 3.78 | | | | | | 4.31 | | | | | | 4.22 | | | | | | 3.86 | | | | | | 3.61 | | | |||
| |
Valley
|
| |
t
|
| | | | — | | | | | | 2,541 | | | | | | 52,207 | | | | | | 164,253 | | | | | | 228,149 | | | | | | 246,371 | | | | | | 434,465 | | |
| |
g/t
|
| | | | — | | | | | | 3.12 | | | | | | 3.23 | | | | | | 3.51 | | | | | | 4.02 | | | | | | 3.26 | | | | | | 3.97 | | | |||
| |
Shaft
|
| |
t
|
| | | | — | | | | | | 7,123 | | | | | | 224,669 | | | | | | 912,205 | | | | | | 1,135,506 | | | | | | 1,285,713 | | | | | | 1,025,358 | | |
| |
g/t
|
| | | | — | | | | | | 2.28 | | | | | | 4.16 | | | | | | 3.95 | | | | | | 4.37 | | | | | | 4.04 | | | | | | 4.07 | | | |||
| |
Mosquito
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,662
|
| | | |
|
43,216
|
| | | |
|
419,798
|
| | | |
|
1,695,065
|
| | | |
|
1,788,605
|
| | | |
|
1,788,999
|
| | | |
|
1,786,926
|
| |
| |
g/t
|
| | |
|
1.86
|
| | | |
|
3.92
|
| | | |
|
3.90
|
| | | |
|
3.80
|
| | | |
|
4.16
|
| | | |
|
3.91
|
| | | |
|
3.96
|
| | |||
| |
Year
|
| |
5
|
| |
6
|
| |
7
|
| |
8
|
| |
9
|
| |
10
|
| |
11
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | 322,541 | | | | | | 359,549 | | | | | | 576,463 | | | | | | 691,972 | | | | | | 538,224 | | | | | | 586,986 | | | | | | 41,686 | | |
| |
g/t
|
| | | | 3.00 | | | | | | 3.44 | | | | | | 3.31 | | | | | | 3.35 | | | | | | 3.06 | | | | | | 2.91 | | | | | | 4.18 | | | |||
| |
Valley
|
| |
t
|
| | | | 324,296 | | | | | | 514,527 | | | | | | 391,930 | | | | | | 247,930 | | | | | | 379,470 | | | | | | 227,805 | | | | | | 24,690 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.53 | | | | | | 3.99 | | | | | | 3.52 | | | | | | 3.45 | | | | | | 3.06 | | | | | | 2.51 | | | |||
| |
Shaft
|
| |
t
|
| | | | 1,136,946 | | | | | | 609,051 | | | | | | 465,999 | | | | | | 513,554 | | | | | | 769,117 | | | | | | 457,916 | | | | | | 5,138 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.18 | | | | | | 3.20 | | | | | | 3.12 | | | | | | 3.27 | | | | | | 3.09 | | | | | | 3.43 | | | |||
| |
Mosquito
|
| |
t
|
| | | | 9,593 | | | | | | 300,000 | | | | | | 354,087 | | | | | | 335,115 | | | | | | 106,575 | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | 3.47 | | | | | | 4.30 | | | | | | 3.69 | | | | | | 3.86 | | | | | | 4.06 | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,793,375
|
| | | |
|
1,783,128
|
| | | |
|
1,788,480
|
| | | |
|
1,788,572
|
| | | |
|
1,793,387
|
| | | |
|
1,272,706
|
| | | |
|
71,515
|
| |
| |
g/t
|
| | |
|
3.36
|
| | | |
|
3.52
|
| | | |
|
3.50
|
| | | |
|
3.40
|
| | | |
|
3.29
|
| | | |
|
3.00
|
| | | |
|
3.55
|
| | |||
|
Process Step
|
| |
Average Au Stage Recovery (%)
|
| |||
|
Gravity Au Recovery – LOM
|
| | | | 42.7 | | |
|
Floatation Au Recovery – LOM
|
| | | | 49.9 | | |
|
Overall Au Recovery – LOM
|
| | |
|
92.6
|
| |
|
WBS
|
| |
Cost Area
|
| |
Initial
Capital Cost ($ million) |
| |
Sustaining
Capital Cost ($ million) |
| |
Total Cost
($ million) |
| |||||||||
| 000 | | |
Surface Mobile Equipment
|
| | | | — | | | | | | — | | | | | | — | | |
| 200 | | |
Underground Mine
|
| | | | 313 | | | | | | 397 | | | | | | 710 | | |
| 300 | | |
Water and Waste Management
|
| | | | 98 | | | | | | 24 | | | | | | 123 | | |
| 400 | | |
Electrical and Communication
|
| | | | 19 | | | | | | 0 | | | | | | 19 | | |
| 500 | | |
Surface Infrastructure
|
| | | | 42 | | | | | | 1 | | | | | | 43 | | |
| 600 | | |
Process Plant – Wells
|
| | | | 180 | | | | | | 0 | | | | | | 180 | | |
| 700 | | |
Construction Indirect Costs
|
| | | | 95 | | | | | | 0 | | | | | | 95 | | |
| 900 | | |
Contingency (16.5)%
|
| | | | 72 | | | | | | 4 | | | | | | 76 | | |
| | | | Total | | | | | 819 | | | | | | 426 | | | | | | 1,246 | | |
| | | |
Pre-production Revenue
|
| | | | -150 | | | | | | 0 | | | | | | -150 | | |
| | | |
Pre-production Operating Costs
|
| | | | 212 | | | | | | 0 | | | | | | 212 | | |
| | | |
Salvage Value
|
| | | | 0 | | | | | | -36 | | | | | | -36 | | |
| | | |
Site Reclamation and Closure
|
| | | | 0 | | | | | | 135 | | | | | | 135 | | |
| | | |
Project Total
|
| | | | 881 | | | | | | 525 | | | | | | 1,406 | | |
|
Area
|
| |
Cost Area Description(1)
|
| |
LOM unit cost
($/t processed) |
| |
LOM
($ million) |
| |
Annual
average cost ($ million/year) |
| |
Average
LOM ($/oz) |
| |
OPEX
(%) |
| |||||||||||||||
| 200 | | |
Underground mining
|
| | | | 62.3 | | | | | | 1,080 | | | | | | 98 | | | | | | 570 | | | | | | 56 | | |
| 300 | | |
Water and waste management
|
| | | | 5.0 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 400 | | |
Electrical transmission line
|
| | | | 4.9 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 600 | | | Processing | | | | | 23.2 | | | | | | 403 | | | | | | 37 | | | | | | 213 | | | | | | 21 | | |
| 800 | | |
General and administration
|
| | | | 15.4 | | | | | | 266 | | | | | | 24 | | | | | | 141 | | | | | | 14 | | |
| | | | Total | | | | | 110.7 | | | | | | 1,921 | | | | | | 175 | | | | | | 1,014 | | | | | | 100% | | |
|
Area
|
| |
Activity
|
| |
Construction
|
| |
LOM
|
| ||||||
|
General and administration
|
| |
Mine administration
|
| | | | 13 | | | | | | 15 | | |
| | Logistics | | | | | 4 | | | | | | 4 | | | ||
| | Finance | | | | | 9 | | | | | | 10 | | | ||
| | Information technology | | | | | 36 | | | | | | 46 | | | ||
| | Human resources | | | | | 35 | | | | | | 37 | | | ||
| |
Subtotal
|
| | | | 97 | | | | | | 112 | | | ||
|
Underground mine
|
| |
Staff and supervision
|
| | | | 16 | | | | | | 16 | | |
| | Operations | | | | | 193 | | | | | | 200 | | | ||
| |
Maintenance and services
|
| | | | 74 | | | | | | 94 | | | ||
| |
Subtotal
|
| | | | 283 | | | | | | 310 | | | ||
|
Process plant
|
| |
Staff and supervision
|
| | | | 9 | | | | | | 16 | | |
| | Operations | | | | | 20 | | | | | | 40 | | | ||
| |
Maintenance and services
|
| | | | 16 | | | | | | 32 | | | ||
| |
Subtotal
|
| | | | 45 | | | | | | 88 | | | ||
|
Water and waste management
|
| |
Operations
|
| | | | 15 | | | | | | 15 | | |
| |
Subtotal
|
| | | | 15 | | | | | | 15 | | | ||
|
Construction
|
| | Construction Staff | | | |
|
129
|
| | | |
|
0
|
| |
| Total | | | | | | | | 613 | | | | | | 525 | | |
|
Description
|
| |
Unit
|
| |
Value
|
| |||
|
Long Term Gold Price
|
| |
USD/oz
|
| | | | 2,400 | | |
|
Exchange Rate
|
| |
USD:CAD
|
| | | | 0.74 | | |
|
Discount Rate
|
| |
%
|
| | | | 5.0 | | |
|
Mine Life
|
| |
year
|
| | | | 10 | | |
|
Total Ore Mined
|
| |
Mt
|
| | | | 17.8 | | |
|
Average Gold Grade
|
| |
g/t
|
| | | | 3.62 | | |
|
Overall Gold Metallurgical Recovery
|
| |
%
|
| | | | 92.6 | | |
|
Gold Recovered in Doré
|
| |
koz
|
| | | | 884.0 | | |
|
Gold Recovered in Flotation Concentrate
|
| |
koz
|
| | | | 1,033.5 | | |
|
Flotation Concentrate Produced
|
| |
kt
|
| | | | 240.8 | | |
|
Underground Mining Operating Cost
|
| |
$/t
|
| | | | 62.25 | | |
|
Processing Operating Cost
|
| |
$/t
|
| | | | 23.21 | | |
|
Waste and Water Management Operating Cost
|
| |
$/t
|
| | | | 4.97 | | |
|
Electrical Transmission Line Operating Cost
|
| |
$/t
|
| | | | 4.93 | | |
|
General and Administrative Operating Cost
|
| |
$/t
|
| | | | 15.36 | | |
|
Total Operating Cost
|
| |
$/t
|
| | | | 110.73 | | |
|
Royalties
|
| |
% NSR
|
| | | | 5.0 | | |
|
Initial Capital Cost
|
| |
$M
|
| | | | 880.8 | | |
|
Sustaining Capital Cost
|
| |
$M
|
| | | | 426.1 | | |
|
Reclamation Cost
|
| |
$M
|
| | | | 134.8 | | |
|
Salvage Value
|
| |
$M
|
| | | | -36.0 | | |
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
Pre-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 2,216.1 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 1,371.4 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 26.5 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.6 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.6 | | | |||
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
After-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 1,577.4 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 943.5 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 22.1 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.8 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.8 | | | |||
|
Activity
|
| |
Date
|
|
|
Main Construction Permits
|
| |
COMPLETE
|
|
|
Construction Start – Surface & Underground
|
| |
0 months
|
|
|
Earthworks Completed
|
| |
10 months
|
|
|
Process Plant Mill Building
|
| |
24 months
|
|
|
Underground Crushing Completed
|
| |
24 months
|
|
|
First Ore & Process Plant C3
|
| |
24 months
|
|
|
Full Production Reached
|
| |
34 months
|
|
|
69 kV/138 kV Powerline
|
| |
19 months
|
|
|
69 kV/138 kV Substation
|
| |
19 months
|
|
|
Crusher Stations
|
| |
24 months
|
|
|
First Production Stoping
|
| |
24 months
|
|
|
Work Program Recommendations
|
| |
Cost Estimate
($000s) |
| |||
| Use of Proceeds | | | | | | | |
| Drilling & Geology | | | | | | | |
|
Regional Exploration Drilling – Proserpine (12,900 m)
|
| | | | 6,500 | | |
|
Regional Exploration Drilling – Cariboo Hudson (10,000 m)
|
| | | | 5,000 | | |
|
Regional Exploration Drilling – Yanks Peak (6,300 m)
|
| | | | 3,000 | | |
|
Underground Infill Drilling (100,000 m)
|
| | | | 30,000 | | |
|
Drilling & Geology Total
|
| | | | 45,000 | | |
| Mine Design & Geotechnical | | | | | | | |
|
Underground Major Infrastructure Detailed Geotechnical Characterization
|
| | | | 250 | | |
|
Site Specific In Situ Stress Measurements
|
| | | | 50 | | |
|
Crown Pillar Definition
|
| | | | 150 | | |
|
Detailed Construction Mine Plan
|
| | | | 350 | | |
|
Detailed Underground Infrastructure Engineering
|
| | | | 500 | | |
|
Supplier Engagement
|
| | | | 15 | | |
|
Underground Crushing and Material Handling Detail Engineering and Modelling
|
| | | | 350 | | |
|
Paste Mixture Flow Loop Testing
|
| | | | 50 | | |
|
Mine Design & Geotechnical Total
|
| | | | 1,715 | | |
| Mineral Processing & Metallurgy | | | | | | | |
|
Variability Testing
|
| | | | 800 | | |
|
Fines Testing
|
| | | | 100 | | |
|
Full Process Pilot
|
| | | | 500 | | |
|
Equipment Specific Testing
|
| | | | 200 | | |
|
Paste USC Testing
|
| | | | 100 | | |
|
Mineral Processing & Metallurgy Total
|
| | | | 1,700 | | |
| Water Balance & Water Quality | | | | | | | |
|
EDF Management Planning
|
| | | | 50 | | |
|
Hydrogeological Model Calibration
|
| | | | 250 | | |
|
Expanded Water Balance Model
|
| | | | 350 | | |
|
Mine Pool Characterization
|
| | | | 25 | | |
|
Add Discharge Nodes, Calibrate and Add Sensitivities to the Model
|
| | | | 200 | | |
|
Water Balance & Water Quality Total
|
| | | | 875 | | |
| Surface Infrastructure | | | | | | | |
|
MSC Access Road Testing and Engineering
|
| | | | 150 | | |
|
MSC Site Preparation
|
| | | | 50 | | |
|
Bonanza Ledge WRSF
|
| | | | 150 | | |
|
MSC Foundation
|
| | | | 50 | | |
|
Surface Water Management Detail Engineering
|
| | | | 250 | | |
|
MSC Sediment Pond
|
| | | | 350 | | |
|
Construction Housing
|
| | | | 25 | | |
|
MSC WTP Detail Engineering and Pilot Testing
|
| | | | 4,500 | | |
|
Power Supply Engineering and Permitting
|
| | | | 700 | | |
|
Surface Infrastructure Total
|
| | | | 6,225 | | |
| Environment and Permitting | | | | | | | |
|
Permitting Change Assessment
|
| | | | 250 | | |
|
Environment & Permitting Total
|
| | | | 250 | | |
| Total | | | | | 55,765 | | |
|
Milestones for Material Projects
|
| |
Expected Timing
of Completion |
| |
Estimated Total Costs
Required |
| |
Anticipated Remaining
Costs |
| ||||||
| Cariboo Technical Report | | | | | | | | | | | | | | | | |
|
Underground Infill Drilling
|
| |
Q1 2026
|
| | | $ | 5,600,000(1) | | | | | $ | 2,600,000 | | |
|
Regional Exploration Drilling(2)
|
| |
Q4 2026
|
| | | $ | 14,500,000 | | | | | $ | 14,500,000 | | |
|
Mine Design & Geotechnical
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,715,000 | | | | | $ | 1,715,000 | | |
|
Mineral Processing and Metallurgy
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,700,000 | | | | | $ | 1,700,000 | | |
|
Water Balance & Water Quality
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 875,000 | | | | | $ | 875,000 | | |
|
Surface Infrastructure
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 6,225,000 | | | | | $ | 6,225,000 | | |
|
Permitting Change Assessment
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 250,000 | | | | | $ | 250,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 27,865,000(3) | | |
| Anticipated Additional Work relating to the Cariboo Gold Project | | |||||||||||||||
|
Additional Regional Exploration Drilling
|
| |
Q4 2026
|
| | | | — | | | | | $ | 15,500,000 | | |
|
Additional support costs for Cariboo Gold Project
over the next 12 months(4)(5) |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 64,070,000 | | |
|
Additional expenditures for Cariboo Gold Project
over the next 12 months |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 193,994,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 273,564,000 | | |
| Total | | | | | | | | | | | | | $ | 301,429,000 | | |