Royal Trust House, 54 Jermyn Street, London SW1Y 6LX, United Kingdom
Telephone: + 44 (0)20 7629 7772 Facsimile: + 44 (0)20 7629 7773
E mail: griffin@griffinmining.com
15th May 2024
2023 Final Results
Griffin Mining Limited ("Griffin" or the "Company") has today published its annual report and accounts for the year ended 31 December 2023 which will be available shortly on the Company's web site wwww.griffinmining.com and will be posted to shareholders on 28th May 2024.
In 2023 the Company and its subsidiaries (together the "Group") recorded
· Revenues of $146,023,000 (2022: $94,397,000);
· Gross profit of $51,842,000 (2022: $38,252,000);
· Earnings before depreciation, interest and tax of $51,863,000 (2022: $35,215,000)
· Operating profit of $23,837,000 (2022: $15,625,000);
· Profit before tax of $24,486,000 (2022: $15,272,000);
· Profit after tax of $15,236,000 (2022: $7,704,000); and
· Basic earnings per share of 8.03 cents (2022: 4.41 cents).
Record amounts of ore were mined, hauled and processed in 2023, with throughput reaching mill name plate capacity of 1.5 million tonnes per annum, resulting in record zinc metal in concentrate production.
Ore mined was up 76.6% to 1,505,642 tonnes on that in 2022, all of which was extracted from Zone III at Caijiaying, and ore processed up 82.1% to 1,513,977 tonnes on that in 2022, resulting in:
· Zinc metal concentrate production up 25,146 tonnes (79.1%) on that achieved in 2022;
· Gold in concentrate production up 6,915 ozs (68.2%) on that achieved in 2022;
· Silver in concentrate production up 90,080 ozs (40.1%) on that achieved in 2022; and
· Lead in concentrate production up 606 tonnes (64.5%) on that achieved in 2022.
Whilst market prices for zinc fell in 2023, smelter treatment charges and transport costs fell from 27.9% of LME in 2022 to 27.0% in 2023 with significant falls in the last quarter of 2023 to 21.8% and to 15.3% in March 2024. Gold prices have increased throughout 2023 as have silver and lead prices with Hebei Hua Ao receiving a premium price on lead and gold in concentrate sales.
With increased ore mined, hauled and processed, production (mining, haulage, and processing) costs increased by $38,036,000 (67.7%) from that in 2022 with production costs per tonne of ore processed falling from $65.8 per tonne in 2022 to $62.6 per tonne in 2023.
Operating (administration) expenses, excluding the Chinese partners profit share and share incentive scheme charges, rose by $854,000 (4.2%) from that in 2022. The Chinese partners share of Hebei Hua Ao's profits increased by $1,505,000 (62.7%) from that in 2022, which was subject to force majeure provisions. The results for 2023 include a charge of $3,019,000 (2022 nil) relating to a share incentive plan.
The Group benefited from interest receipts on bank deposits of $1,394,000 in 2023 compared with $369,000 in 2022.
As a result, Group profits before tax increased from $15,272,000 in 2022 to $24,486,000 in 2023.
TURNOVER
Turnover in 2023 of $146,023,000 was up $51,626,000 (54.7%) on that achieved in 2022 of $94,397,000. This reflects zinc in concentrate sales up $35,552,000 (46.5%) with 57,998 tonnes of zinc metal in concentrate sold in 2023 compared with 30,422 tonnes in 2022, an increase of 90.6% reflecting higher production whilst the average zinc metal in concentrate prices received fell from $2,513 in 2022 to $1,931 in 2023, a fall of 23.2%.
This reflects a fall in the average LME price from $3,488 in 2022 to $2,647 in 2023, whilst smelter treatment charges and transport costs have fallen from 27.9% of LME in 2022 to 27.0% in 2023 with significant falls in the last quarter of 2023 to 21.8%.
Lead and precious metal in concentrate sales in 2023 of $42,428,000 were up $18,875,000 (80.1%) on that achieved in 2022 of $23,553,000. This reflects increased lead and precious metals sold, with higher production, and higher metal prices received.
Sales may be summarised as follows:
| | 2023 | 2022 |
| Zinc metal in concentrate revenue before royalties ($000s) | 112,008 | 76,456 |
| Lead metal in concentrate revenue before royalties ($000s) | 3,949 | 2,052 |
| Silver metal in concentrate revenue before royalties ($000s) | 6,172 | 3,829 |
| Gold metal in concentrate revenue before royalties ($000s) | 32,306 | 17,672 |
| Royalties | (8,413) | (5,612) |
| Zinc metal in concentrate sold (tonnes) | 57,998 | 30,422 |
| Lead metal in concentrate sold (tonnes) | 1,557 | 926 |
| Silver in concentrate sold (ozs) | 317,348 | 221,506 |
| Gold in concentrate sold (ozs) | 17,107 | 10,649 |
| Average price received per tonne (zinc) ($) | 1,931 | 2,513 |
| Average price received per tonne (lead) ($) | 2,535 | 2,216 |
| Average price received per ounce (silver) ($) | 20.1 | 17.9 |
| Average price received per ounce (gold) ($) | 1,952 | 1,814 |
COST OF SALES
Total cost of sales (mining, haulage, and processing) costs increased by $38,036,000 (67.7%) from $56,145,000 in 2022 to $94,181,000 in 2023 with production costs per tonne of ore processed falling from $65.8 per tonne in 2022 to $62.6 per tonne in 2023. This in the main reflects the impact of the suspension of operations in 2022.
Costs of sales may be summarised as follows:
| | 2023 | Per tonne | 2022 | Per tonne |
| |
| ore | | ore |
| | $000 | $ | $000 | $ |
| Mining costs | 25,579 | 17.0 | 16,782 | 19.7 |
| Haulage costs | 18,098 | 12.0 | 10,377 | 12.2 |
| Processing costs | 23,197 | 15.4 | 14,390 | 16.9 |
| Depreciation depletion and amortisation | 25,385 |
| 17,757 | |
| Stock and WIP movements | 1,922 |
| (3,161) | |
| | 94,181 | 62.6 | 56,145 | 65.8 |
Mining
1,505,642 tonnes of ore were mined in 2023, up 76.5% on that mined in 2022 of 852,579 tonnes, reflecting near continuous production in 2023. Mining costs in 2023 were up $8,797,000 (52.4%) on that in 2022, resulting in a reduction in unit costs from $19.7 per tonne mined in 2022 to $17.0 per tonne in 2023, reflecting economies of scale with fixed mine service costs.
Haulage
1,509,098 tonnes of ore were hauled in 2023, up 79.7% on that hauled in 2022 of 839,685 tonnes, tracking ore mined. Haulage costs in 2023 were up $7,721,000 (74.4%) on that in 2022, resulting in a reduction in unit costs from $12.2 per tonne hauled in 2022 to $12.0 per tonne in 2023.
Processing
1,513,977 tonnes of ore were processed in 2023, up 82.1% on that processed in 2022 of 831,549 tonnes, tracking ore mined and hauled. Processing costs in 2023 were up $8,807,000 (61.2%) on that in 2022, resulting in a reduction in unit costs from $16.9 per tonne processed in 2022 to $15.4 per tonne in 2023.
Depreciation
Depreciation charges in 2023 were up $7,628,000 (42.9%) on that incurred in 2022 reflecting increased ore mined with depreciation calculated on a unit of production basis.
OPERATING EXPENSES
Operating (administration) costs (excluding the minority interest charges and share incentive scheme charges) in 2023 of $21,083,000 were up $854,000 (4.2%) on that incurred in 2022 of $20,229,000.
Hebei Hua Ao's operating costs in 2023 of $14,393,000 were up $1,161,000 (8.7%) on that incurred in 2022 of $13,232,000. Renminbi denominated administration costs increased by 14.5%, primarily on increased personnel costs and ongoing increased environmental and safety regulatory compliance costs.
Griffin and Griffin Mining (UK Services) Limited company corporate costs of $5,880,000 (excluding share incentive scheme charges) were down $536,000 (8.4%) on that incurred in 2022 of $6,416,000 with the termination of investor relations services, lower directors' bonuses, lower travel costs and reduced directors' and officers' liability insurance premiums.
China Zinc's operating costs in Hong Kong of $723,000 were up $244,000 (50.8%) on that in 2022 of $479,000, with the engagement of additional personnel to investigate potential projects.
$3,903,000 has been charged to profit and loss in respect of service fees based upon the profits of Hebei Hua Ao in 2023 compared with $2,399,000 in 2022, which was adjusted for force majeure days when operations were suspended.
A charge of $3,019,000 has been made in respect of the share incentive scheme instigated in March 2023 which allocates the value of the shares granted at date of grant over the period of return in the event of personnel leaving.
PROFIT BEFORE TAX
After interest, foreign exchange adjustments and other income, a profit before tax of $24,486,000 was recorded for 2023 compared to $15,272,000 in 2022. The profit before tax in 2023 was after charging / crediting;
· FX losses of $136,000 (2022: losses, $387,000);
· Bank interest charges of $24,000 (2022: $nil);
· Lease interest $43,000 (2022: $48,000);
· Interest in respect of rehabilitation provisions $110,000 (2022: $87,000;)
· Interest receipts of $1,394,000 (2022: $369,000);
· Losses on the disposal of fixed assets of $784,000 (2022: $404,000); and
· Other income of $352,000 (2022: $204,000).
TAXATION
Taxation of $9,250,000 was provided for in 2023 (2022 $7,568,000) being; 25% of Hebei Hua Ao's profits under Chinese GAAP amounting to $10,881,000; withholding taxes of $897,000, primarily of 5% on inter company dividends received; UK corporation tax of $179,000 on Griffin Mining (UK Services) Limited profits; and a deferred tax credit of $2,694,000.
Earnings Per share
Basic earnings per share increased from 4.41 cents per share in 2022 to 8.03 cents per share and diluted earnings per share from 4.11 cents in 2022 to 7.98 cents in 2023.
CASH FLOW
In the year ended 31st December 2023 cash balances increased by $25,869,000.
$48,377,000 (2022: $15,734,000) was generated from operations in 2023. Capital expenditure, net of disposals, of $23,279,000 (2022: $21,301,000), was incurred in 2023. Interest on bank deposits of $1,394,000 (2022: $369,000) was received in 2023 and interest incurred on bank loans and lease payments of $182,000 (2022:167,000) were incurred in 2023. $373,000 (2022: $nil)was incurred on the buy back of the Company's shares.
Net Assets
Attributable net assets per share at 31st December 2023 was $1.40 (2022: $1.40).
Whilst the directors do not recommend the payment of a dividend at this time, all possible alternatives will be considered in 2023 by the board of directors to either return excess cash to shareholders, or increase shareholder value.
Chairman's Statement:
2023 proves, beyond any reasonable doubt, that the founding directors of the Company have been proven correct. Contrary to all the naysayers throughout the long years, the Company has established a world class, environmentally friendly mining operation, developed and operated in the People's Republic of China ("PRC" or "China"), on a self-generating cash flow basis, without seeking continual capital from shareholders or incurring debt. Put simply, in the words of Helen Keller, "While they were saying it couldn't be done, it was done."
It is hard to know where to start, the news is so overwhelmingly positive and we are just at the start of the Year of the Dragon!
Financially, record revenues were generated in 2023. The Company and its subsidiaries (together the "Group") recorded
· Revenues up 54.7% at $146,023,000;
· Gross profit up 35.5% at $51,842,000;
· EBIT up 47.3% at $51,863,000;
· Operating profit up 52.5% at $23,837,000;
· Profit before tax up 60.3% at $24,486,000;
· Profit after tax up 97.8% at $15,236,000; and
· Basic earnings per share up 82.1% at 8.03 cents.
Operationally, a record amount of ore was mined, hauled and processed, with throughput reaching mill design capacity of 1.5 million tonnes per annum. This led, inter alia, to record zinc metal production:
· Ore mined was up 76.6% to 1,505,642 tonnes (all from Zone III);
· Ore processed was up 82.1% to 1,513,977 tonnes;
· Zinc metal in concentrate produced was up 79.1% to 56,933 tonnes;
· Gold in concentrate produced was up 68.2% to 17,052 ounces;
· Silver in concentrate produced was up 40.1% to 314,677 ounces; and
· Lead in concentrate produced was up 64.5% to 1,546 tonnes.
These results are all the more impressive in light of the fact that no ore is yet being delivered from Zone II, which remains under full speed development. Underground workings, services and the 3rd Portal all remain under construction and near completion. Grade control drilling continues unabated and the South Ventilation Shaft has been sunk almost 250 metres. Ore extraction from Zone II remains on schedule for the 1st Quarter of 2025.
Drilling continues in both Zones II and III with a record 7 diamond drill rigs in continual operation. This number of operating rigs is yet another record for the Caijiaying Mine. With the volume and quality of the drilling information being produced, it is our expectation that a new JORC resource will be announced in 2024.
With continuing operational and financial success, it is easy to become complacent and fail to deal with non-financial issues which impact the future viability of the Company. As such, the Company strives to be a fully responsible corporate citizen to all our relevant stakeholders, including our shareholders, employees, contractors, the people of China and the global environment. As such, the Company has committed itself to the generation and use of 100% renewable energy in the next 12 months, one third of which is already generated via the solar farm at the Caijiaying Mine. A further two 6.3MW wind turbines generating a total of 12.6MW of wind power will be constructed within 2.5km of the Caijiaying Mine. Once completed, the Caijiaying Mine will have 18.6MW of renewable electrical capacity at peak generation which exceeds the current 18.1MW peak usage. The Company is currently examining the installation of large-scale battery storage capacity and the purchase of wind or solar energy directly from state owned renewable energy projects in close proximity to the Caijiaying Mine to achieve 100% renewable power at all times regardless of light or wind conditions. I know of no other active mine or operations that can claim to have fully committed to the switch to 100% renewable energy and already be generating a third of its energy from its solar farm.
Inevitably the question then arises how to deal with the excess cash being generated by operations. It was decided by the directors of the Company not only to continue with the on-market share buy-back scheme operated by the Company's Nominated Advisor, Panmure Gordon, but to also undertake an offer for larger blocks of stock held by institutional shareholders through the Company's joint broker, Berenbergs. As such, well over 10 million shares were acquired and then cancelled by 26th February 2024 at a substantially lower share price than currently quoted. It is expected both methods of buying back the Company's stock will continue in 2024, reducing the Company's shares outstanding and improving the Company's earnings per share. To this end, and although I rarely comment on the Company's share price, it has been pleasing to see the market finally seemingly begin to understand the inherent value of the Company and even perhaps the parlous state of the world mining environment.
In that vein, I believe it appropriate to mention the very recent indicative proposal announcement by BHP in relation to Anglo-American, an attempt by BHP to acquire scarce copper assets. Although this may be a surprise to the market, it is a logical progression of the failure of the capital markets to support the mining industry, and in particular the junior miners, who overwhelmingly discover the orebodies needed to supply the world with the raw products needed for human existence. We have just begun to feel the effects of having rare resources and its expression in rising commodity prices. As Mark Burton at Bloomberg wrote recently, "A successful takeover would make BHP the biggest copper producer with about 10% of the market, but it won't make any difference toward meeting the world's supply needs. Production from existing mines is set to fall sharply in the coming years, and miners would need to spend more than $150 billion between 2025 and 2032 in order to fulfill the industry's supply needs, according to CRU Group……One key challenge is that new mines take years and often decades to build, 'There is a clear and compelling need for additional mine capacity to be brought online,' said William Tankard, principal analyst for base metals at CRU. 'The gauntlet is being laid down at the feet of the miners, and it's going to be exceptionally challenging to deliver."
I should mention that this year marks the 30th anniversary of Hebei Hua Ao Mining Industry Co Ltd ("Hebei Hua Ao"), the foreign joint venture stock company formed in 1994 to hold the interest in the Caijiaying Mine, the majority interest of which was acquired by Griffin almost 4 years later in 1997/8. Nevertheless, celebrations marking the occasion will be held in China later this year. It is my absolute hope that at these celebrations there will also be an announcement of Hebei Hua Ao converting its legal status to a limited liability company, as mandated in the PRC Foreign Investment Law (Article 42), bringing all the benefits of that legal structure to the parties involved.
All that remains for me to conclude is that the old adage remains as true today as when it was written so long ago by Tacitus and re-imagined by John F Kennedy, "Success has many fathers, but failure is an orphan." An operation of the size, complexity and in the location of the Caijiaying Mine, has depended on, and will continue to depend on, the intelligence, expertise, dedication, discipline and sacrifice of a large number of individuals. I can't and won't name them as to do so would inevitably exclude someone who has deserved to be in that pantheon of champions. Suffice it to say I regularly refer to some current success which rests either on our founding directors' feet, our current operational staff and/or our relatively new directors. All have played or continue to play their vital part and we owe them our sincerest thanks. It needs to be understood by all involved that what they all do is beyond the responsibilities of ordinary corporate employment and it deserves our acknowledgment.
Lastly, and always most importantly, thank you to you, the shareholders and owners of the Company. Everyone can "talk the talk" but few can "walk the walk." It is your capital, patience and continued support which allows the Company to have the stability and confidence to continue to move forward at an ever quicker pace. We will continue to honour the commitment you have all made by moving heaven and earth to give you the returns you so richly deserve.
About Griffin Mining Limited
Griffin Mining Limited's shares are quoted on the Alternative Investment Market (AIM) of the London Stock Exchange (symbol GFM). Griffin Mining Limited owns and operates in China, through its 88.8% owned Joint Venture stock company, the Caijiaying Zinc Gold Mine, a profitable mine producing zinc, gold, silver, and lead metals in concentrates. For more information, please visit the Company's website www.griffinmining.com.
Further information
Griffin Mining Limited
Mladen Ninkov - Chairman Telephone: +44(0)20 7629 7772
Roger Goodwin - Finance Director
Panmure Gordon (UK) Limited Telephone: +44 (0)20 7886 2500
Dominic Morley
Dougie McLeod
Berenberg Telephone: +44(0)20 3207 7800
Matthew Armitt
Jennifer Lee
This announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 ("MAR").
Griffin Mining Limited's shares are quoted on the Alternative Investment Market (AIM) of the London Stock Exchange (symbol GFM).
The Company's news releases are available on the Company's web site: www.griffinmining.com
Griffin Mining Limited
Consolidated Income Statement
For the year ended 31 December 2023
(expressed in thousands US dollars)
|
|
| 2023 | | 2022 |
|
|
| $000 | | $000 |
|
|
|
| | |
| Revenue |
| 146,023 | | 94,397 |
| |
|
| | |
| Cost of sales |
| (94,181) | | (56,145) |
| |
|
| | |
|
|
|
| | |
| Gross profit |
| 51,842 | | 38,252 |
| |
|
| | |
| Administration expenses |
| (28,005) | | (22,627) |
| |
|
| | |
|
|
|
| | |
| Operating Profit |
| 23,837 | | 15,625 |
|
|
|
| | |
| Losses on disposal of plant and equipment |
| (784) | | (404) |
| Foreign exchange (losses) |
| (136) | | (387) |
| Finance income |
| 1,394 | | 369 |
| Finance costs |
| (177) | | (135) |
| Other income |
| 352 | | 204 |
|
|
|
| | |
|
|
|
| | |
| Profit before tax |
| 24,486 | | 15,272 |
|
|
|
| | |
| Income tax expense |
| (9,250) | | (7,568) |
|
|
|
| | |
|
|
|
| | |
| Profit for the year |
| 15,236 | | 7,704 |
|
|
|
| | |
|
|
|
| | |
| Basic earnings per share (cents) |
| 8.03 | | 4.41 |
|
|
|
| | |
| Diluted earnings per share (cents) |
| 7.98 | | 4.11 |
Griffin Mining Limited
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2023
(expressed in thousands US dollars)
|
|
| 2023 |
| 2022 |
|
| | $000 |
| $000 |
|
|
|
|
| |
| Profit for the year |
| 15,236 |
| 7,704 |
| | |
|
| |
| Other comprehensive income / (expense) that will be reclassified to profit or loss |
|
|
| |
|
|
|
|
| |
| Exchange differences on translating foreign operations | | (2,912) |
| (15,498) |
|
|
|
|
| |
|
Other comprehensive (expense) for the year, net of tax |
|
(2,912) |
|
(15,498) |
|
|
|
|
| |
|
Total comprehensive income / (expense) for the year |
|
12,324 |
|
(7,794) |
Griffin Mining Limited
Consolidated Statement of Financial Position
As at 31 December 2023
(expressed in thousands US dollars)
|
|
| 2023 |
| 2022 |
|
|
| $000 |
| $000 |
| ASSETS |
|
|
| |
| Non-current assets |
|
|
| |
| Property, plant and equipment |
| 250,370 |
| 258,041 |
| Intangible assets - exploration interests |
| 575 |
| 407 |
| Other non-current assets |
| 1,554 |
| 1,494 |
|
|
| 252,499 |
| 259,942 |
| Current assets |
|
|
| |
| Inventories |
| 5,828 |
| 8,077 |
| Receivables and other current assets |
| 2,886 |
| 3,433 |
| Cash and cash equivalents |
| 60,007 |
| 34,138 |
|
|
| 68,721 |
| 45,648 |
| |
|
|
| |
| Total assets |
| 321,220 |
| 305,590 |
|
|
|
|
| |
| EQUITY AND LIABILITIES |
|
|
| |
| Equity attributable to equity holders of the parent |
|
|
| |
| Share capital |
| 1,928 |
| 1,749 |
| Share premium |
| 78,550 |
| 69,334 |
| Contributing surplus |
| 3,690 |
| 3,690 |
| Share based payments |
| 3,109 |
| 168 |
| Shares held in treasury |
| (2,017) |
| (1,644) |
| Chinese statutory re-investment reserve |
| 3,529 |
| 2,992 |
| Other reserve on acquisition of non-controlling interests |
| (29,346) |
| (29,346) |
| Foreign exchange reserve |
| (3,480) |
| (618) |
| Profit and loss reserve |
| 213,789 |
| 199,140 |
| Total equity attributable to equity holders of the parent |
| 269,752 |
| 245,465 |
|
|
|
|
| |
| Non-current liabilities |
|
|
| |
| Other payables |
| 3,106 |
| 6,317 |
| Long-term provisions |
| 3,929 |
| 2,649 |
| Deferred taxation |
| - |
| 2,717 |
| Lease liabilities |
| 570 |
| 683 |
| |
| 7,605 |
| 12,366 |
| Current liabilities |
|
|
| |
| Trade and other payables |
| 38,308 |
| 44,910 |
| Business taxation payable |
| 5,386 |
| 2,680 |
| Lease liabilities |
| 169 |
| 169 |
| Total current liabilities |
| 43,863 |
| 47,759 |
| |
|
|
| |
| Total equities and liabilities |
| 321,220 |
| 305,590 |
| |
|
|
| |
| Attributable net asset value per share to equity holders of parent |
| 1.40 |
| 1.40 |
Griffin Mining Limited
Consolidated Statement of Changes in Equity
For the year ended 31 December 2023
(expressed in thousands US dollars)
| | Share | Share | Contributing | Share | Shares | Chinese | Other | Foreign | Profit | Total |
| | Capital | Premium | surplus | Based payments | held in treasury | statutory re-investment reserve | reserve on acquisition of non-controlling interests | exchange reserve | and loss reserve | attributable to equity holders of parent |
| | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
| At 1 January 2022 | 1,749 | 69,334 | 3,690 | 2,072 | (1,644) | 2,896 | (29,346) | 14,635 | 199,190 | 262,576 |
|
Regulatory transfer for future investment | - | - | - | - |
- | 341 |
- | - | (341) | - |
| Transfer on surrender of options (note 19) | - | - | - | (1,904) | - | - | - | - | (7,413) | (9,317) |
| Transaction with owners | - | - | - | (1,904) | - | 341 | - | - | (7,754) | (9,317) |
| Profit for the year | - | - | - | - | - | - | - | - | 7,704 | 7,704 |
| Other comprehensive income: | | | | | | | | | | |
| Exchange differences on translating foreign operations | - | - | - | - |
- | (245) |
- | (15,253) | - | (15,498) |
| Total comprehensive income | - | - | - | - | - | (245) | - | (15,253) | 7,704 | (7,794) |
| At 31 December 2022 | 1,749 | 69,334 | 3,690 | 168 | (1,644) | 2,992 | (29,346) | (618) | 199,140 | 245,465 |
|
Regulatory transfer for future investment | - | - | - | - |
- | 587 |
- | - | (587) | - |
| Issue of shares on cancellation of share purchase options | 101 | 9216 | - | - |
- | - |
- | - | - | 9,317 |
| Share based payments (19) | 78 | - | - | 2,941 | | - | - | - | - | 3,019 |
| Purchase of shares for treasury (note 20) | - | - | - | - | (373) | - | - | - | - | (373) |
| Transaction with owners | 179 | 9,216 | - | 2,941 | (373) | 587 | - | - | (587) | 11,963 |
|
Profit for the year | - | - | - | - |
- | - |
- | - | 15,236 | 15,236 |
| Other comprehensive income: | | | | | | | | | | |
| Exchange differences on translating foreign operations | - | - | - | - |
- | (50) |
- | (2,862) | - | (2,912) |
| Total comprehensive income | - | - | - | - | - | (50) | - | (2,862) | 15,236 | 12,324 |
| At 31 December 2023 | 1,928 | 78,550 | 3,690 | 3,109 | (2,017) | 3,529 | (29,346) | (3,480) | 213,789 | 269,752 |
Griffin Mining limited
Consolidated Cash Flow statement
For the year ended 31 December 2023
(expressed in thousands US dollars)
| |
| 2023 |
| 2022 |
| |
|
|
| |
| |
| $000 |
| $000 |
| |
|
|
| |
| Net cash flows from operating activities |
|
|
| |
| Profit before taxation |
| 24,486 |
| 15,272 |
| Share based payments |
| 3,019 |
| - |
| Foreign exchange losses |
| 136 |
| 387 |
| Finance income |
| (1,394) |
| (369) |
| Finance costs |
| 177 |
| 135 |
| Depreciation |
| 28,026 |
| 19,590 |
| Losses on disposal of equipment |
| 784 |
| 404 |
| Decrease / (increase) in inventories |
| 2,249 |
| (3,561) |
| Decrease / (increase) in receivables and other assets |
| 547 |
| (1,807) |
| (Decrease) in trade and other payables |
| (415) |
| (6,284) |
| Taxation paid |
| (9,238) |
| (8,033) |
| Net cash inflow from operating activities |
| 48,377 |
| 15,734 |
| |
|
|
| |
| Cash flows from investing activities |
|
|
| |
| Interest received |
| 1,394 |
| 369 |
| (Costs) on disposal of equipment |
| (263) |
| (178) |
| Payments to acquire - mineral interests and development |
| (16,792) |
| (7,348) |
| Payments to acquire - property, plant, and equipment |
| (6,056) |
| (13,749) |
| Payments to acquire - office lease, furniture & equipment |
| - |
| (6) |
| Payments to acquire - intangible fixed assets - exploration interests |
| (168) |
| (20) |
| Net cash outflow from investing activities |
| (21,885) |
| (20,932) |
| |
|
|
| |
| Cash flows from financing activities |
|
|
| |
| Issue of ordinary shares on exercise of options |
| - |
| - |
| Interest paid |
| (27) |
| - |
| Purchase of shares for treasury |
| (373) |
| - |
| Bank loan advances |
| 4,271 |
| - |
| Repayment of bank loans |
| (4,271) |
| - |
| Lease liability repayments including interest |
| (155) |
| (167) |
| Net cash outflow from financing activities |
| (555) |
| (167) |
|
|
|
|
| |
| Increase / (decrease) in cash and cash equivalents |
| 25,937 |
| (5,365) |
| |
|
|
| |
| Cash and cash equivalents at the beginning of the year |
| 34,138 |
| 38,159 |
| Effects of foreign exchange rates |
| (68) |
| 1,344 |
| Cash and cash equivalents at the end of the year |
| 60,007 |
| 34,138 |
| |
|
|
| |
Notes to the Summarised Financial Statements:
This statement has been prepared using accounting policies and presentation consistent with those applied in the preparation of the statutory financial statements of the Group.
The summary financial statements set out above do not constitute statutory financial statements as defined by Section 84 of the Bermuda Companies Act 1981 or Section 435 of the UK Companies Act 2006. The Summarised Consolidated Statement of Financial Position at 31 December 2023 and the Summarised Consolidated Income Statement, Summarised Consolidated Statement of Comprehensive Income, Summarised Consolidated Statement of Changes in Equity and the Summarised Consolidated Cash Flow Statement for the year then ended have been extracted from the Group's audited 2023 statutory financial statements.
The annual report and accounts for 2023 is being sent by post to all registered shareholders. Additional copies of the annual report and accounts are available from the Company's London office, 8th Floor, 54 Jermyn Street, London, SW1Y 6LX and are available on Griffin Mining Ltd.'s web site www.griffinmining.com
The Group has one business segment, the Caijiaying zinc gold mine in the People's Republic of China. All revenues and costs of sales in 2023 and 2022 were derived from the Caijiaying zinc gold mine.
| | 2023 | | 2022 |
| | $000 | | $000 |
| REVENUES | | | |
| China | 146,023 | | 94,397 |
| |
| | |
| Zinc concentrate sales | 112,008 | | 76,456 |
| Lead and precious metals concentrate sales | 42,428 | | 23,553 |
| Royalties and resource taxes | (8,413) | | (5,612) |
| | 146,023 | | 94,397 |
| | |||
| | 2023 | | 2022 |
| | $000 | | $000 |
| COST OF SALES: CHINA |
| | |
| Mining costs | 25,579 | | 16,782 |
| Haulage costs | 18,098 | | 10,377 |
| Processing costs | 23,197 | | 14,390 |
| Depreciation (excluding depreciation in administration expenses) | 25,385 | | 17,757 |
| Stock movements | 1,922 | | (3,161) |
| | 94,181 | | 56,145 |
| |
| | |
| | 2023 | | 2022 |
| | $000 | | $000 |
| ADMINISTRATION EXPENSES |
| | |
| China / Hong Kong | 19,023 | | 16,136 |
| Australia | 77 | | 75 |
| UK / Bermuda | 5,886 | | 6,416 |
| | 24,986 | | 22,627 |
| Fair value of shares issued under share incentive plan | 3,019 | | - |
| | 28,005 | | 22,627 |
| | 2023 | | 2022 |
| | $000 | | $000 |
| TOTAL ASSETS |
| | |
| China | 299,094 | | 299,810 |
| Australia | 1,201 | | 1,044 |
| UK / Bermuda | 20,925 | | 4,736 |
| | 321,220 | | 305,590 |
| |
| | |
| | 2023 | | 2022 |
| | $000 | | $000 |
| CAPITAL EXPENDITURE |
| | |
| China | 23,016 | | 21,117 |
| UK / Bermuda | - | | 6 |
| | 23,016 | | 21,123 |
Finance Income
| | 2023 |
| 2022 |
| | $000 |
| $000 |
| Interest on bank deposits | 1,394 |
| 369 |
Finance Costs
| | 2023 |
| 2022 |
| | $000 |
| $000 |
| Interest payable on short term bank loans | 24 |
| - |
| Interest on rehabilitation provisions | 110 |
| 87 |
| Lease interest | 43 |
| 48 |
| | 177 |
| 135 |
Other Income
| | 2023 |
| 2022 |
| | $000 |
| $000 |
| Scrap and sundry other revenues | 352 |
| 204 |
Income Tax Expense
| | 2023 |
| 2022 |
| | $000 |
| $000 |
| Profit for the year before tax | 24,486 |
| 15,272 |
| |
|
| |
| Expected tax expense at a standard rate of PRC income tax of 25% (2022 25%) | 6,121 |
| 3,818 |
| Adjustment for tax exempt items: |
|
| |
| - Income and expenses outside the PRC not subject to tax | 1,985 |
| 1,054 |
| |
|
| |
| Adjustments for short term timing differences: |
|
| |
| - In respect of accounting differences | 2,851 |
| 1,862 |
| - In respect of other timing differences | (25) |
| - |
| |
|
| |
| Adjustments for permanent timing differences other | 129 |
| 291 |
| |
|
| |
| Withholding tax on intercompany dividends and charges | 897 |
| 803 |
| |
|
| |
| Prior period tax credit | (14) |
| - |
| |
|
| |
| Current taxation expense | 11,944 |
| 7,828 |
| |
|
| |
| Deferred taxation expense (credit) |
|
| |
| Origination and reversal of temporary timing differences | (2,694) |
| (260) |
| | (2,694) |
| (260) |
| |
|
| |
| Total tax expense | 9,250 |
| 7,568 |
The parent company is not resident in the United Kingdom for taxation purposes. Hebei Hua-Ao paid income tax in the PRC at a rate of 25% in 2023 (25% in 2022) based upon the profits calculated under Chinese Generally Accepted Accounting Principles (Chinese "GAAP").
Earnings per share
The calculation of the basic earnings per share is based upon the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year. The calculation of diluted earnings per share is based on the basic earnings per share on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.
Reconciliation of the earnings and weighted average number of shares used in the calculations are set out below:
|
|
|
| 2023 |
|
|
| | | 2022 | | | |
|
| Earnings
$000 |
| Weighted Average number of shares |
| Per share amount (cents) |
| Earnings
$000 | | Weighted Average number of shares | | Per share amount (cents) | |
| Basic earnings per share |
|
|
|
|
|
| | | | | | |
| Basic earnings attributable to ordinary shareholders |
15,236 |
|
189,771,884 |
|
8.03 |
|
7,704 | |
174,892,894 | |
4.41 | |
| Dilutive effect of securities |
|
|
|
|
|
| | | | | | |
| Options | - |
| 1,234,740 |
| (0.05) |
| - | | 12,384,576 | | (0.30) | |
| Diluted earnings per share | 15,236 |
| 191,006,624 |
| 7.98 |
| 7,704 | | 187,277,470 | | 4.11 | |
Property, plant and equipment
| | Mineral Interests |
| Mill and mobile mine equipment |
| Offices furniture & equipment |
| Total |
| | $000 | | $000 | | $000 | | $000 |
| At 1 January 2022 | 220,832 | | 53,487 | | 977 | | 275,296 |
| Foreign exchange adjustments | (12,832) | | (4,836) | | 8 | | (17,660) |
| Transfer re rehabilitation deposit | (1,012) | | - | | - | | (1,012) |
| Change in mine closure costs | 130 | | - | | - | | 130 |
| Additions during the year | 7,348 | | 13,749 | | 6 | | 21,103 |
| Disposals | - | | (226) | | - | | (226) |
| Depreciation charge for the year | (13,328) | | (6,104) | | (158) | | (19,590) |
|
At 31 December 2022 |
201,138 | | 56,070 | |
833 | |
258,041 |
| | | | | | | | |
| Foreign exchange adjustments | (2,269) | | (929) | | - | | (3,198) |
| Change in mine closure costs | 1,226 | | - | | - | | 1,226 |
| Additions during the year | 16,792 | | 6,056 | | - | | 22,848 |
| Disposals | - | | (521) | | - | | (521) |
| Depreciation charge for the year | (21,505) | | (6,380) | | (141) | | (28,026) |
|
At 31 December 2023 |
195,382 | | 54,296 | |
692 | |
250,370 |
| | | | | | | | |
| At 1 January 2022 | | | | | | | |
| Cost | 285,471 | | 97,910 | | 1,544 | | 384,925 |
| Accumulated depreciation | (64,639) | | (44,423) | | (567) | | (109,629) |
| Net carrying amount | 220,832 | | 53,487 | | 977 | | 275,926 |
| | | | | | | | |
| At 31 December 2022 | | | | | | | |
| Cost | 275,250 | | 101,763 | | 1,106 | | 378,119 |
| Accumulated depreciation | (74,112) | | (45,693) | | (273) | | (120,078) |
| Net carrying amount | 201,138 | | 56,070 | | 833 | | 258,041 |
| | | | | | | | |
| At 31 December 2023 | | | | | | | |
| Cost | 290,077 | | 103,479 | | 1,558 | | 395,114 |
| Accumulated depreciation | (94,695) | | (49,183) | | (866) | | (144,744) |
| Net carrying amount | 195,382 | | 54,296 | | 692 | | 250,370 |
Mineral interests comprise the Group's interest in the Caijiaying ore bodies including costs on acquisition, plus subsequent expenditure on licences, concessions, exploration, appraisal and construction of the Caijiaying mine including expenditure for the initial establishment of access to mineral reserves, commissioning expenditure, and direct overhead expenses prior to commencement of commercial production and together with the end of life restoration costs.
Mill and mobile mine equipment include $3,416,000 (2022: $14,007,000) of assets under construction yet to be depreciated.
The offices, furniture and equipment disclosed above relates solely to the fixed assets, including leased offices, of Griffin Mining (UK Services) Limited and China Zinc Pty Limited.
The Group assesses the carrying value of the mineral interests, mill and mobile mine equipment at least annually, and more frequently in the event of any indications of impairment, by reference to discounted cash flow forecasts of future revenue and expenditure for each Cash Generation Unit. These forecasts are based upon both past and expected future performance, available resources and expectations for future markets. Management determined there were no impairment indicators at 31 December 2023 (2022: nil). However, as best practice and in response to an updated Life of Mine Plan ("LOM"), management have updated the impairment model for latest forecast metal prices, smelter treatment charges , and revisions to mine development costs.
In determining any indications of impairment in the carrying value of the Caijiaying Mine the directors have reassessed the net carrying value of property plant and equipment at 31 December 2023 by reference to the estimated mineral resources at Caijiaying that may be extracted by 2050 (2022: 2050). While the current business licence of Hebei Hua Ao expires in 2037, Hebei Hua Ao will be converted to an equity joint venture company with an indefinite life in order to comply with new PRC legislation. Accordingly, a LOM has been prepared by the Company that indicates the continued extraction of ore until at least 2050.
In estimating the discounted future cash flows from the continuing operations at the Caijiaying mine the following principal assumptions have been made:
• Future market prices for zinc of $2,654 (2022: $3,097) per tonne, gold of $2,000 (2022: $1,800) per troy ounce and silver of $23.4 (2022: $22.7) per troy ounce;
• Zinc treatment charges of 25% (2022: 30%) of market prices;
• Extraction of measured and indicated resources of 41.2 million tonnes (2022: 40.4 million tonnes) to 2050 (2022: 2050) with ore mined and processed of circa 1.5 million tonnes (2022: 1.5 million tonnes) of ore per annum;
• Operating costs, recoveries and payables based upon past performance and that budgeted for 2024 and on internal management forecast, for future years;
• Capital costs based upon that initially scheduled with sustaining capital based on future scheduling;
• Discount rate of 10% (2022: 10%);
• Continued maintenance and grant of applicable licences and permits;
• No significant impact as a result of climate change, earthquakes or other natural events; and
• A Renminbi to US dollar exchange rate of 7 Rmb to $1 (2022: 7 Rmb to $1)
Having considered the impact of climate change, the directors consider that there will not be any significant adverse impact on future operations from climate change.
Whilst the directors consider the assumptions reasonable, sensitivities have been considered to assess the impact of changes in key assumptions including, forecast metal prices, foreign exchange and discount rates, and have concluded that there were no reasonable possible changes to the key assumptions that could result in an impairment.
Attributable net asset value per share to total equity per holders of parent shares
The attributable net asset value / total equity per share has been calculated from the consolidated net assets / total equity of the Group at 31 December 2023 of $269,752,000 ($245,465,000 at 31 December 2022) divided by the number of ordinary shares in issue at 31 December 2023 of 192,828,420 (174,892,894 at 31 December 2022).
POST BALANCE SHEET EVENTS
On 31 December 2023, options over 1,500,000 new ordinary shares in the Company exercisable at 30 pence per share and over 500,000 new ordinary shares in the Company exercisable at 40 pence per share were exercised. These shares were issued and admitted to trading on AIM on 8 January 2024.
On 5 January 2024 the Company entered into trades committing to purchase, through its joint broker Joh. Berenberg, Gossler & Co. KG, 8,886,128 of the Company's own ordinary shares ("Ordinary Shares"), representing 4.6% of the Company's issued share capital (excluding shares already held in treasury), at a price of 88 pence per Ordinary Share, for a total consideration of £7,819,792, excluding brokers fees.
On 15 March 2024 10,297,943 ordinary shares in Griffin Mining Limited ("the Company") purchased under share buyback programmes and held in treasury were cancelled. Following the cancellation of these shares, there are 184,530,477 ordinary shares on issue with no outstanding options or warrants.
At 31 December 2023 there were no adjusting post balance sheet events (2022: none).
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.