Thor Explorations Announces First Quarter 2023 Financial and Operating Results, for the Three Months Ending March 31, 2023
Thor Explorations Announces First Quarter 2023 Financial and Operating Results, for the Three Months Ending March 31, 2023
Vancouver, British Columbia--(Newsfile Corp. - May 30, 2023) - Thor Explorations Ltd. (TSXV: THX) (AIM: THX) ("Thor Explorations", "Thor" or the "Company") is pleased to provide an operational and financial review for its Segilola Gold mine, located in Nigeria ("Segilola"), and for the Company's mineral exploration properties located in Nigeria and Senegal for the three months to March 31, 2023 ("Q1 2023" or the "Period").
The Company's Unaudited Consolidated Financial Statements together with the notes related thereto, as well as the Management's Discussion and Analysis for the three months ended March 31, 2023, are available on Thor Explorations' website at https://thorexpl.com/investors/financials/.
All figures are in US dollars ("US$") unless otherwise stated.
Operational Highlights
Segilola Production
Gold production for the Period totaled 20,629 ounces ("oz")
Mill feed grade was 2.95 grammes per tonne ("g/t") gold with recovery at 94.1% An increase in mining rates and the mining of higher grade ore zones is expected in Q2 2023 The main operating units of the process plant continue to perform better than expected, with the plant operating above nameplate capacity
Segilola Near-Mine Exploration
Identification of new high grade quartz vein system within 15 kilometers ("km") of Segilola, with multiple high grade drillhole intercepts including 1 meter ("m") at 310 g/t gold which equates to 10 oz of gold per tonne Ongoing drilling will test both the strike length and depth potential of this system with additional drill results expected in Q2 2023 Regional exploration is continuing with ongoing drilling programs, stream sediment sampling programs and soil/auger programs with drilling results also expected in Q2 2023.
Douta
Mineral Resource Estimate ("MRE") at Douta supported by a total of 64,567 meters of drilling updated to a global resource of approximately 1.78 million oz of gold, an increase of 144% from its maiden resource.
Updated Douta Resource encompasses the Makosa, Makosa Tail and the recently discovered Sambara prospects, all of which remain open along strike and down dip During the Period, workstreams designed to advance the project to the prefeasibility stage ("PFS") commenced including metallurgical and geotechnical drilling and also infill resource drilling. Drilling results from Douta are also expected in Q2 2023.
Financial Highlights
21,553 oz of gold sold with an average gold price of US$1,902 per oz Cash operating cost of US$899 per oz sold and all-in sustaining cost ("AISC") of US$1,346 per oz sold Q1 2023 revenue of US$40.3 million (Q1 2022: US$24.9 million)
Q1 2023 EBITDA of US$16.1 million (Q1 2022: US$13.4 million)
Q1 2023 net profit of US$4.3 million (Q1 2022: US$3.5 million)
Cash and cash equivalents of US$4.5 million as at 31 March 2023 (Q1 2022: US$6.3 million) Senior debt facility with Africa Finance Corporation amended and restated to facilitate the Company's growth opportunities Senior debt facility reduced to US$27.9 million as at 31 March 2023 Repayment of all outstanding EPC invoices Net debt of US$25 million as at 31 March 2023
Environment, Social and Governance
The full operation of 6 MW compressed natural gas ("CNG") generators was achieved in January 2023 so as to reduce GHG generated by diesel In Q1 2023, the Company's GHG emissions were 5,303 tons. For the equivalent period in 2022, the GHG emissions were 8,392 tons, a reduction of 3,089 tons representing a drop of 36% in GHG emissions and a significant step in the reduction of its carbon footprint Vegetable farm construction commenced in the Period, including the erection of a greenhouse. Construction of fish farming ponds and associated processing and administration structures also commenced using two contractors from the host communities
Outlook
Production guidance of 85,000 to 95,000 oz for 2023 maintained, weighted towards the second half of the year, with an AISC guidance of US$1,150 to US$1,350 per oz Advance exploration programs across the portfolio, including near mine and underground projects at Segilola, extension and infill programs at Douta and the assessment of potential targets in Nigeria Completion of the Douta preliminary feasibility study ("PFS") in Q4 2023 Applications for and acquisition of identified prospective exploration properties in Nigeria
Segun Lawson, President & CEO, stated:
"This was envisaged to be a difficult quarter with a lower mined grade, difficult mining conditions in the Segilola Pit west wall and a higher utilization of heavy equipment. The Company's performance during the period demonstrates the amount of progress we have made at Segilola. The main operating units continue to perform better than expected and operate above capacity, so our production at the mine totaled 20,629 ounces. Our costs were at the higher end of our guidance, however we expect our costs to reduce materially in the second half of the year as we complete our mining in the current difficult areas. We have also had our first significant exploration success outside the Segilola Mine footprint, identifying a new high grade quartz vein system within 15 kilometres of mine and have already begun expanding exploration with multiple drillhole intercepts. We look forward to updating the market with drill results from this program and an additional two ongoing exploration drilling programs in Nigeria.
"We also continue to progress exploration at a fast pace at the Douta Project. Further to the significant growth in the MRE we are excited about the upcoming drilling results from the ongoing exploration program. We also look forward to completing the various PFS work streams in the coming months.
"As always, we have remained committed to our ESG goals, and this Period really reflects our ability to safeguard the environment and the local communities. The full operation of 6MW compressed natural gas generators was achieved in January and will greatly aid in our attempt to reduce GHG emissions. Elsewhere, we have been proudly progressing our livelihood restoration program and we look forward to offering further updates on all things ESG related throughout the year.
"When compared to the same operating period last year, we have significantly improved our numbers across the board, which is a testament to the hard work and efficiencies created in the Company.
"Our production guidance remains between 85,000 and 95,000 oz for 2023, one that is weighted towards the second half of the year, where we foresee less difficult operating conditions and correspondingly, a more efficient six months operationally."
About Thor Explorations
Thor Explorations Ltd. is a mineral exploration company engaged in the acquisition, exploration, development and production of mineral properties located in Nigeria, Senegal and Burkina Faso. Thor Explorations holds a 100% interest in the Segilola Gold Project located in Osun State, Nigeria and has a 70% economic interest in the Douta Gold Project located in south-eastern Senegal. Thor Explorations trades on AIM and the TSX Venture Exchange under the symbol "THX".
THOR EXPLORATIONS LTD.
Segun Lawson President & CEO
For further information please contact:
Thor Explorations Ltd Email: [email protected]
Canaccord Genuity (Nominated Adviser & Broker)
Henry Fitzgerald-O'Connor / James Asensio / Thomas Diehl
Tel: +44 (0) 20 7523 8000
Hannam & Partners (Broker)
Andrew Chubb / Matt Hasson / Jay Ashfield / Franck Nganou
Tel: +44 (0) 20 7907 8500
Fig House Communications (Investor Relations)
Tel: +1 416 822 6483 Email: [email protected]
Ibu Lawson (Investor Relations)
Tel: +447909825446 Email: [email protected]
BlytheRay (Financial PR)
Tim Blythe / Megan Ray / Said Izagaren Tel: +44 207 138 3203
Management Discussion & Analysis for Q1 2023
HIGHLIGHTS AND ACTIVITIES - FIRST QUARTER 2023
Operating results for the quarter were highlighted by the selling of 21,553 ounces ("oz") of gold during the year at a cash operating cost1 of $899 per oz sold, with an AISC1 of $1,346 per oz sold.
The Company maintains its production guidance at 85,000 to 95,000 oz for the year, while AISC1 guidance for 2023 is also maintained at US$1,150 per ounce to US$1,350 per ounce.
During the Period, the international price of key consumables used by the Company, in particular ammonium nitrate and diesel have reduced significantly from the levels experienced in the second half of 2022. These reductions in price are expected to result in lower than forecast consumable costs at Segilola as the Company resupplies.
Table 1.1 Key Operating and Financial Statistics
Three Month period Three Month period
| Operating | ended March 31, 2023 | ended March 31, 2022 | |
|---|---|---|---|
| Gold Sold | Au | 21,553 | 13,463 |
| Average realized gold price1 | $/oz | 1,902 | 1,824 |
| Cash operating cost1 | $/oz | 899 | 688 |
| AISC (all-in sustaining cost)1 | $/oz | 1,346 | 1,108 |
| EBITDA1 | $/oz | 745 | 996 |
Three Month period Three Month period
| Financial | ended March 31, 2023 | ended March 31, 2022 | |
|---|---|---|---|
| Revenue | $ | 40,287,830 | 24,865,482 |
| Net Income/(Loss) | $ | 4,331,347 | 3,490,938 |
| EBITDA1 | $ | 16,065,334 | 13,414,642 |
Three Month period Year ended
| Financial | ended March 31, 2023 | December 31, 2022 | |
|---|---|---|---|
| Cash and cash equivalents | $ | 4,505,071 | 6,688,037 |
| Deferred Income | $ | - | 6,581,743 |
| Net Debt1 | $ | 24,940,762 | 31,650,722 |
1 Refer to "Non-IFRS Measures" section.
Segilola Gold Mine, Nigeria
Mining
During the three months ended March 31, 2023, 4,194,689 tonnes of material was mined, equivalent to a mining rate of 46,608 tonnes of material per day. In this period, 198,425 tonnes of ore were mined, equivalent to mining rates of 2,205 tonnes of ore per day, at an average grade of 2.85g/t. Tonnes were affected by difficult mining conditions encountered in the West wall of the pit. Conditions are improving and an increase in mining rates is expected in the second quarter of 2023.
Grade was lower than planned due to geotechnical problems encountered in the North of the pit, delaying access to the higher-grade ore zones in this area. These zones will now be mined during the second quarter of 2023.
The stockpile balance at the end of the period was 270,215 tonnes of ore at an average of 1.14g/t. This comprised 2,130 tonnes (4.35g/t) at high grade, 4,327 tonnes (2.03g/t) at medium grade, 273,903 tonnes (1.04g/t) at low grade and 3,442 tonnes (2.65g/t) on the coarse ore stockpile.
Processing
During the three months ended March 31, 2023, a total of 231,001 tonnes of ore, equivalent to a throughput rate of 2,567 tonnes per day, was processed. Throughput was affected by an unplanned reline of the SAG mill.
The mill feed grade was 2.95g/t gold with recovery at 94.1% for a total of 20,629 ounces of gold produced. A delay in the commissioning of an additional crusher, specifically used to reduce mill rejected ore bearing material ("scats"), which was held for several weeks at the Nigerian border crossing, affected grade during the quarter. The scats will be processed during quarter 2.
All of the main operating units of the process plant continue to perform better than expected, with the plant operating above nameplate capacity. Several improvement projects are being undertaken through the remainder of 2023.
Table 1.2: Production Metrics
Units Q1 - 2023 Q4 - 2022 Q3 - 2022 Q2 - 2022 Q1 - 2022
Mining
| Total Mined | Tonnes | 4,194,689 | 4,296,494 | 4,018,431 | 4,031,584 | 3,759,524 |
| Waste Mined | Tonnes | 3,996,264 | 3,974,073 | 3,793,249 | 3,747,504 | 3,533,610 |
| Ore Mined | Tonnes | 198,425 | 322,421 | 225,182 | 284,079 | 226,314 |
| Grade | g/t Au | 2.85 | 3.51 | 4.43 | 3.63 | 2.68 |
| Daily Total Mining Rate | Tonnes/Day | 46,608 | 46,701 | 43,679 | 44,303 | 41,772 |
| Daily Ore Mining Rate | Tonnes/Day | 2,205 | 3,505 | 2,448 | 3,122 | 2,515 |
Stockpile
| Ore Stockpiled | Tonnes | 270,215 | 300,531 | 229,909 | 249,281 | 179,758 |
| Ore Stockpiled | g/t Au | 1.14 | 1.48 | 1.19 | 1.46 | 1.23 |
| Ore Stockpiled | oz | 9,904 | 14,300 | 8,796 | 11,701 | 7,109 |
Processing
| Ore Processed | Tonnes | 231,001 | 254,824 | 241,434 | 211,582 | 221,900 |
| Grade | g/t Au | 2.95 | 3.38 | 3.58 | 3.66 | 3.18 |
| Recovery | % | 94.1 | 95.0 | 95.5 | 95.5 | 94.1 |
| Gold Recovered | oz | 20,629 | 26,331 | 26,523 | 23,785 | 21,343 |
| Milling Throughput | Tonnes/Day | 2,567 | 2,770 | 2,624 | 2,325 | 2,466 |
NON-IFRS MEASURES
This MD&A refers to certain financial measures, such as average realized gold price, cash operating costs, all-in sustaining costs , net debt and EBITDA which are not recognized under IFRS and do not have a standardized meaning prescribed by IFRS. These measures may differ from those made by other companies and accordingly may not be comparable to such measures as reported by other companies. These measures have been derived from the Company's financial statements because the Company believes that, with the achievement of gold production, they are of assistance in the understanding of the results of operations and its financial position.
Average realised gold price per ounce sold
The Group believes that, in addition to conventional measures prepared in accordance with GAAP, the average realised gold price, which takes into account the impact of gain/losses on forward sale of commodity contracts, is a metric used to better understand the gold price realised during a period. Management believes that reflecting the impact of these contracts on the Group's realised gold price is a relevant measure and increases the consistency of this calculation with our peer companies.
In addition to the above, in calculating the realised gold price, management has adjusted the revenues as disclosed in the consolidated financial statement to exclude by product revenue, relating to silver revenue, and has reflected the by product revenue as a credit to cash operating costs. The revenues as disclosed in the interim financial statements have been reconciled to the gold revenue for all periods presented.
Table 2.1: Average annual realised price per ounce sold
Units ended March 31, 2023 ended March 31, 20221
| Revenues | $ | 40,287,830 | 24,865,482 |
| By product revenue | $ | (43,773) | (15,520) |
| Gold Revenue | $ | 40,244,057 | 24,849,962 |
| Gain/(Loss) on forward sale of commodity contracts | $ | 750,482 | (294,922) |
| Gold Revenue | $ | 40,994,539 | 24,555,040 |
| Gold ounces sold | oz Au | 21,553 | 13,463 |
| Average realized price per ounce sold | $ | 1,902 | 1,824 |
1 The figures for the Three Month period ended March 31, 2022 have been restated in connection with the restatement of the interim financial statements. Refer to note 22 of the interim financial statements for further details.
Cash operating cost per ounce
Cash operating cost per oz sold, combined with revenues, can be used to evaluate the Company's performance and ability to generate operating income and cash flow from operating activities. The Company believes that, in addition to conventional measures prepared in accordance with GAAP, certain investors may find this information useful to evaluate the costs of production per ounce.
By product revenues are included as a credit to cash operating costs.
Table 2.2: Average annual cash operating cost per ounce of gold
Units ended March 31, 2023 ended March 31, 20221
| Production costs | $ | 18,306,502 | 8,219,530 |
| Transportation and refining | $ | 342,291 | 502,222 |
| Royalties | $ | 768,282 | 550,765 |
| By product revenue | $ | (43,773) | (15,520) |
| Cash Operating costs | $ | 19,373,302 | 9,256,997 |
| Gold ounces sold | Oz Au | 21,553 | 13,463 |
| Cash operating cost per ounce sold | $/oz | 899 | 688 |
1 The figures for the Three Month period ended March 31, 2022 have been restated in connection with the restatement of the interim financial statements. Refer to note 22 of the interim financial statements for further detail s.
All-in sustaining cost per ounce
AISC provides information on the total cost associated with producing gold.
The Group calculates AISC as the sum of total cash operating costs (as described above), other administration expenses and sustaining capital, all divided by the gold ounces sold to arrive at a per oz amount.
Other administration expenses includes administration expenses directly attributable to the Segilola Gold Mine plus a percentage of corporate administration costs allocated to supporting the operations of the Segilola Gold Mine. For the Three Month periods ended March 31, 2023 and 2022, this was deemed to be 50%.
Other companies may calculate this measure differently as a result of differences in underlying principles and policies applied.
Table 2.3: Average annual all-in sustaining cost per ounce of gold
Units ended March 31, 2023 ended March 31, 20221
| Cash operating costs2 | $ | 19,373,302 | 9,256,997 |
| Adjusted other administration expenses | $ | 3,775,777 | 1,458,731 |
| Sustaining capital3 | $ | 5,864,894 | 4,196,996 |
| Total all-in sustaining cost | $ | 29,013,973 | 14,912,724 |
| Gold ounces sold | Oz Au | 21,553 | 13,463 |
| All-in sustaining cost per ounce sold | $/oz | 1,346 | 1,108 |
1 The figures for the Three Month period ended March 31, 2022 have been restated in connection with the restatement of the interim financial statements. Refer to note 22 of the interim financial statements for further details.
2 Refer to Table - 3.2 Cash operating costs.
3 Refer to Table - 3.3a Sustaining and Non-Sustaining Capital
The Group's all-in sustaining costs include sustaining capital expenditures which management has defined as those capital expenditures related to producing and selling gold from its on-going mine operations. Non-sustaining capital is capital expenditure related to major projects or expansions at existing operations where management believes that these projects will materially benefit the operations. The distinction between sustaining and non-sustaining capital is based on the Company's policies and refers to the definitions set out by the World Gold Council.
This non-GAAP measure provides investors with transparency regarding the capital costs required to support the on-going operations at its operating mine, relative to its total capital expenditures. Readers should be aware that these measures do not have a standardized meaning. It is intended to provide additional information and should not be considered in isolation, or as a substitute for measures of performance prepared in accordance with IFRS.
Table 2.3a: Sustaining and Non-Sustaining Capital
Units ended March 31, 2023 ended March 31, 20221
| Property, plant and equipment additions during the period | $ | 5,719,158 | 8,484,914 |
| Non-sustaining capital expenditures2 | $ | (1,109,993) | (5,501,596) |
| Payment for sustaining leases | $ | 1,255,729 | 1,213,678 |
| Sustaining capital3 | $ | 5,864,894 | 4,196,996 |
1 The figures for the Three Month period ended March 31, 2022 have been restated in connection with the restatement of the interim financial statements. Refer to note 22 of the interim financial statements for further details.
2 Includes EPC and other construction costs for the Segilola Mine 3 Includes capitalized production stripping costs of $4,609,165 (March 31, 2022: $2,983,318)
Net Debt
Net debt is calculated as total debt adjusted for unamortized deferred financing charges less cash and cash equivalents and short-term investments at the end of the reporting period. This measure is used by management to measure the Company's debt leverage. The Group considers that in addition to conventional measures prepared in accordance with IFRS, net debt is useful to evaluate the Group's performance.
Table 2.4: Net Debt
Three Month period Year Ended ended March 31, 2023 December 31, 2022
| Loans from the Africa Finance Corporation | $ | 24,257,746 | 24,459,939 |
| Due to EPC contractor | $ | 1,463,353 | 10,196,105 |
| Deferred element of EPC contract | $ | 3,724,734 | 3,682,715 |
Less:
Cash (4,505,071) (6,688,037) Net Debt $ 24,940,762 31,650,722
Earnings Before Interest, Taxes, Depreciation and Amortisation (EBITDA)
EBITDA is calculated as the total earnings before interest, taxes, depreciation and amortisation. This measure helps management assess the operating performance of each operating unit.
Table 2.5: Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA)
Three Month period Three Month period
| Units ended March 31, 2023 | ended March 31, 20221 | ||
|---|---|---|---|
| Net profit/(loss) for the period | $ | 4,331,347 | 3,490,938 |
| Amortization and depreciation - owned assets | $ | 7,165,523 | 5,004,617 |
| Amortization and depreciation - right of use assets | $ | 1,194,587 | 1,158,255 |
| Impairment of Exploration & Evaluation assets | $ | 3,096 | 2,701 |
| Interest expense | $ | 3,370,781 | 3,758,131 |
| EBITDA | $ | 16,065,334 | 13,414,642 |
| Gold ounces sold | Oz Au | 21,553 | 13,463 |
| EBITDA per ounce sold | $/oz | 745 | 996 |
1 The figures for the Three Month period ended March 31, 2022 have been restated in connection with the restatement of the interim financial statements. Refer to note 22 of the interim financial statements for further details.
OUTLOOK AND UPCOMING MILESTONES
This Section 5 of the MD&A contains forward looking information as defined by National Instrument 51- 102. Refer to Section 16 of this MD&A for further information on forward looking statements.
We are focused on advancing the Company's strategic objectives and near-term milestones which include:
2023 Operational Guidance and Outlook
Gold Production oz 85,000-95,000 All-in Sustaining Cost US$/oz Au sold $1,150 - $1,350 US$ 8,000,000 - 10,000,000 Capital Expenditure1 Exploration Expenditure:
Nigeria2 US$ 4,200,000 Senegal US$ 3,000,000
1 This excludes production stripping costs capitalizations.
2 This includes purchase of licenses.
The critical factors that influence whether Segilola can achieve these targets include:
Segilola's ability to maintain an adequate supply of consumables (in particular ammonium nitrate, flux and cyanide) and equipment
Fluctuations in the price of key consumables, in particular ammonium nitrate, and diesel
Segilola's workforce remaining healthy
Continuing to receive full and on-time payment for gold sales
Continuing to be able to make local and international payments in the ordinary course of business
Continue to advance the Douta project towards preliminary feasibility study ("PFS")
Continue to advance exploration programmes across the portfolio:
Segilola near mine exploration
Segilola underground project
Segilola regional exploration programme
Douta extension programme
Douta infill programme
Assess regional potential targets in Nigeria
Acquiring new concessions and joint venture options on potential targets
SUMMARY OF QUARTERLY RESULTS
The table below sets forth selected results of operations for the Company's eight most recently completed quarters.
Table 3.1: Summary of quarterly results
| $ | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | ||||
|---|---|---|---|---|---|---|---|---|
| Mar 31 | Dec 31 | Sep 30 | Jun 30 | |||||
| Revenues | 40,287,830 | 43,251,204 | 55,703,098 | 41,354,747 | ||||
| Net profit for period | 4,331,347 | 14,908,460 | 4,126,066 | 6,163,942 | ||||
| Basic profit per share (cents) | 0.67 | 2.21 | 0.65 | 0.97 | ||||
| $ | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | ||||
| Mar 31 | Dec 31 | Sep 30 | Jun 30 | |||||
| Revenues | 24,865,482 | 6,049,485 | - | - | ||||
| Net profit/(loss) for period | 3,490,938 | 3,116,416 | 463,844 | (5,582,090) | ||||
| Basic profit/(loss) per share (cents) | 0.55 | 0.47 | 0.07 | (0.87) |
RESULTS FOR THREE MONTHS ENDED MARCH 31, 2023
The review of the results of operations should be read in conjunction with the Interim Financial Statements and notes thereto.
The Group reported a net profit of $4,331,347 (0.58 cents per share) for the three-month period ended March 31, 2023, as compared to a net profit of $3,490,938 (0.55 cents per share) for the three-month period ended March 31, 2022. The increase in profit for the period was largely due to:
revenue during the period of $40,287,830 (Q1 2022: $24,865,482)
These were offset partially by:
Amortization and depreciation of $8,360,110 (Q4 2021: $6,162,872);
Interest of $3,370,781 (Q1 2022: $3,758,131); and Productions costs of $18,306,502 (Q1 2022: $8,219,530)
No interest was earned during the three-month period ended March 31, 2023, and 2022.
LIQUIDITY AND CAPITAL RESOURCES
As at March 31, 2023, the Group had cash of $4,505,688 (December 31 2022: $6,688,037) and a working capital deficit of $38,308,404 (December 31, 2022: deficit of $29,116,915).
The decrease in cash from December 31, 2022 is due mainly to cash generated in operations of $19,214,348 offset by cash used in investing and financing activities of $15,515,468 and $5,976,329, respectively.
The total EPC amount has been finalized with our EPC contractor, and we have paid all due outstanding EPC payments at the date of this report.
Working Capital Calculation
The Working Capital Calculation excludes $9,979,413 (2022: $10,187,630) of Gold Stream liabilities, and $805,801 (2022: $2,215,585) in third party royalties included in current accounts payable, that are contingent upon the achievement of the revised gold sales forecast of 85,000 to 95,000 ounces for the year ending December 31, 2023.
Included in working capital, in Accounts payable and accrued liabilities, is a balance of $1,463,353 (2022: $10,196,105) due to our EPC contractors. As of the date of this report, the Company has made all outstanding due payments in relation to the EPC contract.
Table 4.1: Working Capital
March 31, 2023 December 31, 2022
Current Assets
| Cash and Restricted Cash | $ | 4,505,071 | 6,688,037 |
| Inventory | $ | 25,080,808 | 19,901,262 |
| Amounts receivable, prepaid expenses, advances and deposits | $ | 8,461,572 | 10,697,365 |
| Total Current Assets for Working Capital | $ | 38,047,451 | 37,286,664 |
Current Liabilities
| Accounts Payable and accrued liabilities | $ | 60,555,348 | 56,337,289 |
| Deferred Income | - | 6,581,743 | |
| Lease Liabilities | $ | 4,815,512 | 4,811,991 |
| Gold Stream Liability | $ | 9,979,413 | 10,187,630 |
| Loan and other borrowings | $ | 11,790,796 | 888,141 |
| $ | 87,141,069 | 78,806,794 | |
| less: Current Liabilities contingent upon future gold sales | $ | (10,785,214) | (12,403,215) |
| Working Capital Deficit | $ | (38,308,404) | (29,116,915) |
Inventory
Gold inventory is recognised in the ore stockpiles and in production inventory, comprised principally of ore stockpile and doré at site or in transit to the refinery, with a component of gold-in-circuit.
Table 4.2: Inventory
March 31 2023 December 31 2022
| Plant spares and consumables | $ | 9,146,279 | 4,751,922 |
| Gold ore in stockpile | $ | 12,479,805 | 11,869,168 |
| Gold in circuit | $ | 3,454,724 | 1,160,237 |
| Gold dore | $ | - | 2,119,935 |
| $ | 25,080,808 | 19,901,262 |
Liquidity and Capital Resources
The Group has generated positive operating cash flow during Q1 2023 and expects to continue to do so based on its production and AISC guidance. This operating cash flow will support debt repayments, regional exploration and underground expansion drilling at Segilola, planned capital expenditures and corporate overhead costs.
FINANCIAL INSTRUMENTS AND OTHER INSTRUMENTS
The Group's financial instruments are classified as follows:
March 31, 2023 Measured at amortized Measured at fair value Total cost through profit and loss
Assets
| Cash and cash equivalents | $ | 4,505,071 | - | 4,505,071 |
| Amounts receivable | 240,009 | - | 240,009 | |
| Total assets | $ | 4,745,080 | - | 4,745,080 |
Liabilities
| Accounts payable and accrued liabilities | $ | 59,749,547 | 805,801 | 60,555,348 | |
| Loans and borrowings | 27,982,480 | - | 27,982,480 | ||
| Gold stream liability | - | 23,507,987 | 23,507,987 | ||
| Lease liabilities | 14,465,191 | - | 14,465,191 | ||
| Total liabilities | $ | 102,197,218 | 24,313,788 | 126,511,006 | |
| December 31, 2022 | Measured at amortized | Measured at fair value | Total |
cost through profit and loss
Assets
| Cash and cash equivalents | $ | 6,688,037 | - | 6,688,037 |
| Amounts receivable | 220,442 | - | 220,442 | |
| Total assets | $ | 6,908,479 | - | 6,908,479 |
Liabilities
| Accounts payable and accrued liabilities | $ | 54,121,704 | 2,215,585 | 56,337,289 | |
| Loans and borrowings | 28,142,654 | - | 28,142,654 | ||
| Gold stream liability | - | 25,039,765 | 25,039,765 | ||
| Lease liabilities | 15,409,285 | - | 15,409,285 | ||
| Total liabilities | $ | 97,673,643 | 27,255,350 | 124,928,993 |
The fair value of these financial instruments approximates their carrying value.
As noted above, the Group has certain financial liabilities that are held at fair value. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques to measure fair value:
Classification of financial assets and liabilities Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2 - inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices); and Level 3 - inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs).
As at March 31, 2023 and December 31, 2022, all the Group`s liabilities measured at fair value through profit and loss are categorized as Level 3 and their fair value was determined using discounted cash flow valuation models, taking into account assumptions with respect to gold prices and discount rates as well as estimates with respect to production and operating results for the Segilola mine.
DISCLOSURE OF OUTSTANDING SHARE DATA
As at the date of this MD&A, there were 644,696,185 common shares issued and outstanding stock options to purchase a total of 26,901,000 common shares.
Authorized Common Shares
Table 5.1: Common shares issued
March 31, 2023 December 31, 2022 Common shares issued 644,696,185 644,696,185
Warrants
There were no warrants that were outstanding at March 31, 2023, and as at the date of this report.
During the quarter ended March 31, 2023, no warrants were issued.
Stock Options
The number of stock options that were outstanding and the remaining contractual lives of the options at March 31, 2023, were as follows.
Table 5.2: Options outstanding
Exercise Price Number Weighted Average RemainingExpiry Date Outstanding Contractual Life
| C$0.145 | 12,111,000 | 0.21 | June 15, 2023 |
| C$0.140 | 750,000 | 0.52 | October 5, 2023 |
| C$0.200 | 14,040,000 | 1.80 | January 16, 2025 |
Total 26,901,000
The Company has granted employees, consultants, directors and officers share purchase options. These options were granted pursuant to the Company's stock option plan.
No options were issued during the three months period ended March 31, 2023 and year ended December 31, 2022.
A total of 9,250,000 options were exercised at a price of C$0.12 each and 689,000 at a price of C$0.145 during the year ended December 31, 2022.
Under the Company's Omnibus Incentive Plan approved by shareholder on December 17, 2021, 44,900,000 common shares of the Company are reserved for issuance upon exercise of options or other securities.
During the year ended December 31, 2022, 2,399,176 Restricted Share Units ("RSUs") were granted to members of Executive Management under the Company's Long Term Incentive Plan ("LTIP").
In March 2023, the Board considered that it was subject to a share trading restriction. As a result, the Board resolved to extend the expiry date of 12,111,000 shares with an exercise price of C$0.145 past the original expiry date of March 12, 2023 up until June 15, 2023.
Condensed Interim Consolidated Financial Statements
For the Three Months Ended March 31, 2023, and 2022
(in United States Dollars)
THOR EXPLORATIONS LTD.
March 31, 2023 (Unaudited)
Table of contents
Condensed interim consolidated statements of financial position 4 Condensed interim consolidated statements of comprehensive income 5 Condensed interim consolidated statements of cash flows 6 Condensed interim consolidated statements of changes in equity 7 Notes to the condensed interim consolidated financial statements 8-30