Taseko Announces Strong Fourth Quarter Financial Results and Commencement of Copper Production at Florence Copper
Taseko Announces Strong Fourth Quarter Financial Results and
Commencement of Copper Production at Florence Copper
VANCOUVER, British Columbia, Feb. 18, 2026 -- Taseko Mines Limited (TSX: TKO; NYSE American: TGB; LSE: TKO)
("Taseko" or the "Company") reports full year 2025 Adjusted EBITDA* of $230 million and Earnings from mining operations
before depletion and amortization and non-recurring items* of $251 million. Revenues for 2025 were $673 million from the sale
of 99 million pounds of copper and 1.9 million pounds of molybdenum. For the year, a Net loss of $30 million ($0.09 loss per
share) was recorded and Adjusted net income* was $27 million ($0.07 per share).
For the fourth quarter, Adjusted EBITDA* was $116 million, and cash flow from operations was $101 million. Net income of $4
million ($0.01 per share) was recorded for the quarter and Adjusted net income* was $42 million ($0.11 per share).
In the fourth quarter, Gibraltar produced 31 million pounds of copper and 830 thousand pounds of molybdenum at Total
operating cost (C1)* of US$2.47 per pound of copper produced. For the year, Gibraltar produced 98 million pounds of copper
and 1.9 million pounds of molybdenum at Total operating cost (C1) of US$2.66 per pound of copper produced. After mining
through lower grade and lower quality ore in the first half of 2025, second half production increased by 46% and returned to
more normal levels with copper grades of 0.24% and recoveries averaging 79% in the second half. Copper production in 2025
included 2.2 million pounds of copper cathode produced in Gibraltar’s SX/EW plant, which was restarted in May. Molybdenum
production for the fourth quarter and the year was significantly higher than previous periods, due to higher molybdenum grades
in the Connector Pit.
At Florence Copper, production of copper cathode commenced earlier this week with the startup of the electrowinning circuit.
The Florence SX/EW plant is fully operational and copper is now being plated. Injection of solutions commenced in the fourth
quarter and wellfield performance to date has met or exceeded expectations. Expansion of the wellfield will be required to
support the production ramp up to capacity, and drilling was restarted in the fourth quarter. There are currently three drill rigs
operating and a fourth arriving to site in the next week.
Stuart McDonald, President & CEO of Taseko, commented, “2025 was a productive and highly successful year for Florence
Copper. With construction and commissioning now behind us, we’re looking forward to the first cathode harvest in the coming
days. For the year ahead, the team’s focus will be ramping up the operation to production capacity. Results from the initial
wellfield operations are positive and we are targeting to produce 30 to 35 million pounds of copper in 2026. A key driver of the
ramp up will be our ability to expand the wellfield and bring additional wells into production through the year.”
“Gibraltar finished 2025 with strong production and cash flows in the fourth quarter. Looking ahead to 2026, we expect higher
annual production and more consistent quarterly production, as mining activity is now well established in the Connector pit.
Total copper production for 2026 is expected to be in the range of 110 to 115 million pounds. This includes the expected
impact of supergene ore which has been affecting recoveries in previous pushbacks, as well as a more conservative forecast
for head grade based on mining experience to-date in the Connector pit. With the anticipated production increase at Gibraltar
and copper prices roughly 25% higher today than our average realized price in 2025, Gibraltar is positioned to generate
significantly stronger cashflows in 2026.
“Bringing our second mine into production will be a major accomplishment for the Company, and we’re looking forward to
ramping up Florence and demonstrating the true value of this asset. At the same time, we will continue to work to unlock value
from our other projects, Yellowhead and New Prosperity, which both achieved significant milestones in 2025,” concluded Mr.
McDonald.
2025 Annual Review
• Earnings from mining operations before depletion, amortization and non-recurring items* was $250.7 million, Adjusted
EBITDA* was $230.4 million and cash flow from operations was $219.6 million;
• Net loss was $30.1 million ($0.09 loss per share) and Adjusted net income* was $27.1 million ($0.07 adjusted earnings
per share);
• Gibraltar produced 98.1 million pounds of copper at a total operating cost (C1)* of US$2.66 per pound of copper
produced. Copper head grades averaged 0.22% and recoveries averaged 73%;
• Copper production included 2.2 million pounds of copper cathode from the Gibraltar SX/EW plant which was restarted in
May;
• Gibraltar sold 98.7 million pounds of copper at an average realized copper price of US$4.61 per pound contributing to
revenues of $672.9 million for Taseko;
• Construction activities at Florence Copper continued throughout 2025, completing in the fourth quarter on time and
largely on budget at US$275 million. During the 24-month construction period, there were approximately 1,000,000
project hours worked with no lost time injuries and no reportable incidents;
• In July, the Company filed an updated technical report for the Yellowhead project highlighting a 25 year mine life with an
average annual copper production of 178 million pounds at a total cash cost (C1) of US$1.90 per pound, and a net
present value of $2.0 billion (8% discount rate, US$4.25 per pound copper and US$2,400 per ounce gold). The
Company also announced that it had formally commenced the Environmental Assessment process for the Yellowhead
project; and
• In June, Taseko, Tŝilhqot’in Nation and the Province of BC reached an agreement concerning the New Prosperity
project. Taseko received a payment of $75 million from the Province of BC upon closing of the transaction.
Fourth Quarter Review
• Earnings from mining operations before depletion, amortization and non-recurring items* was $124.1 million, Adjusted
EBITDA* was $116.5 million and cash flow from operations was $101.2 million;
• Net income was $4.5 million ($0.01 earnings per share) and Adjusted net income* was $41.5 million ($0.11 adjusted
earnings per share);
• Gibraltar produced 30.7 million pounds of copper, including 0.9 million pounds of copper cathode, at a total operating
cost (C1)* of US$2.47 per pound of copper produced. Copper head grades averaged 0.26% and recoveries averaged
81%;
• Gibraltar sold 31.6 million pounds of copper at an average realized copper price of US$5.13 per pound contributing to
revenues of $243.8 million for Taseko;
• In October 2025, the Company closed an equity financing (the “Offering”) with a syndicate of underwriters pursuant to
which the Company issued 42.7 million common shares at a price of US$4.05 per share for gross proceeds of
US$172.8 million. Proceeds from the Offering were partially used to repay outstanding debt under the Company’s
revolving credit facility, with the remainder available for general corporate purposes; and
• The Company received the final approvals required to commence wellfield injection and recovery operations at Florence
Copper in October. Commercial wellfield acidification commenced in early November, and by early December mining
solutions were circulating in all the new production wells within the commercial wellfield. Production of copper cathode
commenced mid-February with the startup of the electrowinning circuit, and the Florence Copper SX/EW plant is now
fully operational with copper being plated.
Highlights
Operating data
Three months ended
December 31,
Year ended
December 31,
(Gibraltar – 100% basis) 2025 2024 Change 2025 2024 Change
Tons mined (millions) 28.0 24.0 4.0 110.9 88.3 22.6
Tons milled (millions) 7.2 8.3 (1.1) 30.6 29.3 1.3
Production (million pounds Cu) 30.7 28.6 2.1 98.1 105.6 (7.5)
Sales (million pounds Cu) 31.6 27.4 4.2 98.7 108.0 (9.3)
Financial data
(Cdn$ in thousands, except per share
amounts)
Three months ended
December 31,
Year ended
December 31,
2025 2024 Change 2025 20241 Change
Revenues 243,767 167,799 75,968 672,904 608,093 64,811
Cash flows from operations 101,234 73,292 27,942 219,558 232,615 (13,057)
Net income (loss) 4,454 (21,207) 25,661 (30,076) (13,444) (16,632)
Per share – Basic (“EPS”) 0.01 (0.07) 0.08 (0.09) (0.05) (0.04)
Earnings from mining operations before
depletion, amortization and non-recurring
items*
124,055 59,405 64,650 250,664 243,646 7,018
Adjusted EBITDA* 116,464 55,602 60,862 230,424 223,991 6,433
Adjusted net income* 41,525 10,468 31,057 27,141 56,927 (29,786)
Per share – Basic (“Adjusted EPS”)* 0.11 0.03 0.08 0.07 0.19 (0.12)
1Amounts for the year ended December 31, 2024 reflect the impact from the March 25, 2024 acquisition of Cariboo from Dowa
and Furukawa, which increased the Company’s effective interest in the Gibraltar mine from 87.5% to 100%.
Review of Operations
Gibraltar
Operating data (100%
basis) Q4 2025 Q3 2025 Q2 2025 Q1 2025 Q4 2024 2025 2024
Tons mined (millions) 28.0 29.3 30.4 23.2 24.0 110.9 88.3
Tons milled (millions) 7.2 7.8 7.7 7.9 8.3 30.6 29.3
Strip ratio 2.2 1.5 2.3 4.6 1.9 2.3 1.6
Site operating cost per ton
milled* $ 16.61 $ 14.98 $ 11.23 $ 8.73 $ 12.18 $ 12.81 $ 12.93
Copper concentrate
Head grade (%) 0.26 0.22 0.20 0.19 0.22 0.22 0.23
Recovery (%) 80.9 77.2 63.2 67.5 78.2 72.8 78.5
Production (million
pounds Cu) 29.8 26.7 19.4 20.0 28.6 95.9 105.6
Sales (million pounds
Cu) 30.8 25.4 19.0 21.8 27.4 97.0 108.0
Inventory (million pounds
Cu) 2.9 4.0 2.7 2.3 4.1 2.9 4.1
Copper cathode
Production (thousand
pounds Cu) 919 895 395 – – 2,209 –
Sales (thousand pounds
Cu) 783 905 – – – 1,688 –
Molybdenum
concentrate
Production (thousand
pounds Mo) 830 558 180 336 578 1,902 1,432
Sales (thousand pounds
Mo) 953 421 178 364 607 1,916 1,434
Per unit data (US$ per
Cu pound produced)1
Site operating cost* $ 2.80 $ 3.09 $ 3.15 $ 2.41 $ 2.52 $ 2.86 $ 2.61
By-product credit* (0.59) (0.39) (0.19) (0.33) (0.42) (0.40) (0.28)
Site operating cost, net
of by-product credit* 2.21 2.70 2.96 2.08 2.10 2.46 2.33
Off-property cost* 0.26 0.17 0.18 0.18 0.32 0.20 0.33
Total operating cost (C1)
* $ 2.47 $ 2.87 $ 3.14 $ 2.26 $ 2.42 $ 2.66 $ 2.66
1 Copper pounds produced includes copper in concentrate and copper cathode.
Operations Analysis
Annual Results
Gibraltar mining operations were focused in the Connector pit during 2025, which is the primary source of mill feed for the next
few years. Mining rates increased approximately 25% year-over-year to 110.9 million tons in 2025, compared to 88.3 million
tons in 2024, with the higher mining rates attributable to increased operating hours and improved productivity of the haul truck
fleet.
Operations Analysis - Continued
Copper production was 98.1 million pounds in 2025, including 2.2 million pounds of copper cathode from the Gibraltar solvent
extraction and electrowinning (“SX/EW”) plant that was restarted in May. Mill throughput was 30.6 million tons for the year with
average copper head grades of 0.22% and copper recoveries of 73%, which steadily improved throughout the year as mining
advanced beyond the oxidized and supergene zones encountered in the initial phases of Connector pit. Copper production in
the second half of the year was a notable improvement over the first half of the year attributable to higher grades and better
quality ore.
Total site costs* were $473.2 million (including capitalized stripping of $80.9 million) in 2025, compared to $400.2 million
(including capitalized stripping of $32.5 million) in 2024. The increase in total site costs is a result of higher mining rates and
costs to restart and operate the Gibraltar SX/EW plant, which processes stockpiled oxide ore to produce copper cathode.
Molybdenum production increased to 1.9 million pounds in 2025 from 1.4 million pounds in 2024 primarily due to higher
molybdenum grades and improved recoveries. At an average molybdenum price of US$22.16 per pound for the year,
molybdenum contributed to a by-product credit of US$0.40 per pound of copper produced.
Off-property costs were US$0.20 per pound of copper produced in 2025, compared to US$0.33 per pound of copper produced
in 2024, and reflect Gibraltar’s favorable offtake agreements with average treatment and refining charges (“TCRC”) of around
$nil for the year.
Total operating costs (C1)* were US$2.66 per pound of copper produced in 2025, consistent with US$2.66 per pound of copper
produced in 2024. The impacts of higher capitalized stripping, lower TCRCs, and higher molybdenum sales were offset by
higher site operating costs due to higher mining rates, lower copper production, and the recommissioning and initial operation
of the Gibraltar SX/EW plant.
A graph accompanying this announcement is available at
https://www.globenewswire.com/NewsRoom/AttachmentNg/cb858308-cc1b-4954-b5d7-c9bd3c35baf8
Operations Analysis - Continued
Fourth Quarter Results
Mining continues to advance deeper into the Connector pit and benefit from improved copper grades and ore quality. A total of
28.0 million tons were mined in the fourth quarter, comparable to the previous quarter. The average strip ratio was 2.2 in the
fourth quarter, and in line with the life-of-mine average.
Mill throughput was 7.2 million tons in the fourth quarter and was impacted by unanticipated mill downtime due to unscheduled
maintenance activities and a serious accident which resulted in a temporary site wide shutdown in November.
Copper production increased to 30.7 million pounds (including 0.9 million pounds of copper cathode) in the fourth quarter,
compared to 27.6 million pounds (including 0.9 million pounds of copper cathode) in the previous quarter, driven by higher
copper head grades averaging 0.26% and copper recoveries averaging 81%.
Total site costs* were $125.6 million (including capitalized stripping of $6.0 million) in the fourth quarter, comparable to the
previous quarter.
Molybdenum production increased to 830 thousand pounds in the fourth quarter and reflects the higher molybdenum grades
realized in Connector pit ore. At an average molybdenum price of US$22.89 per pound for the quarter, molybdenum provided a
by-product credit of US$0.59 per pound of copper produced.
Off-property costs were US$0.26 per pound of copper produced and were higher than previous quarters due to the timing of
shipments with higher TCRC terms.
Total operating costs (C1)* were US$2.47 per pound of copper produced for the fourth quarter, lower than the prior quarter and
comparable to the prior year comparative quarter. Increased site operating costs from higher mining rates were offset by higher
copper production, improved molybdenum by-product credits, higher capitalized stripping costs, and lower TCRCs.
A graph accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/9bf3f498
-46c1-45d7-b356-038fe39fb691
*Non-GAAP performance measure. See end of news release.
Gibraltar Outlook
Mining activity over the last 18 months has been focused in the Connector Pit, which was the primary source of mill feed in
2025, and will continue to be the primary source of ore for the next three years (2026 through 2028). In recent months, head
grades in the Connector Pit have been 5% to 10% lower than originally expected due to the impact of small higher grade
zones that have not been realized through mining to date. In addition, oxide copper and metallurgically challenging supergene
ore has been more abundant in the Connector Pit than previously estimated, and recoveries in 2026 are expected to average
between 75% to 80% (similar to the second half of 2025). On a positive note, the additional oxide ore mined from Connector
Pit has been stacked on leach pads and will be processed in the Gibraltar SX/EW plant in the coming years. Taking all of
these factors into account, total copper production at Gibraltar for 2026 is expected to be in the range of 110 to 115 million
pounds and is expected to continue at similar levels (± 5%) until completion of mining in the Connector pit in mid-2029.
Molybdenum production in 2026 is expected to remain at similar levels to 2025, and with molybdenum prices stabilizing above
US$20.00 per pound we continue to expect strong molybdenum by-product credits.
The Company has offtake agreements covering substantially all of Gibraltar’s copper concentrate production for 2026, which
contain low and in certain cases negative TCRC rates reflecting the continued tight copper smelting market. Based on the
contract terms, the Company expects average TCRCs to be similar to 2025.
The Company has a prudent hedging program in place to protect a minimum copper price and Gibraltar cash flow during the
commissioning period and ramp-up of commercial operations at Florence Copper. Currently, the Company has copper collar
contracts in place with a floor of US$4.00 per pound and a ceiling of US$5.40 per pound for 54 million pounds of copper
production for the first half of 2026 and a floor of US$4.75 per pound and a ceiling of between US$7.50 and US$8.50 per pound
for 24 million pounds of copper production for the third quarter of 2026 (refer to “Financial Condition Review—Hedging Strategy”
for details).
Florence Copper
Florence Copper is an in-situ copper recovery (“ISCR”) operation, located in Arizona, USA, that will produce LME Grade A
copper metal without conventional open-pit mining or major surface disturbance. Florence Copper is projected to rank among
the lowest greenhouse gas (“GHG”) intensity primary copper producers in North America, delivering environmentally
responsible copper to North American manufacturers and consumers. The project is expected to commence commercial
production in early 2026, with production ramping up to 85 million pounds per year at full capacity.
Construction activities at Florence Copper were completed on time and largely on budget in the fourth quarter of 2025. The
focus of the operating team has transitioned to wellfield operations, commissioning of the SX/EW plant and the startup of
commercial production.
Commercial wellfield acidification commenced in early November, and by early December mining solutions were circulating in
all the new production wells within the commercial wellfield. Initial injection flowrates were above expectations resulting in
faster initial acidification of the wellfield. The grade of copper recovered in solution from the recovery wells continued to
increase, and the average solution grade reached the level required for SX/EW plant operations. Commissioning of the SX/EW
plant area advanced in parallel with initial wellfield operations, and plant operations commenced mid-February. Production of
copper cathode commenced mid-February with the startup of the electrowinning circuit. The Florence Copper SX/EW plant is
now fully operational and copper is being plated. The project team is focused on the successful ramp-up of operations in 2026,
and total production in 2026 is expected to be in the range of 30 to 35 million pounds of copper cathode.
Florence Copper - Continued
Wellfield drilling also re-commenced in late 2025 and by early 2026 there were three drill rigs operating on site with a fourth
drill rig being mobilized at site. Continued expansion of the commercial wellfield will be required to support higher solution
flows and increased copper production as the Florence Copper commercial operation progresses through the ramp-up in 2026.
Florence Copper capital spend
(US$ in thousands)
Three months
ended
December 31,
2025
Year ended
December 31,
2025
Commercial facility construction costs 8,016 119,644
Plant and site commissioning costs 3,636 3,636
Site and PTF operations 12,260 34,662
Total Florence Copper capital spend 23,912 157,942
Florence Copper commercial facility construction costs were US$8.0 million in the fourth quarter and US$119.6 million in
2025. Total construction costs for the Florence Copper commercial facility were US$274.6 million.
Long-term Growth Strategy
Taseko’s strategy has been to grow the Company by acquiring and developing a pipeline of projects focused on copper in
North America. We continue to believe this will generate long-term returns for shareholders. Our other development projects
are located in BC, Canada.
Yellowhead copper project
In July 2025, the Company published a new report titled “Technical Report Update on the Yellowhead Copper Project, British
Columbia, Canada” (the “Yellowhead 2025 Technical Report”). Based on the Yellowhead 2025 Technical Report, the
Yellowhead copper project is expected to produce 4.4 billion pounds of copper over a 25-year mine life at an average C1 cost,
net of by-product credit, of US$1.90 per pound of copper produced. During the first 5 years of operation, the Yellowhead project
is expected to produce an average of 206 million pounds of copper per year at an average C1 cost, net of by-product credit, of
US$1.62 per pound of copper produced. The Yellowhead project also contains valuable precious metal by-products with
282,000 ounces of gold production and 19.4 million ounces of silver production over the life of mine.
The economic analysis in the Yellowhead 2025 Technical Report was prepared using a copper price of US$4.25 per pound, a
gold price of US$2,400 per ounce, and a silver price of US$28.00 per ounce.
Long-term Growth Strategy - Continued
Project highlights based on the Yellowhead 2025 Technical Report are detailed below:
• Average annual copper production of 178 million pounds over a 25 year mine life at total cash costs (C1) of US$1.90 per
pound of copper produced;
• Over the first 5 years of the mine life, copper grade is expected to average 0.32% producing an average of 206 million
pounds of copper at total cash costs (C1) of US$1.62 per pound of copper produced;
• Concentrator designed to process 90,000 tonnes per day of ore with an expected copper recovery of 90%, and produce
a clean copper concentrate with payable gold and silver by-products;
• Conventional open pit mining with a low strip ratio of 1.4;
• After-tax net present value of $2.0 billion (8% after-tax discount rate) and after-tax internal rate of return of 21%;
• Initial capital costs of $2.0 billion with a payback period of 3.3 years; and
• Expected to be eligible for the Canadian federal Clean Technology Manufacturing Investment Tax Credit, with 30%
(approximately $540 million) of eligible initial capital costs reimbursed in year 1 of operation.
In June 2025, the Yellowhead project’s Initial Project Description was filed and accepted by the British Columbia
Environmental Assessment Office and Impact Assessment Agency of Canada, formally commencing the Environmental
Assessment process. The Company will continue to engage with project stakeholders to ensure that the development of the
Yellowhead Project is in line with environmental and social expectations. The Company opened a community office for the
Yellowhead project in 2024 to support ongoing engagement with local communities including First Nations.
New Prosperity copper-gold project
In June 2025, Taseko, the Tŝilhqot’in Nation and the Province of BC reached a historic agreement concerning the New
Prosperity project (the “Teẑtan Biny Agreement”). The Teẑtan Biny Agreement ends litigation among the parties while providing
certainty with respect to how the significant copper-gold resource at New Prosperity may be developed in the future.
Key elements of the Teẑtan Biny Agreement include:
• Taseko received a payment of $75 million from the Province of BC upon closing of the agreement;
• Taseko contributed a 22.5% equity interest in the New Prosperity mineral tenures to a trust for the future benefit of the
Tŝilhqot’in Nation. The trust will transfer the property interest to the Tŝilhqot’in Nation if and when it consents to a
proposal to pursue mineral development in the project area;
• Taseko retains a majority interest (77.5%) in the New Prosperity mineral tenures and can divest some or all of its
interest at any time, including to other mining companies that could advance a project with the consent of the
Tŝilhqot’in Nation. However, Taseko has committed not to be the proponent (operator) of mineral exploration and
development activities at New Prosperity, nor the owner of a future mine development;
• Taseko has entered into a consent agreement with the Tŝilhqot’in Nation, whereby no mineral exploration or
development activity can proceed in the New Prosperity project area without the free, prior and informed consent of the
Tŝilhqot’in Nation;
Long-term Growth Strategy - Continued
• The Province of BC and the Tŝilhqot’in Nation have agreed to negotiate the process by which the consent of the
Tŝilhqot’in Nation will be sought for any proposed mining project to proceed through an environmental assessment
process; and
• The Tŝilhqot’in Nation and the Province of BC have agreed to undertake a land-use planning process for the area of the
mineral tenures and a broader area of land within Tŝilhqot’in territory.
Aley niobium project
The converter pilot test is ongoing to provide additional process data to support the design of commercial process facilities. In
the fourth quarter, the Company produced on-spec ferro-niobium, and the process is now scaling up to provide product
samples to support marketing initiatives. The Company is also conducting a scoping study to investigate the potential for Aley
niobium oxide production to supply the growing market for niobium-based batteries.
Conference Call and Webcast
The Company will host a telephone conference call and live webcast on Thursday, February 19, 2026, at 11:00 a.m. Eastern
Time (8:00 a.m. Pacific) to discuss these results. After opening remarks by management, there will be a question and answer
session open to analysts and investors. The conference call may be accessed by dialing 800-715-9871 toll free or 646-307-
1963, using the access code 4873075.The webcast may be accessed at tasekomines.com/investors/events and will be
archived until February 19, 2027 for later playback.
For further information on Taseko, see the Company’s website at tasekomines.com or contact:
• Investor enquiries Brian Bergot, Vice President, Investor Relations – 778-373-4554
Stuart McDonald
President and CEO
Non-GAAP Performance Measures
This MD&A includes certain non-GAAP performance measures that do not have a standardized meaning prescribed by IFRS
Accounting Standards. These measures may differ from those used by, and may not be comparable to such measures as
reported by, other issuers. The Company believes that these measures are commonly used by certain investors, in
conjunction with conventional IFRS Accounting Standards measures, to enhance their understanding of the Company’s
performance. These measures have been derived from the Company’s financial statements and applied on a consistent basis.
The following tables below provide a reconciliation of these non-GAAP measures to the most directly comparable IFRS
Accounting Standards measures.
Total operating cost and site operating cost, net of by-product credit
Total operating cost includes all costs absorbed into inventory, as well as transportation costs and insurance recoverable. Site
operating cost is calculated by removing net changes in inventory, depletion and amortization, insurance recoverable, and
transportation costs from cost of sales. Site operating cost, net of by-product credit is calculated by subtracting by-product
credits from site operating cost. Site operating cost, net of by-product credit per pound is calculated by dividing the aggregate
of the applicable costs by pounds of copper produced. Total operating cost per pound is the sum of site operating costs, net of
by-product credits and off-property costs divided by pounds of copper produced. By-product credit is calculated based on
actual sales of molybdenum (net of treatment costs), silver and gold during the period divided by the total pounds of copper
produced during the period. These measures are calculated on a consistent basis for the periods presented.
(Cdn$ in thousands) Q4 2025 Q3 2025 Q2 2025 Q1 2025 2025
Cost of sales 146,919 134,664 120,592 122,783 524,958
Less:
Depletion and amortization (27,207) (27,876) (25,210) (22,425) (102,718)
Changes in inventories of finished goods (2,611) 1,425 2,123 (2,710) (1,773)
Changes in inventories of ore stockpiles 13,473 16,685 (5,718) (22,747) 1,693
Transportation costs (10,989) (7,247) (5,720) (5,984) (29,940)
Site operating costs 119,585 117,651 86,067 68,917 392,220
Less by-product credits:
Molybdenum, net of treatment costs (25,095) (13,903) (4,814) (8,774) (52,586)
Silver, excluding amortization of deferred
revenue 312 (295) (58) (131) (172)
Gold (619) (761) (351) (389) (2,120)
Site operating costs, net of by-product credits 94,183 102,692 80,844 59,623 337,342
Total copper produced (thousand pounds) 30,712 27,593 19,813 19,959 98,077
Total costs per pound produced (US$ per pound) 3.07 3.72 4.08 2.99 3.44
Average exchange rate for the period (CAD/USD) 1.39 1.38 1.38 1.44 1.40
Site operating costs, net of by-product credits
(US$ per pound) 2.21 2.70 2.96 2.08 2.46
Site operating costs, net of by-product credits 94,183 102,692 80,844 59,623 337,342
Add off-property costs:
Treatment and refining costs (premiums) 394 (512) (837) (510) (1,465)
Transportation costs 10,989 7,247 5,720 5,984 29,940
Total operating costs 105,566 109,427 85,727 65,097 365,817
Total operating costs (C1) (US$ per pound) $ 2.47 $ 2.87 $ 3.14 $ 2.26 $ 2.66
Non-GAAP Performance Measures - Continued
(Cdn$ in thousands) Q4 2024 Q3 2024 Q2 2024 Q1 20241 2024
Cost of sales 134,940 124,833 108,637 122,528 490,938
Less:
Depletion and amortization (24,641) (20,466) (13,721) (15,024) (73,852)
Changes in inventories of finished goods 4,064 2,938 (10,462) (20,392) (23,852)
Changes in inventories of ore stockpiles (3,698) 9,089 1,758 2,719 9,868
Transportation costs (10,170) (8,682) (6,408) (10,153) (35,413)
Site operating costs 100,495 107,712 79,804 79,678 367,689
Less by-product credits:
Molybdenum, net of treatment costs (16,507) (8,962) (7,071) (6,112) (38,652)
Silver, excluding amortization of deferred
revenue (139) (241) (144) (137) (661)
Site operating costs, net of by-product credits 83,849 98,509 72,589 73,429 328,376
Total copper produced (thousand pounds) 28,595 27,101 20,225 26,694 102,615
Total costs per pound produced (US$ per pound) 2.94 3.63 3.59 2.75 3.20
Average exchange rate for the period (CAD/USD) 1.40 1.36 1.37 1.35 1.37
Site operating costs, net of by-product credits
(US$ per pound) 2.10 2.66 2.62 2.04 2.33
Site operating costs, net of by-product credits 83,849 98,509 72,589 73,429 328,376
Add off-property costs:
Treatment and refining costs 2,435 816 3,941 4,816 12,008
Transportation costs 10,170 8,682 6,408 10,153 35,413
Total operating costs 96,454 108,007 82,938 88,398 375,797
Total operating costs (C1) (US$ per pound) $ 2.42 $ 2.92 $ 2.99 $ 2.46 $ 2.66
1Amounts for Q1 2024 reflect the impact from the March 25, 2024 acquisition of Cariboo from Dowa and Furukawa, which
increased the Company’s effective interest in the Gibraltar mine from 87.5% to 100%.
Total site costs
Total site costs include site operating costs charged to cost of sales and mining costs capitalized to property, plant and
equipment in the period. This measure is intended to capture total site operating costs incurred during the period calculated on
a consistent basis for the periods presented.
(Cdn$ in thousands) Q4 2025 Q3 2025 Q2 2025 Q1 2025 2025
Site operating costs (included in cost of
sales) 119,585 117,651 86,067 68,917 392,220
Capitalized stripping costs 5,986 6,106 30,765 38,082 80,939
Total site costs 125,571 123,757 116,832 106,999 473,159
(Cdn$ in thousands) Q4 2024 Q3 2024 Q2 2024 Q1 2024 2024
Site operating costs (included in cost of
sales) 100,495 107,712 79,804 79,678 367,689
Capitalized stripping costs 1,981 3,631 10,732 16,152 32,496
Total site costs 102,476 111,343 90,536 95,830 400,185
Total site costs – 100% basis 102,476 111,343 90,536 109,520 413,875
Non-GAAP Performance Measures - Continued
Adjusted net income (loss) and Adjusted EPS
Adjusted net income (loss) removes the effect of the following transactions from net income (loss) as reported under IFRS
Accounting Standards:
• Unrealized foreign currency gains and losses;
• Unrealized gains and losses on derivatives;
• Other operating costs;
• Call premium on settlement of debt;
• Loss on settlement of debt, net of capitalized interest;
• Bargain purchase gains on Cariboo acquisition;
• Gain on acquisition of control of Gibraltar;
• Realized gain on sale of finished goods inventories;
• Realized gains on processing of ore stockpiles;
• Accretion on Florence royalty obligation;
• Accretion on Cariboo consideration payable;
• Tax effect of sale of non-controlling interest in New Prosperity; and
• Non-recurring other expenses for Cariboo acquisition.
Management believes that these transactions do not reflect the underlying operating performance of the Company’s core
mining business and are not necessarily indicative of future operating results. Furthermore, unrealized gains and losses on
derivative instruments, changes in the fair value of financial instruments, and unrealized foreign currency gains and losses are
not necessarily reflective of the underlying operating results for the periods presented.
Adjusted earnings per share (“Adjusted EPS”) is Adjusted net income attributable to common shareholders of the Company
divided by the weighted average number of common shares outstanding for the period.
(Cdn$ in thousands) Q4 2025 Q3 2025 Q2 2025 Q1 2025 2025
Net income (loss) 4,454 (27,838) 21,868 (28,560) (30,076)
Unrealized foreign exchange (gain) loss (9,000) 14,287 (40,335) 2,074 (32,974)
Unrealized loss and fair value adjustments on
derivatives 37,676 14,977 9,489 23,536 85,678
Accretion on Cariboo consideration payable 4,048 4,041 4,484 664 13,237
Accretion on Florence royalty obligation 18,415 6,991 6,201 2,571 34,178
Tax effect of sale of non-controlling interest in
New Prosperity – – (9,285) – (9,285)
Estimated tax effect of adjustments (14,068) (6,874) (5,447) (7,228) (33,617)
Adjusted net income (loss) 41,525 5,584 (13,025) (6,943) 27,141
Adjusted EPS $ 0.11 $ 0.02 $ (0.04) $ (0.02) $ 0.07
Non-GAAP Performance Measures - Continued
(Cdn$ in thousands) Q4 2024 Q3 2024 Q2 2024 Q1 2024 2024
Net (loss) income (21,207) (180) (10,953) 18,896 (13,444)
Unrealized foreign exchange loss (gain) 40,462 (7,259) 5,408 13,688 52,299
Unrealized (gain) loss and fair value adjustments
on derivatives (25,514) 1,821 10,033 3,519 (10,141)
Accretion on Cariboo consideration payable 4,543 9,423 8,399 1,555 23,920
Accretion on Florence royalty obligation 3,682 3,703 2,132 3,416 12,933