This news release contains forward-looking information about expected future events that is subject to risks and assumptions set out in the “Cautionary Statement on Forward-Looking Information” below. All figures are in
President and CEO,
First Quarter 2026 Highlights
Operations
- Production: In the first quarter 2026, consolidated gold production was 68,001 ounces, including 29,572 ounces from the
Mount Milligan Mine (“Mount Milligan”) and 38,429 ounces from the Öksüt Mine (“Öksüt”). Copper production in the quarter was 14.2 million pounds. - Sales: First quarter 2026 gold sales were 72,935 ounces at an average realized gold price of
$4,172 per ounce and copper sales were 14.9 million pounds at an average realized copper price of$4.48 per pound. The average realized gold and copper prices include the impact of theMount Milligan streaming agreement withRGLD Gold AG and Royal Gold, Inc. (collectively “Royal Gold”). - Costs: First quarter 2026 consolidated gold production costs were
$1,649 per ounce and all-in sustaining costs (“AISC”) on a by-product basisNG were$1,705 per ounce. Recent increases in diesel prices did not have a material impact on Centerra’s costs in the first quarter. The diesel price volatility may impact costs in 2026, however, at current price levels, any such impact is not expected to be material. - Capital expendituresNG: First quarter 2026 additions to property, plant, and equipment (“PP&E”) and capital expendituresNG were
$101.6 million and$69.4 million , respectively. Sustaining capital expendituresNG in the first quarter 2026 were$12.6 million mainly related to construction at the existing tailings storage facility (“TSF”) atMount Milligan . Non-sustaining capital expendituresNG in the first quarter were$56.8 million related mainly to the development of theThompson Creek Mine (“Thompson Creek”).
Financial
- Net earnings: First quarter 2026 net earnings were
$79.4 million , or$0.40 per share, and adjusted net earningsNG were$88.2 million or$0.44 per share. Key adjustments to net earnings, net of tax, include$24.5 million of unrealized loss on the financial assets related to an agreement withRGLD Gold AG datedFebruary 13, 2024 to increase cash payments for Mount Milligan’s gold and copper delivered to Royal Gold based on the delivery of certain threshold amounts from shipments occurring afterJanuary 1, 2024 (“Additional Royal Gold Agreement”), and$16.1 million of unrealized gain on the re-measurement of the sale of theGreenstone Gold Mines Partnership in 2021. For additional adjustments refer to the “Non-GAAP and Other Financial Measures” disclosure at the end of this news release. - Cash provided by operating activities and free cash flowNG: In the first quarter 2026, cash provided by operating activities was
$120.1 million and free cash flowNG was$49.0 million . This includes$124.6 million of cash provided by mine operations and$105.8 million of free cash flowNG atMount Milligan and$133.9 million of cash provided by mine operations and$132.4 million of free cash flowNG at Öksüt. This was partially offset by capital expendituresNG atThompson Creek . - Cash and cash equivalents: As at
March 31, 2026 , total liquidity was$943.5 million , comprised of a cash balance of$543.5 million and$400.0 million available under an undrawn corporate credit facility. - Returning capital to shareholders: Under Centerra’s normal course issuer bid (“NCIB”) program, the Company repurchased 1,253,900 common shares in the first quarter 2026, for total consideration of
$22.5 million . Centerra believes that the NCIB provides the Company with flexibility to strategically deploy cash in line with its capital allocation priorities, subject to market conditions, while maintaining the financial capacity to invest in future growth. A quarterly dividend ofC$0.07 per common share was declared for a total of$10.1 million in the first quarter.
Strategic Growth Initiatives
- Kemess Preliminary Economic Assessment (“PEA”) demonstrates the potential to become Centerra’s second long-life gold-copper asset in
British Columbia : InJanuary 2026 , Centerra published an updated mineral resource and the results of a PEA for the Kemess project (“Kemess”), reinforcing its potential as a significant, large-scale gold-copper development project. Located in the highly attractive Toodoggone region inBritish Columbia , and unencumbered by a gold or copper stream, the Kemess PEA shows strong economics and the project is well positioned to complementMount Milligan as a cornerstone asset within Centerra’s portfolio. Work is underway on a Pre-Feasibility Study (“PFS”), expected in 2027, supporting the progression of Kemess within the Company’s development pipeline. - Mount Milligan Life of Mine (“LOM”) extension to 2045 reinforces its position as a long-term cornerstone asset: The
September 2025 PFS extended the mine life to 2045 and outlined a disciplined, fully funded growth capital plan. The study showed robust economics and highlights Mount Milligan’s attractive cost structure, long-term operating plan and continued exploration potential. InJanuary 2026 ,Mount Milligan received permits to allow for the continuation of its operations through 2035, including a 10% expansion in plant throughput beginning in 2028 and increased stockpile capacity needed for plant feed flexibility. Goldfield Project advancement supports near-term gold exposure and production growth: Centerra continues to advance development and construction activities at theGoldfield Project (“Goldfield”). The project is expected to deliver a streamlined, low-risk development path and complement Centerra’s existing operations while contributing to the Company’s near-term growth profile. Early works, procurement and initial development activities are progressing on plan, supporting advancement towards first production in late 2028.
Events Subsequent to Quarter End
- Langeloth Metallurgical Facility (“Langeloth”) provisionally resumes operations; Commissioning progressing with additional testing required: Operations at Langeloth have provisionally resumed in
April 2026 following the temporary suspension onJanuary 29, 2026 . During the restart, the Company identified items requiring additional testing and validation, which is typical of bringing a processing facility back to stable operations, and commissioning continues to progress. A total of$1.9 million for repairs was incurred in the first quarter of 2026, including both expensed and capitalized costs, with the remaining costs expected to be incurred over the balance of the year, in line with the total estimated repair costs of$5 to$10 million . A$73 million investment in working capital was made at Langeloth in the first quarter related to building inventory during the temporary shutdown of operations. This investment is not expected to unwind in the near term as the Company plans to hold higher inventory levels through 2026 while operations and shipments normalize and as Langeloth ramps up production as part of its commercial optimization plan. Centerra expects to publish 2026 operating guidance for Langeloth with its second quarter 2026 results.
Overview of
| ($millions, except as noted) | Three months ended | |||
| 2026 | 2025 | % Change | ||
| Financial Highlights | ||||
| Revenue | 484.7 | 299.5 | 62 | % |
| Production costs | 254.2 | 198.9 | 28 | % |
| Depreciation, depletion, and amortization ("DDA") | 32.9 | 24.1 | 37 | % |
| Earnings from mine operations | 197.6 | 76.5 | 158 | % |
| Net earnings | 79.4 | 30.5 | 160 | % |
| Adjusted net earnings(1) | 88.2 | 26.4 | 234 | % |
| Adjusted EBITDA(1) | 169.7 | 75.8 | 124 | % |
| Cash provided by operating activities | 120.1 | 58.6 | 105 | % |
| Free cash flow(1) | 49.0 | 10.0 | 390 | % |
| Additions to property, plant and equipment (“PP&E”) | 101.6 | 68.1 | 49 | % |
| Capital expenditures - total(1) | 69.4 | 46.9 | 48 | % |
| Sustaining capital expenditures(1) | 12.6 | 18.0 | (30 | )% |
| Non-sustaining capital expenditures(1) | 56.8 | 28.9 | 97 | % |
| Net earnings per common share - $/share basic(2) | 0.40 | 0.15 | 167 | % |
| Adjusted net earnings per common share - $/share basic(1)(2) | 0.44 | 0.13 | 238 | % |
| Operating highlights | ||||
| Gold produced (oz) | 68,001 | 59,379 | 15 | % |
| Gold sold (oz) | 72,935 | 61,132 | 19 | % |
| Average market gold price ($/oz) | 4,875 | 2,860 | 70 | % |
| Average realized gold price ($/oz )(3) | 4,172 | 2,554 | 63 | % |
| Copper produced (000s lbs) | 14,151 | 11,647 | 21 | % |
| Copper sold (000s lbs) | 14,872 | 12,141 | 22 | % |
| Average market copper price ($/lb) | 5.83 | 4.24 | 38 | % |
| Average realized copper price ($/lb)(3) | 4.48 | 3.80 | 18 | % |
| Molybdenum roasted (000 lbs) | 1,285 | 3,034 | (58 | )% |
| Molybdenum sold (000s lbs) | 3,707 | 4,244 | (13 | )% |
| Average market molybdenum price ($/lb) | 25.73 | 20.53 | 25 | % |
| Average realized molybdenum price ($/lb)(3) | 26.11 | 21.59 | 21 | % |
| Unit costs | ||||
| Gold production costs ($/oz)(4) | 1,649 | 1,271 | 30 | % |
| All-in sustaining costs on a by-product basis ($/oz)(1)(4) | 1,705 | 1,491 | 14 | % |
| Gold - All-in sustaining costs on a co-product basis ($/oz)(1)(4) | 2,121 | 1,742 | 22 | % |
| Copper production costs ($/lb)(4) | 2.23 | 2.23 | 0 | % |
| Copper - All-in sustaining costs on a co-product basis ($/lb)(1)(4) | 2.44 | 2.54 | (4) % | |
(1) Non-GAAP financial measure. See discussion under “Non-GAAP and Other Financial Measures”.
(2) As at
(3) This supplementary financial measure within the meaning of National Instrument 52-112 - Non-GAAP and Other Financial Measures Disclosure (“NI 51-112”) is calculated as a ratio of revenue from the consolidated financial statements and units of metal sold and includes the impact from the Mount Milligan Streaming Agreement (defined below), copper hedges and mark-to-market adjustments on metal sold not yet finally settled
(4) All per unit costs metrics are expressed on a metal sold basis.
2026 Guidance – Gold and Copper Assets
| Units | 2026 Guidance | Three Months Ended | |||
| Production | |||||
| Total gold production(1) | (koz) | 250 | - | 280 | 68 |
| (koz) | 140 | - | 155 | 30 | |
| Öksüt Mine | (koz) | 110 | - | 125 | 38 |
| Total copper production(2)(3)(4) | (Mlb) | 50 | - | 60 | 14 |
| Unit Costs(5) | |||||
| Gold production costs(1) | ($/oz) | 1,500 | - | 1,600 | 1,649 |
| ($/oz) | 1,450 | - | 1,550 | 1,762 | |
| Öksüt Mine | ($/oz) | 1,650 | - | 1,750 | 1,547 |
| All-in sustaining costs on a by-product basisNG(1)(4) | ($/oz) | 1,650 | - | 1,750 | 1,705 |
| ($/oz) | 1,200 | - | 1,300 | 1,060 | |
| Öksüt Mine | ($/oz) | 1,850 | - | 1,950 | 1,653 |
| Capital Expenditures | |||||
| Additions to PP&E | ($M) | 175 | - | 220 | 44.5 |
| ($M) | 130 | - | 150 | 33.1 | |
| Öksüt Mine | ($M) | 10 | - | 20 | 3.2 |
| ($M) | 30 | - | 40 | 6.6 | |
| ($M) | 5 | - | 10 | 1.6 | |
| Total Capital ExpendituresNG | ($M) | 155 | - | 200 | 28.3 |
| Sustaining Capital ExpendituresNG | ($M) | 85 | - | 105 | 12.3 |
| ($M) | 80 | - | 90 | 10.8 | |
| Öksüt Mine | ($M) | 5 | - | 15 | 1.5 |
| Non-sustaining Capital ExpendituresNG | ($M) | 70 | - | 95 | 16.0 |
| ($M) | 35 | - | 45 | 7.8 | |
| ($M) | 30 | - | 40 | 6.6 | |
| ($M) | 5 | - | 10 | 1.6 | |
| Other Items | |||||
| Current income tax and BC mineral tax expense(1) | ($M) | 111 | - | 133 | 51.3 |
| ($M) | 6 | - | 8 | 3.9 | |
| Öksüt Mine | ($M) | 105 | - | 125 | 47.3 |
| Depreciation, depletion and amortization | ($M) | 90 | - | 110 | 31.8 |
| ($M) | 40 | - | 50 | 15.5 | |
| Öksüt Mine | ($M) | 50 | - | 60 | 16.3 |
| Evaluation Costs | ($M) | 18 | - | 25 | 3.8 |
| Care and Maintenance - | ($M) | 13 | - | 15 | 3.4 |
| Corporate and administration costs(6) | ($M) | 29 | - | 33 | 12.5 |
(1) Consolidated Centerra figures.
(2)
(3) Gold production for 2026 at the
(4) Unit costs include a credit for forecasted copper sales treated as by-product for all-in sustaining costsNG. Production for copper and gold reflects estimated metallurgical losses resulting from handling of the concentrate and metal deductions levied by smelters.
(5) Units noted as ($/oz) relate to gold ounces.
2026 Guidance – US Moly
| Units | 2026 Guidance | Three Months Ended March 31, 2026 | |||
| Capital Expenditures | |||||
| Additions to PP&E | ($M) | 205 | - | 235 | 56.7 |
| ($M) | 205 | - | 235 | 56.7 | |
| Total capital expendituresNG | ($M) | 190 | - | 220 | 40.8 |
| Non-sustaining capital expendituresNG - | ($M) | 190 | - | 220 | 40.8 |
2026 Guidance – Global Exploration and Evaluation Projects
| Units | 2026 Guidance | Three Months Ended 2026 | |||
| Project Exploration and Evaluation Costs | |||||
| Exploration Costs | ($M) | 40 | - | 50 | 8.6 |
| Brownfield Exploration | ($M) | 20 | - | 25 | 2.6 |
| Greenfield and Generative Exploration | ($M) | 20 | - | 25 | 6.0 |
Gold production costs in the first quarter 2026 were
Sustaining capital expendituresNG at
In the first quarter of 2026,
In
In
Öksüt
Öksüt produced 38,429 ounces of gold in the first quarter of 2026, higher than planned due to higher than expected grades. During the quarter, mining activities were focused on phase 5 and phase 6 of the Keltepe pit. A total of 3.1 million tonnes of ore and waste were mined in the quarter and 1.0 million tonnes were stacked at an average grade of 1.23 g/t. Full year 2026 production guidance at Öksüt remains in the range of 110,000 to 125,000 ounces, with production in the remaining quarters of 2026 expected to be more evenly weighted and lower than first quarter production.
At Öksüt, gold production costs and AISC on a by-product basisNG for the first quarter 2026 were
In the first quarter 2026, sustaining capital expendituresNG at Öksüt were
Öksüt delivered cash flow from mine operations of
In the second quarter of 2026, approximately
Centerra has initiated a Life of Mine Optimization study at Öksüt to evaluate the asset’s full potential, including the incremental production potential of residual leaching of the heap leach facility and the inclusion of low-grade oxide mineralization, outside of the current reserve pit, into the mine plan. The study will explore options to extend gold recovery from existing leach pads through improved solution management, which may enhance residual metal extraction efficiency. The study is expected to be completed by the end of 2026 and will support updates to the mine’s long-term reclamation and site management plan, ensuring the operation continues to maximize metal recovery in a safe and responsible manner.
US Moly
US Moly used
The restart of
The project remains in line with the total capital estimate of
Langeloth
Operations at Langeloth have provisionally resumed in
In the first quarter of 2026, Langeloth roasted and sold 1.3 million pounds and 3.7 million pounds of molybdenum, respectively, and recorded negative adjusted EBITDANG of
A
Centerra continued to advance
Non-sustaining capital expendituresNG at
In
In
First Quarter 2026 Operating and Financial Results Webcast and Conference Call
Centerra invites you to join its first quarter 2026 conference call on
Webcast
- Participants can access the webcast at the following webcast link.
- An archive of the webcast will be available until the end of day on
July 30, 2026 .
Conference Call
- Participants can register for the conference call at the following registration link.
Upon registering, you will receive the dial-in details and a unique PIN to access the call. This process will bypass the live operator and avoid the queue. Registration will remain open until the end of the live conference call.
- Participants who prefer to dial in and speak with a live operator can access the call by dialing 1-833-821-3536 or 647-846-2628. It is recommended that you call 10 minutes before the scheduled start time.
- After the call, an audio recording will be made available via telephone for one month, until the end of day
May 30, 2026 . The recording can be accessed by dialing 1-855-669-9658 or 412-317-0088 and using the access code 2330720. In addition, the webcast will be archived on Centerra’s website at: https://www.centerragold.com/investor-relations/events-and-presentations/. - Presentation slides will be available on Centerra’s website at www.centerragold.com.
For detailed information on the results contained within this release, please refer to the Company’s Management’s Discussion and Analysis ("MD&A") and financial statements for the three months ended
About Centerra
For more information:
Vice President, Investor Relations & Corporate Communications
(416) 204-3780
lisa.wilkinson@centerragold.com
Additional information on Centerra is available on the Company’s website at www.centerragold.com, on SEDAR+ at www.sedarplus.ca and EDGAR at www.sec.gov/edgar.
Cautionary Statement on Forward-Looking Information
All statements, other than statements of historical fact contained or incorporated by reference in this document, which address events, results, outcomes or developments that the Company expects to occur are, or may be deemed to be, forward-looking information or forward-looking statements within the meaning of certain securities laws, including the provisions of the Securities Act (
Such statements include, but may not be limited to: statements regarding 2026 guidance, outlook and expectations, including, but not limited to, production, costs, capital expenditures, life of mine, grade profiles, cash flow, care and maintenance, PP&E and reclamation costs, recoveries, processing, inflation, depreciation, depletion and amortization, taxes and annual royalty payments; the ability of the Company to finance the majority of expenditures and capital requirements from the cash flows provided by the
The Company cautions that forward-looking statements are necessarily based upon a number of factors and assumptions that, while considered reasonable by the Company at the time of making such statements, are inherently subject to significant business, economic, technical, legal, geopolitical and competitive uncertainties and contingencies, which may prove to be incorrect. Known and unknown factors could cause actual results to differ materially from those projected in the forward-looking statements and undue reliance should not be placed on such statements and information.
Risk factors that may affect the Company’s ability to achieve the expectations set forth in the forward-looking statements in this document include, but are not limited to: (A) strategic, legal, planning and other risks, including: political risks associated with the Company’s operations in Türkiye, the
There can be no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Forward-looking statements are provided for the purpose of providing information about management’s expectations and plans relating to the future. All of the forward-looking statements made in this document are qualified by these cautionary statements and those made in our other filings with the securities regulators of
The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether written or oral, or whether as a result of new information, future events or otherwise, except as required by applicable law.
Other Information
Non-GAAP and Other Financial Measures
This document contains “specified financial measures” within the meaning of NI 52-112, specifically the non-GAAP financial measures, non-GAAP ratios and supplementary financial measures described below. Management believes that the use of these measures assists analysts, investors and other stakeholders of the Company in understanding the costs associated with producing gold and copper, understanding the economics of gold and copper mining, assessing operating performance, the Company’s ability to generate free cash flow from current operations and on an overall Company basis, and for planning and forecasting of future periods. However, the measures have limitations as analytical tools as they may be influenced by the point in the life cycle of a specific mine and the level of additional exploration or other expenditures a company has to make to fully develop its properties. The specified financial measures used in this document do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other issuers, even as compared to other issuers who may be applying the
Definitions
The following is a description of the non-GAAP financial measures, non-GAAP ratios and supplementary financial measures used in this document:
- All-in sustaining costs on a by-product basis per ounce is a non-GAAP ratio calculated as all-in sustaining costs on a by-product basis divided by ounces of gold sold. All-in sustaining costs on a by-product basis is a non-GAAP financial measure calculated as the aggregate of production costs as recorded in the consolidated statements of earnings, refining and transport costs, the cash component of capitalized stripping and sustaining capital expenditures, lease payments related to sustaining assets, corporate general and administrative expenses, accretion expenses, asset retirement depletion expenses, copper and silver revenue and the associated impact of hedges of by-product sales revenue. When calculating all-in sustaining costs on a by-product basis, all revenue received from the sale of copper from the
Mount Milligan Mine , as reduced by the effect of the copper stream, is treated as a reduction of costs incurred. A reconciliation of all-in sustaining costs on a by-product basis to the nearest IFRS measure is set out below. Management uses these measures to monitor the cost management effectiveness of each of its operating mines. - All-in sustaining costs on a co-product basis per ounce of gold or per pound of copper, is a non-GAAP ratio calculated as all-in sustaining costs on a co-product basis divided by ounces of gold or pounds of copper sold, as applicable. All-in sustaining costs on a co-product basis is a non-GAAP financial measure based on an allocation of production costs between copper and gold based on the conversion of copper production to equivalent ounces of gold. The Company uses a conversion ratio for calculating gold equivalent ounces for its copper sales calculated by multiplying the copper pounds sold by estimated average realized copper price and dividing the resulting figure by estimated average realized gold price. For the three and nine months ended
March 31, 2026 , 790 and 790 pounds of copper were equivalent to one ounce of gold. A reconciliation of all-in sustaining costs on a co-product basis to the nearest IFRS measure is set out below. Management uses these measures to monitor the cost management effectiveness of each of its operating mines. - Sustaining capital expenditures and Non-sustaining capital expenditures are non-GAAP financial measures. Sustaining capital expenditures are defined as those expenditures required to sustain current operations and exclude all expenditures incurred at new operations or major projects at existing operations where these projects will materially benefit the operation. Non-sustaining capital expenditures are primarily costs incurred at ‘new operations’ and costs related to ‘major projects at existing operations’ where these projects will materially benefit the operation. A material benefit to an existing operation is considered to be at least a 10% increase in annual or life of mine production, net present value, or reserves compared to the remaining life of mine of the operation. A reconciliation of sustaining capital expenditures and non-sustaining capital expenditures to the nearest IFRS measures is set out below. Management uses the distinction of the sustaining and non-sustaining capital expenditures as an input into the calculation of all-in sustaining costs per ounce and all-in costs per ounce.
- Adjusted net earnings is a non-GAAP financial measure calculated by adjusting net earnings as recorded in the consolidated statements of earnings for items not associated with ongoing operations. The Company believes that this generally accepted industry measure allows the evaluation of the results of income-generating capabilities and is useful in making comparisons between periods. This measure adjusts for the impact of items not associated with ongoing operations. A reconciliation of adjusted net earnings to the nearest IFRS measures is set out below. Management uses this measure to monitor and plan for the operating performance of the Company in conjunction with other data prepared in accordance with IFRS.
- Adjusted EBITDA is a non-GAAP financial measure calculated by adjusting net earnings as recorded in the consolidated statements of earnings by depreciation, amortization, interest, taxes and items not associated with ongoing operations. The Company believes that this generally accepted industry measure allows the evaluation of the results of income-generating capabilities and is useful in making comparisons between periods. A reconciliation of adjusted EBITDA to the nearest IFRS measures is set out below. Management uses this measure to monitor and plan for the operating performance of the Company in conjunction with other data prepared in accordance with IFRS.
- Free cash flow (deficit) is a non-GAAP financial measure calculated as cash provided by operating activities less property, plant and equipment additions. A reconciliation of free cash flow to the nearest IFRS measures is set out below. Management uses this measure to monitor the amount of cash available to reinvest in the Company and allocate for shareholder returns.
- Mining costs per tonne mined is a non-GAAP financial measure calculated by dividing the mining costs by the number of tonnes mined. Management uses these measures to monitor the cost management effectiveness of the mining process for each of its operating mines.
- Processing costs per tonne stacked is a non-GAAP financial measure calculated by dividing the processing costs by the number of tonnes milled or stacked. Management uses these measures to monitor the cost management effectiveness of the mine processing for each of its operating mines.
- Site G&A costs per tonne processed is a non-GAAP financial measure calculated by dividing the site G&A costs by the number of tonnes milled or stacked. Management uses these measures to monitor the cost management effectiveness of the site G&A process for each of its operating mines.
- On site costs per tonne processed is a non-GAAP financial measure calculated by dividing the operating expenses less changes in inventories, royalties and other costs by the number of tonnes milled or stacked. Management uses these measures to monitor the cost management effectiveness of the relevant production costs for each of its operating mines.
- Average realized gold price is a supplementary financial measure calculated by dividing the different components of gold sales (including third party sales, mark-to-market adjustments, final pricing adjustments and the fixed amount received under the Mount Milligan Mine Streaming Agreement) by the number of ounces sold. Management uses this measure to monitor its sales of gold ounces against the average market gold price.
- Average realized copper price is a supplementary financial measure calculated by dividing the different components of copper sales (including third party sales, mark-to-market adjustments, final pricing adjustments and the fixed amount received under the Mount Milligan Mine Streaming Agreement) by the number of pounds sold. Management uses this measure to monitor its sales of gold ounces against the average market copper price.
- Average realized molybdenum price is a supplementary financial measure calculated by dividing the different components of molybdenum sales (including third party sales, mark-to-market adjustments and final pricing adjustments) by the number of pounds sold. Management uses this measure to monitor its sales of molybdenum pounds against the average market molybdenum price.
- Total liquidity is a supplementary financial measure calculated as cash and cash equivalents and amount available under the corporate credit facility. Credit facility availability is reduced by outstanding letters of credit. Management uses this measure to determine if the Company can meet all of its commitments, execute on the business plan, and to mitigate the risk of economic downturns.
Certain unit costs, including all-in sustaining costs on a by-product basis (including and excluding revenue-based taxes) per ounce, are non-GAAP ratios which include as a component certain non-GAAP financial measures including all-in sustaining costs on a by-product basis which can be reconciled as follows:
| Three months ended | |||||||||||
| Consolidated | Öksüt | ||||||||||
| ($millions, unless otherwise specified) | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||||
| Production costs attributable to gold | 120.2 | 77.7 | 60.8 | 50.7 | 59.4 | 27.0 | |||||
| Production costs attributable to copper | 33.2 | 27.1 | 33.2 | 27.1 | — | — | |||||
| Total production costs excluding US Moly segment, as reported | 153.4 | 104.8 | 94.0 | 77.8 | 59.4 | 27.0 | |||||
| Adjust for: | |||||||||||
| Third party smelting, refining and transport costs | 1.1 | 2.6 | 2.4 | 2.4 | (1.3 | ) | 0.2 | ||||
| By-product and co-product credits | (73.6 | ) | (48.7 | ) | (73.6 | ) | (48.7 | ) | — | — | |
| Adjusted production costs | 80.9 | 58.7 | 22.8 | 31.5 | 58.1 | 27.2 | |||||
| Corporate general administrative and other costs | 12.6 | 9.6 | — | 0.2 | 0.1 | 0.1 | |||||
| Share-based compensation costs | 11.7 | 0.8 | — | — | — | — | |||||
| Reclamation and remediation - accretion (operating sites) | 3.8 | 2.4 | 0.5 | 0.6 | 3.3 | 1.8 | |||||
| Sustaining capital expenditures | 12.3 | 17.9 | 10.8 | 9.2 | 1.5 | 8.7 | |||||
| Sustaining lease payments | 3.0 | 1.7 | 2.5 | 1.2 | 0.5 | 0.5 | |||||
| All-in sustaining costs on a by-product basis | 124.3 | 91.2 | 36.6 | 42.7 | 63.5 | 38.3 | |||||
| Ounces sold (000s) | 72.9 | 61.1 | 34.5 | 36.6 | 38.4 | 24.5 | |||||
| Pounds sold (millions) | 14.9 | 12.1 | 14.9 | 12.1 | — | — | |||||
| Gold production costs ($/oz) | 1,649 | 1,271 | 1,762 | 1,384 | 1,547 | 1,102 | |||||
| All-in sustaining costs on a by-product basis ($/oz) | 1,705 | 1,491 | 1,060 | 1,168 | 1,653 | 1,563 | |||||
| Gold - All-in sustaining costs on a co-product basis ($/oz) | 2,121 | 1,742 | 1,938 | 1,586 | 1,653 | 1,563 | |||||
| Copper production costs ($/pound) | 2.23 | 2.23 | 2.23 | 2.23 | n/a | n/a | |||||
| Copper - All-in sustaining costs on a co-product basis ($/pound) | 2.44 | 2.54 | 2.44 | 2.54 | n/a | n/a | |||||
Adjusted net earnings are a non-GAAP financial measure and can be reconciled as follows:
| Three months ended | ||||||
| ($millions, except as noted) | 2026 | 2025 | ||||
| Net earnings | $ | 79.4 | $ | 30.5 | ||
| Adjust for items not associated with ongoing operations: | ||||||
| Unrealized loss on financial assets relating to the Additional Royal Gold Agreement | 24.5 | 1.4 | ||||
| Unrealized gain on sale of | (16.1 | ) | (6.6 | ) | ||
| (Gain) loss on equity investments and other losses | (2.6 | ) | 0.8 | |||
| Reclamation (recovery) expense at the Endako and Kemess Projects | (1.2 | ) | 4.8 | |||
| Other gain(2) | (2.1 | ) | (3.3 | ) | ||
| Other deferred income tax adjustments(1) | 6.3 | (1.2 | ) | |||
| Adjusted net earnings | $ | 88.2 | $ | 26.4 | ||
| Net earnings per share - basic | $ | 0.40 | $ | 0.15 | ||
| Net earnings per share - diluted | $ | 0.39 | $ | 0.13 | ||
| Adjusted net earnings per share - basic | $ | 0.44 | $ | 0.13 | ||
| Adjusted net earnings per share - diluted | $ | 0.44 | $ | 0.12 | ||
(1) Income tax adjustments reflect primarily the impact of foreign currency translation on deferred income taxes at the Öksüt Mine and
(2) Relates primarily to the effect of movement in foreign currency exchange rates on the reclamation provision at the
Consolidated Adjusted EBITDA, a non-GAAP performance measure and can be reconciled as follows:
| Three months ended | ||||||
| ($millions, except as noted) | 2026 | 2025 | ||||
| Net earnings | $ | 79.4 | $ | 30.5 | ||
| Adjustments: | ||||||
| Income tax expense | 53.2 | 24.8 | ||||
| Depreciation, depletion and amortization | 34.1 | 24.9 | ||||
| Interest income | (4.2 | ) | (5.4 | ) | ||
| Finance costs | 4.7 | 3.9 | ||||
| Unrealized gain on sale of | (16.1 | ) | (6.6 | ) | ||
| Unrealized loss on financial assets relating to the Additional Royal Gold Agreement | 24.5 | 1.4 | ||||
| Reclamation (recovery) expense at the Endako and Kemess Projects | (1.2 | ) | 4.8 | |||
| (Gain) loss on equity investments and other losses | (2.6 | ) | 0.8 | |||
| Other gain | (2.1 | ) | (3.3 | ) | ||
| Adjusted EBITDA | $ | 169.7 | $ | 75.8 | ||
Adjusted EBITDA at the Langeloth Facility is a non-GAAP measure and can be reconciled as follows:
| Three months ended | ||||||
| 2026 | 2025 | |||||
| Net loss from operations | $ | (3.7 | ) | $ | (1.0 | ) |
| Adjustments: | ||||||
| Depreciation, depletion and amortization ("DDA”) | 1.1 | 1.1 | ||||
| Interest Income | (0.2 | ) | (0.1 | ) | ||
| Finance costs | 0.1 | — | ||||
| Adjusted EBITDA | $ | (2.7 | ) | $ | — | |
Free cash flow (deficit) is a non-GAAP financial measure and can be reconciled as follows:
| Three months ended | ||||||||||||||||||||||||||||||||||||
| Consolidated | Öksüt | US Moly | Other | |||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||
| Cash provided by (used in) operating activities(1) | $ | 120.1 | $ | 58.6 | $ | 124.6 | $ | 39.4 | $ | 133.9 | $ | 50.3 | $ | (75.4 | ) | $ | (6.0 | ) | $ | (4.5 | ) | $ | (1.6 | ) | $ | (58.5 | ) | $ | (25.1 | ) | ||||||
| Deduct: | ||||||||||||||||||||||||||||||||||||
| Property, plant & equipment additions(1) | (71.1 | ) | (48.6 | ) | (18.8 | ) | (12.0 | ) | (1.5 | ) | (8.7 | ) | (41.1 | ) | (27.9 | ) | (6.6 | ) | — | (3.1 | ) | — | ||||||||||||||
| Free cash flow (deficit) | $ | 49.0 | $ | 10.0 | $ | 105.8 | $ | 27.4 | $ | 132.4 | $ | 41.6 | $ | (116.5 | ) | $ | (33.9 | ) | $ | (11.1 | ) | $ | (1.6 | ) | $ | (61.6 | ) | $ | (25.1 | ) | ||||||
(1) As presented in the Company’s condensed consolidated interim statements of cash flows.
Sustaining capital expenditures and non-sustaining capital expenditures are non-GAAP measures and can be reconciled as follows:
| Three months ended | ||||||||||||||||||||||||||||||||||
| Consolidated | Öksüt | US Moly | Other | |||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Additions to PP&E(1) | $ | 101.6 | $ | 68.1 | $ | 33.1 | $ | 23.7 | $ | 3.2 | $ | 11.9 | $ | 57.0 | $ | 32.4 | $ | 6.6 | $ | — | $ | 1.7 | $ | 0.1 | ||||||||||
| Adjust for: | ||||||||||||||||||||||||||||||||||
| Costs capitalized to the ARO assets | 0.3 | (16.8 | ) | 1.1 | (10.0 | ) | (1.5 | ) | (2.8 | ) | 0.7 | (4.0 | ) | — | — | — | — | |||||||||||||||||
| Costs capitalized to the ROU assets | (27.5 | ) | (1.3 | ) | (15.4 | ) | (0.9 | ) | (0.2 | ) | (0.4 | ) | (11.9 | ) | — | — | — | — | — | |||||||||||||||
| Costs relating to capitalized DDA | (4.1 | ) | (2.0 | ) | — | — | — | — | (4.1 | ) | (2.0 | ) | — | — | — | — | ||||||||||||||||||
| Other(2) | (0.9 | ) | (1.1 | ) | (0.2 | ) | (0.5 | ) | — | — | (0.6 | ) | (0.5 | ) | — | — | (0.1 | ) | (0.1 | ) | ||||||||||||||
| Capital expenditures | $ | 69.4 | $ | 46.9 | $ | 18.6 | $ | 12.3 | $ | 1.5 | $ | 8.7 | $ | 41.1 | $ | 25.9 | $ | 6.6 | $ | — | $ | 1.6 | $ | — | ||||||||||
| Sustaining capital expenditures | 12.6 | 18.0 | 10.8 | 9.2 | 1.5 | 8.7 | 0.3 | 0.1 | — | — | — | — | ||||||||||||||||||||||
| Non-sustaining capital expenditures | 56.8 | 28.9 | 7.8 | 3.1 | — | — | 40.8 | 25.8 | 6.6 | — | 1.6 | — | ||||||||||||||||||||||
(1) As presented in note 17 of the Company’s condensed consolidated interim financial statements.
(2) Primarily includes reclassification of insurance and capital spares from supplies inventory to PP&E.
Costs per tonne are non-GAAP measures and can be reconciled as follows:
| Three months ended | |||||||||||
| Öksüt | |||||||||||
| (in millions of US dollars, except where noted) | 2026 | 2025 | 2026 | 2025 | |||||||
| Mining costs | $ | 33.8 | $ | 32.9 | $ | 12.3 | $ | 10.5 | |||
| Allocation of mining costs(1) | (4.3 | ) | (3.6 | ) | — | (4.9 | ) | ||||
| Milling costs | 37.4 | 35.0 | 7.3 | 6.1 | |||||||
| Site G&A costs | 14.5 | 13.1 | 10.4 | 9.3 | |||||||
| Change in inventory, royalties and other | 12.6 | 0.4 | 29.4 | 6.0 | |||||||
| Production costs | $ | 94.0 | $ | 77.8 | $ | 59.4 | $ | 27.0 | |||
| Ore and waste tonnes mined (000's tonnes) | 12,267 | 11,058 | 3,094 | 3,142 | |||||||
| Ore processed (000's tonnes) | 4,864 | 4,732 | 1,022 | 1,011 | |||||||
| Mining costs per tonne mined ($/tonne) | 2.75 | 2.97 | 3.99 | 3.33 | |||||||
| Processing costs per tonne processed ($/tonne) | 7.69 | 7.39 | 7.19 | 6.05 | |||||||
| Site G&A costs per tonne processed ($/tonne) | 2.97 | 2.76 | 10.27 | 9.23 | |||||||
| On site costs per tonne processed ($/tonne) | 17.61 | 17.10 | 29.54 | 25.65 | |||||||
(1) Allocation of mining costs represents allocation to TSF for the
Source: 