| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
| Revenue | |||
Revenue | 5 | | |
| Cost of sales | |||
Operating expenses | 5 | ( | ( |
| Depreciation and depletion | ( | ( | |
| Royalties | ( | ( | |
| Earnings from mine operations | | | |
Corporate costs | 5 | ( | ( |
Other expenses | 5 | ( | ( |
Derecognition and impairment of financial assets | 5 | ( | ( |
Impairment of mining interests | 6 | ( | ( |
Share-based compensation | 7 | ( | ( |
| Exploration costs | ( | ( | |
Earnings from operations | | ||
| Other expense | |||
Loss on financial instruments | 8 | ( | ( |
Finance costs - net | 9 | ( | ( |
| Earnings before taxes | | | |
Income tax expense | 22 | ( | ( |
Net (loss)/earnings from continuing operations | ( | | |
Net loss from discontinued operations | 4 | ( | ( |
| Total loss and total comprehensive loss | ( | ( |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
| Net (loss)/earnings from continuing operations attributable to: | |||
| Shareholders of Endeavour Mining plc | ( | ( | |
Non-controlling interests | 20 | | |
| ( | | ||
| Total (loss)/earnings attributable to: | |||
| Shareholders of Endeavour Mining plc | ( | ( | |
Non-controlling interests | 20 | | |
| ( | ( | ||
| Loss per share from continuing operations | |||
Basic loss per share, stated in US$ per share | 7 | ( | ( |
Diluted loss per share, stated in US$ per share | 7 | ( | ( |
| Loss per share | |||
Basic loss per share, stated in US$ per share | 7 | ( | ( |
Diluted loss per share, stated in US$ per share | 7 | ( | ( |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
| Operating activities | |||
Earnings before taxes | | ||
Non-cash items | 21 | | |
| Cash paid on settlement of DSUs and PSUs | ( | ( | |
Cash paid on settlement of financial instruments | 8 | ( | ( |
Cash received from gold prepayments | 16 | | |
| Income taxes paid | ( | ( | |
| Operating cash flows before changes in working capital | | | |
Changes in working capital | 21 | ( | ( |
| Operating cash flows generated from continuing operations | | | |
| Operating cash flows (used by)/generated from discontinued | |||
operations | 4 | ( | |
| Cash generated from operating activities | | | |
| Investing activities | |||
Expenditures on mining interests | 21 | ( | ( |
Boungou loan advance | 14 | | ( |
| Changes in restricted cash | ( | ( | |
Proceeds from sale of financial assets | 14 | | |
Proceeds from sale of non-mining assets | 10 | | |
Purchase of financial assets | 14 | ( | ( |
Proceeds from settlement of consideration receivable | 5F | | |
Proceeds from sale of subsidiaries, net of cash disposed | 4 | | |
| Investing cash flows used by continuing operations | ( | ( | |
Investing cash flows used by discontinued operations | 4 | | ( |
| Cash used in investing activities | ( | ( |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
| Financing activities | |||
Acquisition of shares in share buyback | 7 | ( | ( |
Payments from the settlement of tracker shares | 18 | ( | ( |
| Cash settlement of call-rights | | ( | |
| Receipts on exercise of options and warrants | | | |
Dividends paid to minority shareholders | 20 | ( | ( |
Dividends paid to shareholders | 7 | ( | ( |
Proceeds of debt | 21 | | |
Repayment of debt | 21 | ( | ( |
Payment of financing fees | 21 | ( | ( |
Repayment of lease liabilities | 21 | ( | ( |
| Settlement of contingent consideration | | ( | |
| Financing cash flows used by continuing operations | ( | ( | |
Financing cash flows used by discontinued operations | 4 | | ( |
| Cash used in financing activities | ( | ( | |
| Effect of exchange rate changes on cash and cash equivalents | ( | | |
| Decrease in cash and cash equivalents | ( | ( | |
| Cash and cash equivalents, beginning of year* | | | |
| Cash and cash equivalents, end of year* | | |
| As at | As at | ||
| 31 December | |||
| Note | 2023 | ||
| ASSETS | |||
| Current | |||
| Cash and cash equivalents | | | |
Trade and other receivables | 10 | | |
Inventories | 11 | | |
Current portion of other financial assets | 14 | | |
| Prepaid expenses and other | | | |
| | | ||
| Non-current | |||
Mining interests | 12 | | |
Goodwill | 13 | | |
Non-current receivables | 10 | | |
Other financial assets | 14 | | |
Inventories | 11 | | |
Total assets | | ||
| LIABILITIES | |||
| Current | |||
Trade and other payables | 15 | | |
Lease liabilities | 17 | | |
Current portion of debt | 9 | | |
| Overdraft facility | | | |
Other financial liabilities | 18 | | |
Income taxes payable | 22 | | |
| | | ||
| Non-current | |||
Lease liabilities | 17 | | |
Non-current portion of debt | 9 | | |
Other financial liabilities | 18 | | |
Environmental rehabilitation provision | 19 | | |
Deferred tax liabilities | 22 | | |
Total liabilities | |
| As at | As at | ||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
| EQUITY | |||
Share capital | 7 | | |
| Share premium | | | |
Other reserves | 7 | | |
| Retained earnings | | | |
Equity attributable to shareholders of Endeavour Mining Plc | | ||
Non-controlling interests | 20 | | |
Total equity | | ||
Total equity and liabilities | |
| SHARE CAPITAL | ||||||||
| Total | Non-Controlling | |||||||
| Share | Share Premium | Other Reserves | Retained | Attributable to | Interests | |||
| Note | Capital 1 | Reserve | (Note 7) | Earnings | Shareholders | (Note 20) | Total | |
At 1 January 2023 | ||||||||
Purchase and cancellation of own shares | 7 | ( | ( | ( | ||||
Shares issued on exercise of options, warrants and PSUs | ( | |||||||
Share-based compensation | 7 | |||||||
Dividends paid | 7 | ( | ( | ( | ||||
Dividends to non-controlling interests | 20 | ( | ( | |||||
Settlement of Convertible Notes | 9 | |||||||
Disposal of the Boungou and Wahgnion mines | 4 | ( | ( | |||||
Total net and comprehensive (loss)/earnings | ( | ( | ( | |||||
| At 31 December 2023 | ||||||||
| At | ||||||||
Purchase and cancellation of own shares | 7 | ( | ( | ( | ||||
Net settlement and shares issued on exercise of PSUs | ( | ( | ( | |||||
Share-based compensation | 7 | |||||||
Dividends paid | 7 | ( | ( | ( | ||||
Dividends to non-controlling interests | 20 | ( | ( | |||||
Total net and comprehensive (loss)/earnings | ( | ( | ( | |||||
| At |
| Registration | |
| Entity | Number |
Endeavour Management Services London Limited | 10342431 |
West African Mining Services LLP | OC425911 |
Lafigué Holdings UK Limited | 14490986 |
Ity Holdings UK Limited | 14490625 |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
Boungou and Wahgnion 1 | 4a | (6.3) | (183.9) |
Karma | 4b | — | (2.4) |
| Net loss from discontinued operations | (6.3) | (186.3) |
| As at 30 June | |
| 2023 | |
| Cash consideration | 133.1 |
| Deferred cash consideration | 23.9 |
| Deferred consideration | 50.8 |
| Net smelter royalties | 77.4 |
| Transaction costs | (1.3) |
| Total proceeds | 283.9 |
| Cash and cash equivalents | 20.2 |
| Restricted cash | 12.3 |
| Trade and other receivables | 28.6 |
| Prepaid expenses and other | 18.9 |
| Inventories | 59.0 |
| Mining interests | 558.6 |
| Other long term assets | 15.0 |
| Total assets | 712.6 |
| Trade and other payables | (62.6) |
| Other liabilities | (122.0) |
| Total liabilities | (184.6) |
| Net assets | 528.0 |
| Non-controlling interests | (66.3) |
| Net assets attributable to Endeavour | 461.7 |
| Loss on disposal | (177.8) |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Revenue | — | 200.8 |
Operating costs 1 | — | (134.1) |
| Depreciation and depletion | — | (53.1) |
| Royalties | — | (13.5) |
| Other expense | (6.3) | (4.4) |
| Loss on disposition | — | (177.8) |
Loss before taxes | (6.3) | (182.1) |
| Deferred and current income tax expense | — | (1.8) |
Net comprehensive loss from discontinued operations | (6.3) | (183.9) |
| Attributable to: | ||
| Shareholders of Endeavour Mining plc | (6.3) | (183.3) |
| Non-controlling interest | — | (0.6) |
Total comprehensive loss from discontinued operations | (6.3) | (183.9) |
| Net loss per share from discontinued operations | ||
| Basic | — | — |
| Diluted | — | — |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Operating cash flows | (6.3) | 27.2 |
| Investing cash flows | — | (44.2) |
| Financing cash flows | — | (2.1) |
Total cash flows from the disposal group included in cash flows from discontinued operations | (6.3) | (19.1) |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
Gold revenue | 2,657.3 | 2,100.9 | |
Silver revenue | 13.9 | 8.0 | |
Copper revenue | 2.7 | — | |
Other | 2.0 | 5.7 | |
Revenue | 24 | 2,675.9 | 2,114.6 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
Supplies and consumables | 460.2 | 411.3 |
Employee compensation | 172.3 | 136.7 |
Contractor costs | 434.9 | 274.8 |
Net change in inventories | (60.0) | (35.6) |
Operating expenses | 1,007.4 | 787.2 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
Wages and salaries | 204.6 | 173.2 |
Social security costs | 13.4 | 13.5 |
Other pension costs | 0.9 | 2.8 |
Other staff costs | 2.8 | 2.6 |
Employee compensation | 221.7 | 192.1 |
| Categorised as: | ||
Operating expenses | 172.3 | 136.7 |
Corporate costs | 26.0 | 27.0 |
Acquisition and restructuring costs | 5.8 | 5.1 |
Exploration costs | 17.6 | 23.3 |
Employee compensation | 221.7 | 192.1 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
Employee compensation 1 | 26.0 | 27.0 |
| Professional services | 9.1 | 12.5 |
| Other corporate expenses | 12.2 | 9.5 |
| Total corporate costs | 47.3 | 49.0 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
Disturbance costs and insurance proceeds | 2.9 | (9.1) |
Acquisition and restructuring costs 2 | 21.4 | 1.8 |
Community contributions | 2.6 | 0.8 |
(Gain)/loss on disposal of assets | (3.7) | 4.3 |
Legal and other | 21.6 | 3.3 |
Tax claims | 8.3 | 21.6 |
Investigation costs | 9.4 | — |
Other expenses 1 | 62.5 | 22.7 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Derecognition and impairment of financial assets - Lilium | 112.2 | — |
| Expected credit loss | 27.0 | 22.8 |
Impairment of VAT and other receivables 2 | 11.8 | 9.3 |
Total derecognition and impairment of financial assets 1 | 151.0 | |
| 32.1 |
| As at | |
| 27 August | |
| 2024 | |
| Trade and other receivables | |
| Cash consideration | 78.5 |
| Deferred cash consideration | 19.9 |
| Other receivables | 13.9 |
| Other financial assets | |
| Net smelter royalties | 44.3 |
| Deferred consideration | 37.6 |
Total financial assets due from Lilium - net (as at transaction date) | 194.2 |
Fair value of receivables due from the State | (82.0) |
Derecognition and impairment of financial assets | 112.2 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
Audit services 1 | 2.2 | 2.0 |
Agreed overrun in relation to prior year audit services | 1.2 | 0.1 |
Audit-related assurance services 2 | 0.4 | 0.4 |
Non-audit services 3 | — | 1.1 |
Total | 3.8 | 3.6 |
| Sabodala- | ||
| Assumption | Massawa | Mana |
Gold price - 2025 | $2,598 | $2,598 |
Gold price - 2026 | $2,551 | $2,551 |
Gold price - 2027 | $2,479 | $2,479 |
Gold price - 2028 | $2,402 | $2,402 |
Long-term gold price | $2,169 | $2,169 |
Mine life | 15 years | 9 years |
Life of mine production (thousands of ounces) | 4,427 | 1,432 |
Discount rate | 7.5 % | 11.0 % |
Sabodala-Massawa | Mana | |
Assumption | Change in fair value | Change in fair value |
Decrease in metal prices of 5% | $(282.1) | $(86.2) |
Increase in discount rate of 2% | $(176.4) | $(38.3) |
Decrease in production of 10% | $(484.9) | $(172.4) |
Increase in operating expenditures of 10% | $(169.4) | $(108.1) |
| Sabodala- | ||
| Assumption | Massawa | Mana |
Gold price - 2024 | $1,939 | $1,939 |
Gold price - 2025 | $1,910 | $1,910 |
Gold price - 2026 | $1,843 | $1,843 |
Long-term gold price | $1,724 | $1,724 |
Mine life | 15 years | 7 years |
Life of mine production (thousands of ounces) | 5,981 | 1,553 |
Discount rate | 6.5 % | 9.0 % |
| 2024 | 2023 | |||
Number | Amount | Number | Amount | |
| Ordinary share capital | ||||
As at 1 January | 245.2 | 2.5 | 246.2 | 2.5 |
Shares issued on exercise of options, warrants and PSUs | 0.8 | — | 1.1 | — |
Purchase and cancellation of own shares | (1.9) | — | (3.0) | — |
Settlement of convertible Notes | — | — | 0.9 | — |
As at 31 December | 244.1 | 2.5 | 245.2 | 2.5 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Charges and change in fair value of DSUs | 0.1 | 0.9 |
| Charges and change in fair value of PSUs | 21.3 | 27.8 |
Total share-based compensation 1,2 | 21.4 | |
| 28.7 |
DSUs Outstanding | PSUs Outstanding | |||
| 2024 | 2023 | 2024 | 2023 | |
| As at 1 January | 83,903 | 131,694 | 2,923,346 | 3,779,330 |
| Granted | 21,857 | 27,999 | 1,861,172 | 1,673,241 |
| Exercised | (16,828) | (79,657) | (975,354) | (1,301,647) |
| Forfeited | — | — | (493,111) | (1,375,357) |
| Reinvested | 3,270 | 3,867 | 121,003 | 147,779 |
| Added by performance factor | — | — | 186,511 | — |
As at 31 December | 92,202 | 83,903 | 3,623,567 | 2,923,346 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Basic weighted average number of shares outstanding | 244,768,907 | 246,859,569 |
Effect of dilutive securities 1 | ||
| Stock options and warrants | — | — |
| Diluted weighted average number of shares outstanding | 244,768,907 | 246,859,569 |
Total common shares outstanding | 244,114,337 | 245,229,422 |
Total potential diluted common shares | 247,286,555 | 247,466,040 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Dividends declared and paid | 200.0 | 200.4 |
| Dividend per share |
| Capital | Share-Based | |||
| Redemption | Payment | |||
| Reserve | Reserve | Merger Reserve | Total | |
As at 1 January 2023 | 0.3 | 95.4 | 496.7 | 592.4 |
Share-based compensation | — | 17.1 | — | 17.1 |
Shares issued on exercise of options, warrants and PSUs | — | (15.2) | — | (15.2) |
As at 31 December 2023 | 0.3 | 97.3 | 496.7 | 594.3 |
As at 1 January 2024 | 0.3 | 97.3 | 496.7 | 594.3 |
Purchase and cancellation of own shares | 0.1 | — | — | 0.1 |
Share-based compensation | — | 19.8 | — | 19.8 |
Shares issued on exercise of options, warrants and PSUs | — | (16.0) | — | (16.0) |
As at 31 December 2024 | 0.4 | 101.1 | 496.7 | 598.2 |
| Financial | ||
| instruments at | ||
| Financial | fair value | |
| assets/ | through profit | |
| liabilities at | and loss | |
| amortised cost | ('FVTPL') | |
Cash and cash equivalents | X | |
Trade and other receivables | X | |
Restricted cash | X | |
Marketable securities | X | |
Consideration receivable | X | |
Other financial assets (including net smelter royalties) | X | |
Trade and other payables | X | |
Other financial liabilities | X | |
Call-rights | X | |
Contingent consideration | X | |
Overdraft facility | X | |
Senior Notes | X | |
Embedded derivative on Senior Notes | X | |
Revolving credit facilities | X | |
Lafigué Term Loan | X | |
Sabodala Massawa Term Loan | X | |
Derivative financial assets and liabilities | X | |
Convertible Notes | X |
| As at 31 December 2024 | |||||
| Level 1 | Level 2 | Level 3 | Aggregate | ||
| Note | Input | Input | Input | Fair Value | |
| Assets: | |||||
Cash and cash equivalents | 397.3 | — | — | 397.3 | |
Restricted cash | 14 | 62.1 | — | — | 62.1 |
Marketable securities | 14 | 8.9 | — | — | 8.9 |
Other financial assets | 14 | — | — | 30.5 | 30.5 |
Total | 468.3 | — | 30.5 | 498.8 | |
| Liabilities: | |||||
Derivative financial instruments | 18 | — | (61.7) | — | (61.7) |
Overdraft facility | (13.1) | — | — | (13.1) | |
Total | (13.1) | (61.7) | — | (74.8) |
| As at 31 December 2023 | |||||
| Level 1 | Level 2 | Level 3 | Aggregate | ||
| Note | Input | Input | Input | Fair Value | |
| Assets: | |||||
Cash and cash equivalents | 517.2 | — | — | 517.2 | |
Restricted cash | 14 | 41.1 | — | — | 41.1 |
Marketable securities | 14 | 42.6 | — | — | 42.6 |
Derivative financial assets | 14 | — | 0.9 | — | 0.9 |
Other financial assets | 14 | — | 47.9 | 56.6 | 104.5 |
| Total | 600.9 | 48.8 | 56.6 | 706.3 | |
| Liabilities: | |||||
Derivative financial instruments | 18 | — | (24.7) | — | (24.7) |
Total | — | (24.7) | — | (24.7) |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
Loss on revenue protection programme | 8D | (112.9) | (42.5) |
Loss on foreign currency contracts | 8D | (0.6) | (0.2) |
| Loss on foreign exchange | (23.9) | (13.3) | |
Gain/(loss) on marketable securities | 14 | 0.7 | (20.5) |
Unrealised fair value loss on NSRs and deferred consideration | 14 | (9.1) | (24.1) |
| Gain on other financial instruments | 0.2 | 0.5 | |
| Unrealised gain on conversion of other financial asset | — | 6.6 | |
Fair value loss on conversion option on Convertible Notes | 9E | — | (14.9) |
Loss on early redemption feature on Senior Notes | 9A | (0.1) | — |
| Loss on change in fair value of call rights | — | (9.0) | |
| Loss on change in fair value of contingent consideration | — | (0.6) | |
Realised gain on sale of financial assets | 14 | 3.0 | — |
Total loss on financial instruments | (142.7) | (118.0) |
| Note | 31 December | 31 December | |
| 2024 | 2023 | ||
| Cash and cash equivalents | 397.3 | 517.2 | |
Trade and other receivables, excluding VAT receivables | 10 | 67.3 | 167.4 |
Boungou loan advance | 14 | — | 3.8 |
Other financial assets | 14 | 2.9 | 0.7 |
Derivative financial assets | 14 | — | 0.9 |
Net smelter royalties | 14 | 27.6 | 55.9 |
Deferred consideration | 14 | — | 47.9 |
Restricted cash | 14 | 62.1 | 41.1 |
Total | 557.2 | 834.9 |
Within 1 year | 1 to 2 years | 2 to 4 years | Over 4 years | Total | |
Trade and other payables | 462.5 | — | — | — | 462.5 |
Overdraft facility | 13.1 | — | — | — | 13.1 |
Lafigué term loan | 44.9 | 42.1 | 67.0 | — | 154.0 |
Sabodala-Massawa term loan | 12.8 | — | — | — | 12.8 |
Revolving credit facility 1 | 33.9 | 32.9 | 531.1 | — | 597.9 |
Senior Notes | 25.0 | 525.0 | — | 550.0 | |
Lease liabilities | 19.9 | 16.8 | 19.5 | 3.4 | 59.6 |
Derivatives - gold collars and forward contracts | 61.7 | — | — | — | 61.7 |
Total | 673.8 | 616.8 | 617.6 | 3.4 | 1,911.6 |
Within 1 year | 1 to 2 years | 2 to 4 years | Over 4 years | Total | |
Trade and other payables | 406.9 | — | — | — | 406.9 |
Lafigué term loan | 15.6 | 35.1 | 63.7 | 21.6 | 136.0 |
Revolving credit facility | 38.4 | 497.2 | — | — | 535.6 |
Senior Notes | 25.0 | 25.0 | 525.0 | — | 575.0 |
Lease liabilities | 15.7 | 10.0 | 17.8 | 3.8 | 47.3 |
Derivatives - gold collars and forward contracts | 16.2 | 8.5 | — | — | 24.7 |
Total 1 | 517.8 | 575.8 | 606.5 | 25.4 | 1,725.5 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Canadian dollar | 0.4 | 0.4 |
| CFA Francs | 322.8 | 495.7 |
| Euro | 2.6 | 0.9 |
| Other currencies | 2.4 | 0.9 |
Total | 328.2 | 497.9 |
As at 31 December 2024 | 31 December 2023 | |||||||
| Forward | Forward | Forward | Forward | |||||
| Gold | Contracts | Contracts | Contracts - | Contracts - | ||||
| Collar | - Normal | - LBMA | Total | Gold Collar | Normal | LBMA | Total | |
| Unrealised (loss)/ | ||||||||
gain | (42.4) | 5.4 | — | (37.0) | (21.1) | (0.1) | — | (21.2) |
| Realised (loss)/ | ||||||||
gain | (54.0) | (9.9) | (12.0) | (75.9) | — | (27.1) | 5.8 | (21.3) |
| Total | (96.4) | (4.5) | (12.0) | (112.9) | (21.1) | (27.2) | 5.8 | (42.5) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Senior Notes (A) | 500.4 | 497.6 |
| Revolving credit facilities (B) | 470.0 | 465.0 |
| Lafigué term loan (C) | 134.9 | 111.3 |
| Sabodala-Massawa term loan (D) | 12.6 | — |
| Interest accrual | 1.4 | 1.5 |
| Deferred financing costs | (8.1) | (7.0) |
Total debt | 1,111.2 | 1,068.4 |
| Less: Long-term debt | (1,060.0) | (1,059.9) |
Current portion of long-term debt 1 | 51.2 | |
| 8.5 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Interest expense | 92.4 | 67.4 |
| Interest income | (3.8) | (6.0) |
| Accretion expense | 8.5 | 3.4 |
| Amortisation of deferred facility fees | 5.8 | 2.9 |
| Commitment, structuring and other fees | 14.3 | 5.4 |
| Less: Capitalised borrowing costs | (6.0) | (1.9) |
Total finance costs - net | 111.2 | 71.2 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Liability component at beginning of the year | 497.6 | 495.0 |
| Interest expense in the year | 27.8 | 27.6 |
| Less: Interest payments in the year | (25.0) | (25.0) |
Liability component at the end of the year | 500.4 | 497.6 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Liability at beginning of the year | 111.3 | — |
| Drawdowns | 40.1 | 107.2 |
| Principal repayments | (9.3) | — |
| Interest paid | (10.9) | (0.6) |
| Interest expense capitalised | 10.9 | 1.9 |
| Foreign exchange (gain)/loss | (7.2) | 2.8 |
Liability at the end of the year | 134.9 | 111.3 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| VAT receivable (A) | 119.6 | 101.8 |
| Receivables for gold sales | 25.3 | 28.9 |
| Other receivables (B) | 18.5 | 27.1 |
| Consideration receivable (C) | 23.5 | 111.4 |
Total trade and other receivables | 186.9 | 269.2 |
| Less: Non-current receivables (A) | (36.3) | — |
Current portion of trade and other receivables | 150.6 | 269.2 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Doré bars | 19.9 | 13.1 |
| Gold in circuit | 24.1 | 17.0 |
| Refined gold | 0.6 | 7.2 |
| Ore stockpiles | 498.1 | 410.7 |
| Spare parts and supplies | 113.4 | 100.5 |
Total inventories | 656.1 | 548.5 |
| Less: Non-current stockpiles | (316.9) | (323.6) |
Current portion of inventories | 339.2 | 224.9 |
| MINING INTERESTS | ||||||
Note | Depletable | Non-Depletable 1 | Property, plant and equipment | Assets under construction | Total | |
| Cost | ||||||
As at 1 January 2023 | 3,788.8 | 1,082.6 | 1,774.7 | 164.1 | 6,810.2 | |
Additions | 218.0 | 35.8 | 153.4 | 477.7 | 884.9 | |
Transfers | 57.3 | (28.0) | 73.6 | (102.9) | — | |
Change in estimate of environmental rehabilitation provision | 19 | (20.7) | (0.5) | — | 3.3 | (17.9) |
Disposal of Boungou and Wahgnion | 4 | (1,058.8) | (133.1) | (530.1) | (11.4) | (1,733.4) |
Disposals 2 | — | — | (4.1) | — | (4.1) | |
As at 31 December 2023 | 2,984.6 | 956.8 | 1,467.5 | 530.8 | 5,939.7 | |
Additions | 154.9 | 77.5 | 111.9 | 331.9 | 676.2 | |
Transfers | 253.8 | (110.8) | 609.2 | (752.2) | — | |
Change in estimate of environmental rehabilitation provision | 19 | 0.7 | (0.7) | — | — | — |
Disposals | — | (3.1) | (4.4) | — | (7.5) | |
As at 31 December 2024 | 3,394.0 | 919.7 | 2,184.2 | 110.5 | 6,608.4 | |
| Accumulated Depreciation | ||||||
As at 1 January 2023 | 1,486.5 | 161.0 | 645.7 | — | 2,293.2 | |
Depreciation/depletion | 344.1 | — | 198.2 | — | 542.3 | |
Impairment | 6 | — | 121.4 | 1.2 | — | 122.6 |
Disposals 2 | — | — | (0.7) | — | (0.7) | |
Disposal of Boungou and Wahgnion | 4 | (815.2) | (133.1) | (226.5) | — | (1,174.8) |
As at 31 December 2023 | 1,015.4 | 149.3 | 617.9 | — | 1,782.6 | |
Depreciation/depletion | 436.4 | — | 212.7 | — | 649.1 | |
Impairment 3 | 6 | — | 199.5 | — | — | 199.5 |
Disposals | — | — | (3.6) | — | (3.6) | |
As at 31 December 2024 | 1,451.8 | 348.8 | 827.0 | — | 2,627.6 | |
| Carrying amounts | ||||||
As at 1 January 2023 | 2,302.3 | 921.6 | 1,129.0 | 164.1 | 4,517.0 | |
As at 31 December 2023 | 1,969.2 | 807.5 | 849.6 | 530.8 | 4,157.1 | |
As at 31 December 2024 | 1,942.2 | 570.9 | 1,357.2 | 110.5 | 3,980.8 |
| Plant and | |||
equipment | Buildings | Total | |
| As at 1 January 2023 | 36.4 | 17.1 | 53.5 |
Additions | 25.6 | — | 25.6 |
Depreciation for the year | (22.9) | (1.8) | (24.7) |
Disposal of Wahgnion and Boungou | (6.1) | (2.4) | (8.5) |
| As at 31 December 2023 | 33.0 | 12.9 | 45.9 |
Additions | 28.3 | 0.9 | 29.2 |
Depreciation for the year | (21.8) | — | (21.8) |
As at 31 December 2024 | 39.5 | 13.8 | 53.3 |
| Sabodala- | |||
| Mana | Massawa | Total | |
| Carrying amount | |||
As at 1 January 2023 | 39.6 | 94.8 | 134.4 |
Impairment losses for the year | — | — | — |
As at 31 December 2023 | 39.6 | 94.8 | 134.4 |
Impairment losses for the year | — | — | — |
As at 31 December 2024 | 39.6 | 94.8 | 134.4 |
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
Restricted cash (A) | 19 | 62.1 | 41.1 |
Net smelter royalties (B) | 4 | 27.6 | 55.9 |
| Boungou loan advance (D) | — | 3.8 | |
Deferred consideration (C) | 4 | — | 47.9 |
Derivative financial assets | 8 | — | 0.9 |
| Marketable securities (E) | 8.9 | 42.6 | |
| Other financial assets | 2.9 | 0.7 | |
Total other financial assets | 101.5 | 192.9 | |
| Less: Non-current other financial assets | (80.2) | (123.2) | |
Current portion of other financial assets | 21.3 | 69.7 |
Note Karma | Boungou | Wahgnion | Total | ||
As at 1 January 2023 | 6.5 | — | — | 6.5 | |
Recognised on disposal of operation | 4 | — | 35.2 | 42.2 | 77.4 |
| Remeasurement recognised in profit | |||||
or loss | 0.1 | (7.7) | (14.9) | (22.5) | |
Transfer to trade and other receivables | — | (0.5) | (5.0) | (5.5) | |
As at 31 December 2023 | 6.6 | 27.0 | 22.3 | 55.9 | |
| Remeasurement recognised in profit | |||||
or loss | (2.5) | (6.0) | 5.9 | (2.6) | |
Impairment on derecognition | 5F | — | (21.0) | (23.2) | (44.2) |
Recognised on settlement agreement | 5F | — | — | 22.0 | 22.0 |
Transfer to trade and other receivables | — | — | (3.5) | (3.5) | |
As at 31 December 2024 | 4.1 | — | 23.5 | 27.6 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Trade accounts payable | 330.0 | 280.9 |
| Minority dividends payable | — | 29.5 |
| Royalties payable | 69.1 | 40.0 |
| Payroll and social payables | 47.5 | 31.9 |
| Other payables | 15.9 | 24.6 |
Total trade and other payables | 462.5 | 406.9 |
| Gold | Gold | ||
| Prepayment | Prepayment | ||
| Transactions - | Transactions - | ||
| Fixed | Floating | Total | |
As at 1 January 2024 | — | — | — |
Prepayments received | 50.0 | 100.0 | 150.0 |
Deferred revenue recognised upon delivery | (50.0) | (100.0) | (150.0) |
As at 31 December 2024 | — | — | — |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Lease liabilities | 50.0 | 42.2 |
| Less: non-current lease liabilities | (31.8) | (27.9) |
Current lease liabilities | 18.2 | 14.3 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Depreciation expense on right-of-use assets | 26.8 | 24.7 |
| Interest expense on lease liabilities | 3.1 | 2.3 |
| Recognised in net loss | 29.9 | 27.0 |
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
DSU liabilities | 7 | 1.7 | 1.9 |
PSU liabilities (A) | 7 | 1.5 | 2.0 |
| Repurchased shares (A) | 0.1 | — | |
Derivative financial liabilities | 8 | 61.7 | 24.7 |
| Other long-term liabilities | 25.9 | 18.7 | |
Total other financial liabilities | 90.9 | 47.3 | |
| Less: Non-current other financial liabilities | (27.8) | (29.8) | |
Current portion of other financial liabilities | 63.1 | 17.5 |
| Note | 2024 | 2023 | |
| As at 1 January | 115.1 | 165.0 | |
Derecognised on disposal of Boungou and Wahgnion | 4 | — | (35.4) |
| Revisions in estimates and obligations incurred | — | (17.9) | |
Accretion expense | 9 | 4.4 | 3.4 |
As at 31 December | 119.5 | 115.1 |
| Sabodala- | Total | |||||||||
| Ity Mine | Houndé Mine | Mana Mine | Massawa Mine | Lafigué Mine | (continuing | Boungou Mine | Wahgnion Mine | Total | ||
| (15%) | (10%) | (10%) | (10%) | (20%) | Other 1 | operations) | (10%) | (10%) | (all operations) | |
| As at 1 January 2023 | 73.6 | 33.5 | 44.7 | 195.5 | — | 7.1 | 354.4 | 32.7 | 39.3 | 426.4 |
Net earnings/(loss) | 25.5 | 28.0 | 1.9 | 10.5 | — | — | 65.9 | (1.0) | 0.4 | 65.3 |
Dividend distribution | (53.5) | (24.7) | (19.3) | — | — | — | (97.5) | (5.1) | — | (102.6) |
Disposal of the Boungou and Wahgnion mine 2 | — | — | — | — | — | — | — | (26.6) | (39.7) | (66.3) |
| As at 31 December 2023 | 45.6 | 36.8 | 27.3 | 206.0 | — | 7.1 | 322.8 | — | — | 322.8 |
Net earnings/(loss) | 31.8 | 19.4 | (0.9) | (1.8) | 11.1 | (0.3) | 59.3 | — | — | 59.3 |
Dividend distribution | (53.1) | (23.1) | (3.0) | (15.5) | — | — | (94.7) | — | — | (94.7) |
| As at 31 December 2024 | 24.3 | 33.1 | 23.4 | 188.7 | 11.1 | 6.8 | 287.4 | — | — | 287.4 |
| YEAR ENDED | |||
| 31 December | 31 December | ||
| Note | 2024 | 2023 | |
Depreciation and depletion | 21D | 609.3 | 448.4 |
Impairment of mining interests | 6 | 199.5 | 122.6 |
Finance costs | 9 | 111.2 | 71.2 |
Share-based compensation | 7 | 21.4 | 28.7 |
Loss on financial instruments | 8 | 142.7 | 118.0 |
| Other (gains)/expenses | (7.3) | 51.6 | |
Derecognition and impairment of financial assets | 5F | 151.0 | — |
Fulfilment of deferred revenue | 16 | (150.0) | — |
| Loss on disposal of assets | (3.7) | 4.3 | |
Total non-cash items | 1,074.1 | 844.8 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Trade and other receivables | (31.7) | (80.4) |
| Inventories | (73.7) | (37.7) |
| Prepaid expenses and other | (22.7) | (2.5) |
| Trade and other payables | 126.0 | (6.3) |
Changes in working capital | (2.1) | (126.9) |
| YEAR ENDED | |||
| Note | 31 December | 31 December | |
| 2024 | 2023 | ||
Additions/expenditures on mining interests | 12 | (676.2) | (884.9) |
Non-cash additions to right-of-use assets | 12 | 29.2 | 22.8 |
Change in working capital 1 | (38.7) | 56.9 | |
| (685.7) | (805.2) | ||
| Discontinued operations | — | 42.6 | |
Expenditures on mining interests | (685.7) | (762.6) |
| YEAR ENDED | |||
| Note | 31 December | 31 December | |
| 2024 | 2023 | ||
Depreciation and depletion per mining interests note | 12 | 649.1 | 542.3 |
Depreciation and depletion related to discontinued operations | 4 | — | (53.1) |
| Change in depreciation and depletion capitalised to inventory | (39.8) | (40.8) | |
Depreciation and depletion expense | 609.3 | 448.4 |
| Lease | |||||||
| Debt | obligations | Other | |||||
| Sabodala- | Other | ||||||
| Lafigué | Senior | Massawa | Lease | financing | |||
RCF 1 | term loan | Notes | term loan 2 | liabilities | cash flows | Total | |
| As at 1 January 2024 | 461.1 | 109.7 | 497.6 | — | 42.2 | — | 1,110.6 |
Changes from financing cash flows | |||||||
| Proceeds of long-term | |||||||
debt | 1,066.0 | 40.1 | — | 39.7 | — | — | 1,145.8 |
Repayment of long- term debt | (1,061.0) | (9.3) | — | (26.1) | — | — | (1,096.4) |
| Repayment of lease | |||||||
liabilities | — | — | — | — | (23.3) | — | (23.3) |
| Payment of financing | |||||||
fees and other Other changes | (54.4) | (10.9) | (25.0) | (1.5) | — | (9.6) | (101.4) |
Interest expense | 46.8 | 10.9 | 27.8 | 1.5 | 3.1 | — | 90.1 |
New leases | — | — | — | — | 28.0 | — | 28.0 |
Amortisation of deferred financing | |||||||
costs and other fees | 5.8 | — | — | — | — | — | 5.8 |
Other As at 31 December | — | (6.6) | — | (1.0) | — | 9.6 | 2.0 |
2024 | 464.3 | 133.9 | 500.4 | 12.6 | 50.0 | — | 1,161.2 |
Current portion | 1.4 | 37.3 | — | 12.6 | 18.2 | — | 69.5 |
Long-term portion | 462.9 | 96.6 | 500.4 | — | 31.8 | — | 1,091.7 |
| Lease | ||||||
| Debt | obligations | |||||
| Convertible | ||||||
| Lafigué | Senior | Senior | Lease | |||
| RCF | term loan | Notes | Notes | liabilities | Total | |
| As at 1 January 2023 | (5.8) | — | 495.0 | 336.6 | 47.1 | 872.9 |
| Changes from financing cash | ||||||
| flows | ||||||
Proceeds of long-term debt | 535.0 | 107.2 | — | — | — | 642.2 |
Repayment of long-term debt | (70.0) | — | — | (330.0) | — | (400.0) |
Repayment of lease liabilities | — | — | — | — | (20.5) | (20.5) |
Payment of financing fees and other Other changes | (36.4) | (2.3) | (25.0) | (4.9) | — | (68.6) |
Interest expense | 35.5 | 1.9 | 27.6 | 2.6 | 2.3 | 69.9 |
New leases | — | — | — | — | 20.3 | 20.3 |
| Amortisation of deferred | ||||||
financing costs and other fees | 2.8 | 0.1 | — | — | — | 2.9 |
Sold as part of Boungou and Wahgnion | — | — | — | (8.8) | (8.8) | |
Settlement of conversion option | — | — | — | (19.2) | — | (19.2) |
Change in fair value of conversion option | — | — | — | 14.9 | — | 14.9 |
Discontinued operations and other | — | 2.8 | — | — | 1.8 | 4.6 |
As at 31 December 2023 | 461.1 | 109.7 | 497.6 | — | 42.2 | 1,110.6 |
Current portion | 1.5 | 7.0 | — | — | 14.3 | 22.8 |
Long-term portion | 459.6 | 102.7 | 497.6 | — | 27.9 | 1,087.8 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Current income and other tax expense | (352.9) | (267.9) |
| Deferred income tax recovery | 4.4 | 57.1 |
Total income tax expense | (348.5) | (210.8) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Earnings before taxes | 113.9 | 253.5 |
Average domestic tax rate 1 | 22 % | 21 % |
| Income tax expense based on average domestic tax rates | 25.1 | 53.2 |
| Reconciling items: | ||
Rate differential 2 | 113.2 | 51.7 |
Effect of foreign exchange rate changes on deferred taxes 3 | 39.6 | (11.9) |
Permanent differences 4 | 9.3 | 6.3 |
Mining convention benefits 5 | — | (0.6) |
| Effect of withholding taxes | 111.6 | 81.6 |
2% special contribution in Burkina Faso 6 | 10.9 | — |
| True up and tax amounts in respect of prior years | 13.5 | (7.9) |
| Effect of changes in deferred tax assets and losses not recognised/ | ||
| utilised | 33.2 | 34.9 |
| Other | (7.9) | 3.5 |
Income tax expense | 348.5 | 210.8 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Barbados | 2.5% | 2.5 % |
Burkina Faso 1 | 17.5/27.5% | 17.5/27.5% |
| Canada | 26.5% | 26.5 % |
| Cayman Islands | 0.0% | 0.0 % |
| Senegal | 25.0% | 25.0 % |
| Côte d’Ivoire | 25.0% | 25.0 % |
| Australia | 30.0% | 30.0 % |
| Mali | 30.0% | 30.0 % |
| Monaco | 28.0% | 28.0 % |
| France | 31.0% | 31.0 % |
| Mauritius | 15.0% | 15.0 % |
| United Kingdom | 25.0% | 25.0 % |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Income taxes payable related to current year taxable profits | 208.4 | 164.6 |
| Provision for income taxes | 5.2 | 1.6 |
Income taxes payable | 213.6 | 166.2 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Deferred income tax assets | ||
| Mining interests, and property, plant and equipment | 15.9 | 12.8 |
| Environmental provision | 0.9 | 0.9 |
| Other liabilities | 11.0 | — |
| 27.8 | 13.7 | |
| Deferred income tax liabilities | ||
| Inventory | (48.2) | (37.0) |
| Other assets | (4.3) | (0.3) |
| Withholding tax on dividends | (76.1) | (45.4) |
| Mining interests and other | (358.9) | (395.1) |
| (487.5) | (477.8) | |
Net deferred income tax liability | (459.7) | (464.1) |
| 31 December | 31 December | |
| 2024 | 2023 | |
Net deferred income tax liability as at 1 January | (464.1) | (574.6) |
| Deferred income tax recovery | 4.4 | 57.1 |
Deferred tax liability/(asset) derecognised on disposal 1 | — | 53.4 |
Net deferred income tax liability as at 31 December | (459.7) | (464.1) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Deferred income tax asset | 28.3 | 13.7 |
| Deferred income tax liability | (488.0) | (477.8) |
Net deferred income tax liability | (459.7) | (464.1) |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Short-term benefits | 13.3 | 12.5 |
| Share-based payments | 6.3 | 11.3 |
| Termination benefits | 2.0 | 0.8 |
Total | 21.6 | 24.6 |
| YEAR ENDED | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Other receivables | ||
| Consideration receivable (Note 10C) | 3.0 | 5.0 |
| Other financial assets | ||
| NSR (Note 14B) | 4.1 | 6.6 |
| Place of | Proportion of ownership | |||||||
| incorporation and | interest and voting | |||||||
Entity | Principal activity | operation | Held By | power held | Registered Address | |||
| Group % | % | |||||||
| Holding | Holding | |||||||
Endeavour Gold Corporation | Corporate | Cayman | Endeavour Mining plc | 100% | 100% | c/o Mourant Governance Services (Cayman) Limited, 94 Solaris | ||
| Avenue, Camana Bay, PO Box 1348, Grand Cayman KY1-1108, | ||||||||
| Cayman Islands | ||||||||
Avnel Gold Mining Limited | Holding | Guernsey | Endeavour Gold Corporation | 100% | 100% | Les Echelons Court, Les Echelons, St. Peter Port, GY1 1AR, Guernsey, | ||
| United Kingdom | ||||||||
Kalana Holdings | Holding | Cayman | Avnel Gold Mining Limited | 100% | 100% | c/o Mourant Governance Services (Cayman) Limited, 94 Solaris | ||
| Avenue, Camana Bay, PO Box 1348, Grand Cayman KY1-1108, | ||||||||
| Cayman Islands | ||||||||
Société des Mines d’Or de Kalana SA | Operations | Mali | Kalana Holdings | 80% | 44% | Badalabougou Est, rue 12, villa n°5, 03 BP 68 Bamako 03 République | ||
80% | du Mali | |||||||
| Avnel Gold Mining Limited | 36% | |||||||
Arion Construction S.àr.l | Corporate | Côte d’Ivoire | Endeavour Gold Corporation | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | ||
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | ||||||||
Endeavour Aviation S.A.R.L | Corporate | Côte d’Ivoire | Endeavour Gold Corporation | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | ||
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | ||||||||
Endeavour Canada Holdings Corporation | Corporate | Canada | Endeavour Gold Corporation | 100% | 100% | 66 Wellington Street West, Suite 53 | 00, TD Bank Tower, Toronto ON | |
| M5K 1E6, Canada | ||||||||
Boss Gold SARL | Exploration | Burkina Faso | Endeavour Canada Holdings | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, | 01 BP | |
| Corporation | 1334 | Ouagadougou 01, Burkina Faso | ||||||
Boss Minerals SARL | Exploration | Burkina Faso | Endeavour Canada Holdings | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, | 01 BP | |
| Corporation | 1334 | Ouagadougou 01, Burkina Faso | ||||||
Houndé Holdings Ltd | Holding | Barbados | Endeavour Canada Holdings | 100% | 100% | Radley Court, Upper Collymore Rock, St. Michael, Barbados BB14004 | ||
| Corporation | ||||||||
Avion Mali West Exploration S.A. | Exploration | Mali | Houndé Holdings Ltd | 100% | 100% | Badalabougou Est, rue 12, villa n°5, 03 BP 68 Bamako 03 République | ||
| du Mali | ||||||||
Bouéré-Dohoun Gold Operation SA | Operations | Burkina Faso | Houndé Holdings Ltd | 90% | 90% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 06 BP | ||
9214 | Ouagadougou 06, Burkina Faso | |||||||
Burkina Faso Exploration Limited | Holding | Jersey | Houndé Holdings Ltd | 100% | 100% | c/o Apex Group, IFC 5, St Helier, Jersey, JE1 1ST | ||
Avion Gold (Burkina Faso) S.àr.l. | Exploration | Burkina Faso | Burkina Faso Exploration Limited | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | ||
1324 | Ouagadougou 06, Burkina Faso | |||||||
| Place of | Proportion of ownership | ||||||
| incorporation and | interest and voting | ||||||
Entity | Principal activity | operation | Held By | power held | Registered Address | ||
| Group % | % | ||||||
| Holding | Holding | ||||||
Burkina Faso Gold Exploration S.àr.l. | Exploration | Burkina Faso | Burkina Faso Exploration Limited | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
1324 | Ouagadougou 06, Burkina Faso | ||||||
Burkina Faso Gold S.àr.l. | Exploration | Burkina Faso | Burkina Faso Exploration Limited | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
1324 | Ouagadougou 06, Burkina Faso | ||||||
Houndé Gold Operation SA | Operations | Burkina Faso | Houndé Holdings Ltd | 90% | 90% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 06 BP | |
9214 | Ouagadougou 06, Burkina Faso | ||||||
Massawa (Jersey) Limited | Holding | Jersey | Endeavour Canada Holdings | 100% | 100% | c/o Apex Group, IFC 5, St Helier, Jersey, JE1 1ST | |
| Corporation | |||||||
Orbis Gold Pty Ltd | Holding | Australia | Endeavour Canada Holdings | 100% | 100% | SmallCap Corporate Pty. Ltd., Suite 1, 295 Rokeby Road, Subiaco, WA | |
| Corporation | 6008 | , Australia | |||||
MET BF Pty. Ltd | Holding | Australia | Orbis Gold Pty Ltd | 100% | 100% | SmallCap Corporate Pty. Ltd., Suite 1, 295 Rokeby Road, Subiaco, WA | |
6008 | , Australia | ||||||
Sabodala Gold (Mauritius) Limited | Corporate | Mauritius | Endeavour Canada Holdings | 100% | 100% | c/o Juristax Corporate Fiduciary & Fund Services, Level 3, Ebene | |
| House, Hotel Avenue, 33 Cybercity, Ebene, 72201, Mauritius | |||||||
Sabodala Gold Operations SA | Operations | Senegal | Sabodala Gold (Mauritius) Limited | 90% | 86% | 2 K Plaza, Route du Méridien Président, Almadies, Dakar, Sénégal | |
| Massawa (Jersey) Limited | 90% | 4% | |||||
Sabodala Mining Company SARL | Exploration | Senegal | Sabodala Gold (Mauritius) Limited | 100% | 100% | 2 K Plaza, Route du Méridien Président, Almadies, Dakar, Sénégal | |
Sabodala Holding Limited | Holding | British Virgin | Endeavour Canada Holdings | 100% | 100% | c/o Harneys Corporate Services Limited, Craigmuir Chambers, PO Box | |
| Islands | Corporation | 71, Road Town, Tortola VG1110 | |||||
Teranga Gold (B.V.I) Corporation | Holding | British Virgin | Endeavour Canada Holdings | 100% | 100% | c/o Harneys Corporate Services Limited, Craigmuir Chambers, PO Box | |
| Islands | Corporation | 71, Road Town, Tortola VG1110 | |||||
Oromin Joint Venture Group Ltd. | Holding | British Virgin | Sabodala Holding Limited | 100% | 44% | c/o Mourant Governance Services (Cayman) Limited, 94 Solaris | |
| Islands | Teranga Gold Burkina Faso (B.V.I.) | 100% | 57% | Avenue, Camana Bay, PO Box 1348, Grand Cayman KY1-1108, | Cayman Islands | ||
| Corporation | |||||||
Savary A1 Inc | Holding | British Virgin | Endeavour Canada Holdings | 100% | 100% | c/o Maples and Calder, Ritter House, PO Box 173, Road Town, Tortola, | |
| Islands | Corporation | VG1110, | BVI | ||||
Joint Venture BF1 Inc | Holding | British Virgin | Savary A1 Inc | 75% | 75% | c/o Maples and Calder, Ritter House, PO Box 173, Road Town, | |
| Islands | Tortola, VG1110, BVI | ||||||
Houndé Exploration BF1 Inc | Holding | British Virgin | Joint Venture BF1 Inc | 75% | 100% | c/o Maples and Calder, Ritter House, PO Box 173, Road Town, Tortola, | |
| Islands | VG1110, | BVI | |||||
Houndé Exploration BF S.àr.l. | Exploration | Burkina Faso | Houndé Exploration BF1 Inc | 75% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 13 BP | |
| 60 Ouagadougou 13, Burkina Faso | |||||||
| Place of | Proportion of ownership | ||||||
| incorporation and | interest and voting | ||||||
Entity | Principal activity | operation | Held By | power held | Registered Address | ||
| Group % | % | ||||||
| Holding | Holding | ||||||
Sarama JV Holdings Limited | Holding | British Virgin | Joint Venture BF1 Inc | 75% | 100% | c/o Maples and Calder, Ritter House, PO Box 173, Road Town, Tortola, | |
| Islands | VG1110, | BVI | |||||
Sarama JV Mining S.àr.l. | Exploration | Burkina Faso | Sarama JV Holdings Limited | 75% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 11 BP | |
818 | CMS Ouagadougou 11, Burkina Faso | ||||||
Mana Burkina Holdings Ltd | Holding | Barbados | Endeavour Canada Holdings | 100% | 100% | Radley Court, Upper Collymore Rock, St. Michael, Barbados BB14004 | |
| Corporation | |||||||
| African GeoMin Mining Development | Holding | Barbados | Mana Burkina Holdings Ltd | 100% | 100% | Radley Court, Upper Collymore Rock, St. Michael, Barbados BB14004 | |
| Corporation Ltd | |||||||
Birimian Discovery S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 11 BP | |
1196 | CMS Ouagadougou 11, Burkina Faso | ||||||
Birimian Exploration S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 11 BP 1196 | |
| CMS Ouagadougou 11, Burkina Faso | |||||||
Birimian Resources S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 11 BP | |
1196 | CMS Ouagadougou 11, Burkina Faso | ||||||
Burkina Geoservices S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 11 BP | |
1196 | CMS Ouagadougou 11, Burkina Faso | ||||||
Exploration Atacora S.àr.l. | Exploration | Benin | Mana Burkina Holdings Ltd | 100% | 100% | Ilot 6414 | A M, Quartier Agori Aledjo, Abomey, Calavin, Cotonou, Bénin |
Mana Minéral S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
390 | Ouagadougou 01, Burkina Faso | ||||||
MET CI S.àr.l. | Exploration | Côte d’Ivoire | Mana Burkina Holdings Ltd | 100% | 100% | Siège Endeavour Mining, rue du Lycée Technique, Cocody Danga, 06 | |
BP 1334 | Abidjan 06, Cote d’Ivoire | ||||||
Resources Burkinor S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
390 | Ouagadougou 01, Burkina Faso | ||||||
Resources Tangayen S.àr.l. | Exploration | Burkina Faso | Mana Burkina Holdings Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
390 | Ouagadougou 01, Burkina Faso | ||||||
Semafo Burkina Faso SA | Operations | Burkina Faso | Mana Burkina Holdings Ltd | 90% | 90% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
390 | Ouagadougou 01, Burkina Faso | ||||||
SGML (Capital) Limited | Holding | Mauritius | Endeavour Canada Holdings | 100% | 100% | c/o Juristax Corporate Fiduciary & Fund Services, Level 3, Ebene | |
| Corporation | House, Hotel Avenue, 33 Cybercity, Ebene, 72201, Mauritius | ||||||
Teranga Exploration (Ivory Coast) SARL | Exploration | Côte d’Ivoire | Endeavour Canada Holdings | 100% | 100% | Siège Endeavour Mining, Cocody Danga, rue du Lycée Technique, 28 | |
| Corporation | BP 1366, | Abidjan 28, République de Côte d’Ivoire | |||||
| Place of | Proportion of ownership | ||||||
| incorporation and | interest and voting | ||||||
Entity | Principal activity | operation | Held By | power held | Registered Address | ||
| Group % | % | ||||||
| Holding | Holding | ||||||
| Teranga Gold Burkina Faso (B.V.I.) | Holding | British Virgin | Endeavour Canada Holdings | 100% | 100% | c/o Maples and Calder, Ritter House, PO Box 173, Road Town, Tortola, | |
| Corporation | Islands | Corporation | VG1110 | ||||
Endeavour Exploration Ltd | Holding | Cayman | Endeavour Gold Corporation | 100% | 100% | c/o Mourant Governance Services (Cayman) Limited, 94 Solaris | |
| Avenue, Camana Bay, PO Box 1348, Grand Cayman KY1-1108, | |||||||
| Cayman Islands | |||||||
Bissa HoldCo S.àr.l. | Exploration | Burkina Faso | Endeavour Exploration Ltd | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 01 BP | |
1324 | Ouagadougou 06, Burkina Faso | ||||||
Endeavour Guinée S.àr.l. | Exploration | Guinée | Endeavour Exploration Ltd | 100% | 100% | 5ème étage n°502, Résidence Joulia, Conakry, Guinea | |
Endeavour Niger SA | Exploration | Niger | Endeavour Exploration Ltd | 70% | 70% | 457 boulevard de l’indépendance, plateau, Niamey, BP 10.014, Niger | |
Endeavour Siguiri. | Exploration | Guinée | Endeavour Exploration Ltd | 100% | 100% | 5ème étage n°502, Résidence Joulia, Conakry, Guinea | |
Etruscan Resources Côte d’Ivoire S.à.r.l. | Exploration | Côte d’Ivoire | Endeavour Exploration Ltd | 100% | 100% | Siège Endeavour Mining, Cocody Danga, rue du Lycée Technique, 25 | |
BP 603 | Abidjan 25, République de Côte d’Ivoire | ||||||
Etruscan Resources Ghana Limited | Exploration | Ghana | Endeavour Exploration Ltd | 100% | 100% | Y/B 15 Augusto Neto Road, Airport Residential Area, Accra, Ghana | |
| Endeavour Management Services Abidjan | Corporate | Côte d’Ivoire | Endeavour Gold Corporation | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| S.àr.l | Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | ||||||
Endeavour Management Services France | Corporate | France | Endeavour Gold Corporation | 100% | 100% | 19 boulevard Malesherbes 75008 Paris, France | |
| Endeavour Management Services London | Corporate | United | Endeavour Gold Corporation | 100% | 100% | 5 Young Street, W8 5EH, London, United Kingdom | |
| Limited. | Kingdom | ||||||
| Endeavour Management Services Monaco | Corporate | Monaco | Endeavour Gold Corporation | 100% | 100% | 7 Boulevard des Moulins, Bureau 76, Monaco 98000 | |
| S.A.M. | |||||||
Hippocampus Mining Services S.àr.l | Operations | Côte d’Ivoire | Endeavour Gold Corporation | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
Ity Holdings UK Limited | Holding | United | Endeavour Gold Corporation | 100% | 100% | 5 Young Street, W8 5EH, London, United Kingdom | |
| Kingdom | |||||||
Keyman Investment S.A. | Holding | Côte d’Ivoire | Ity Holdings UK Limited | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
La Mancha Côte d’Ivoire S.àr.l. | Exploration | Côte d’Ivoire | Ity Holdings UK Limited | 100% | 100% | Abidjan, Cocody Danga, Siège Endeavour Mining, rue du Lycée | |
| Technique, 06 BP 2220 Abidjan 06, République de Côte d’Ivoire | |||||||
Société des Mines d’Ity SA | Operations | Côte d’Ivoire | Ity Holdings UK Limited | 85% | 85% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
| Place of | Proportion of ownership | ||||||
| incorporation and | interest and voting | ||||||
Entity | Principal activity | operation | Held By | power held | Registered Address | ||
| Group % | % | ||||||
| Holding | Holding | ||||||
Société des Mines de Daapleu SA | Operations | Côte d’Ivoire | Ity Holdings UK Limited | 85% | 85% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
Société des Mines de Floleu S.A | Operations | Côte d’Ivoire | Ity Holdings UK Limited | 90% | 90% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
Lafigué Holdings UK Limited | Holding | United | Endeavour Gold Corporation | 100% | 100% | 5 Young Street, W8 5EH, London, United Kingdom | |
| Kingdom | |||||||
Société des Mines de Lafigué S.A | Operations | Côte d’Ivoire | Lafigué Holdings UK Limited | 80% | 80% | Abidjan, Cocody Danga, Siège Endeavour Mining, Rue du Lycée | |
| Technique, 08 BP 872 Abidjan 08, République de Côte d’Ivoire | |||||||
| Centre Commun de Fonctions Support | Corporate | Burkina Faso | Endeavour Gold Corporation | 100% | 100% | Ouaga 2000 (Zone A) Secteur 53 Section B Lot 35 Parcelle 9, 06 BP | |
| Endeavour (CCFSE) GIE | 9214 | Ouagadougou 06, Burkina Faso | |||||
| West African Mining Services LLP (formerly | Corporate | United | Endeavour Mining Plc | —% | 100% 1 | 5 Young Street, W8 5EH, London, United Kingdom | |
| Endeavour Mining Services LLP) | Kingdom |
| YEAR ENDED 31 DECEMBER 2024 | |||||||
| Ity | Houndé | Mana | Sabodala- | Lafigué | |||
| Mine | Mine | Mine | Massawa Mine | Mine | Other | Total | |
| Revenue | |||||||
Revenue | 838.1 | 707.9 | 356.3 | 538.2 | 235.4 | — | 2,675.9 |
| Cost of sales | |||||||
Operating expenses | (266.0) | (267.8) | (202.5) | (215.5) | (55.6) | — | (1,007.4) |
Depreciation and depletion | (107.7) | (96.5) | (95.9) | (280.5) | (19.5) | (9.2) | (609.3) |
Royalties | (53.8) | (61.6) | (28.6) | (31.1) | (15.4) | — | (190.5) |
Earnings/(loss) from mine operations | 410.6 | 282.0 | 29.3 | 11.1 | 144.9 | (9.2) | 868.7 |
| YEAR ENDED 31 DECEMBER 2023 | ||||||
| Sabodala- | ||||||
| Ity | Houndé | Massawa | ||||
| Mine | Mine | Mana Mine | Mine | Other | Total | |
| Revenue | ||||||
Revenue | 639.4 | 613.6 | 290.2 | 571.4 | — | 2,114.6 |
| Cost of sales | ||||||
Operating expenses | (222.4) | (216.8) | (176.2) | (171.8) | — | (787.2) |
Depreciation and depletion | (83.2) | (88.6) | (80.8) | (185.5) | (10.3) | (448.4) |
Royalties | (36.5) | (45.8) | (18.7) | (32.7) | — | (133.7) |
Earnings/(loss) from mine operations | 297.3 | 262.4 | 14.5 | 181.4 | (10.3) | 745.3 |
| Sabodala- | |||||||
| Massawa | |||||||
| Ity Mine | Houndé Mine | Mana Mine | Mine | Lafigué Mine | |||
| Côte d’Ivoire | Burkina Faso | Burkina Faso | Senegal | Côte d’Ivoire | Other | Total | |
| Balances as at 31 December 2024 | |||||||
Current assets | 197.4 | 187.0 | 85.7 | 257.9 | 82.2 | 154.6 | 964.8 |
Mining interests | 418.1 | 408.9 | 416.3 | 1,889.0 | 526.7 | 321.8 | 3,980.8 |
Goodwill | — | — | 39.6 | 94.8 | — | — | 134.4 |
Other long-term assets | 115.3 | 64.1 | 25.8 | 175.8 | 29.3 | 23.1 | 433.4 |
Total assets | 730.8 | 660.0 | 567.4 | 2,417.5 | 638.2 | 499.5 | 5,513.4 |
Current liabilities | 189.0 | 123.0 | 91.1 | 160.0 | 142.3 | 116.3 | 821.7 |
Other long-term liabilities | 66.5 | 56.7 | 71.5 | 366.1 | 123.6 | 1,014.4 | 1,698.8 |
Total liabilities | 255.5 | 179.7 | 162.6 | 526.1 | 265.9 | 1,130.7 | 2,520.5 |
| For the year ended 31 December 2024 | |||||||
| Additions/expenditures on mining interests | 80.0 | 64.1 | 98.9 | 186.5 | 190.7 | 55.9 | 676.1 |
| Sabodala- | |||||||
| Massawa | |||||||
| Ity Mine | Houndé Mine | Mana Mine | Mine | Lafigué Mine | |||
| Côte d’Ivoire | Burkina Faso | Burkina Faso | Senegal | Côte d’Ivoire | Other | Total | |
| Balances as at 31 December 2023 | |||||||
Current assets | 315.2 | 202.0 | 92.2 | 238.2 | 12.8 | 259.8 | 1,120.2 |
Mining interests | 461.7 | 444.9 | 417.1 | 2,003.5 | 295.7 | 534.2 | 4,157.1 |
Goodwill | — | — | 39.6 | 94.8 | — | — | 134.4 |
Other long-term assets | 71.7 | 52.7 | 10.9 | 227.0 | — | 84.5 | 446.8 |
Total assets | 848.6 | 699.6 | 559.8 | 2,563.5 | 308.5 | 878.5 | 5,858.5 |
Current liabilities | 182.0 | 73.4 | 51.6 | 201.0 | 33.0 | 72.4 | 613.4 |
Other long-term liabilities | 45.5 | 56.1 | 72.4 | 384.6 | 108.8 | 1,029.4 | 1,696.8 |
Total liabilities | 227.5 | 129.5 | 124.0 | 585.6 | 141.8 | 1,101.8 | 2,310.2 |
| For the year ended 31 December 2023 | |||||||
| Additions/expenditures on mining interests | 117.6 | 75.3 | 85.6 | 274.1 | 242.1 | 47.1 | 841.8 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Equity | 2,992.9 | 3,548.3 |
| Current portion of long-term debt | 51.2 | 8.5 |
| Long-term debt | 1,060.0 | 1,059.9 |
| Overdraft facility | 13.1 | — |
| Lease liabilities | 50.0 | 42.2 |
| 4,167.2 | 4,658.9 | |
| Less: | ||
| Cash and cash equivalents | (397.3) | (517.2) |
| Restricted cash | (62.1) | (41.1) |
Total | 3,707.8 | 4,100.6 |