| Year ended 31 December 2024 | Year ended 31 December 2023 | ||||||
| US$ thousands | US$ thousands | ||||||
| Pre- | Pre- | ||||||
| Silverstream | Silverstream | Silverstream | Silverstream | ||||
| revaluation | revaluation | revaluation | revaluation | ||||
| Notes | effect | effect | Total | effect | effect | Total | |
Revenues | 5 | ||||||
Cost of sales | 6 | ( | ( | ( | ( | ||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | |||
Exploration expenses | 7 | ( | ( | ( | ( | ||
Selling expenses | ( | ( | ( | ( | |||
Other operating income | 9 | ||||||
Other operating expenses | 9 | ( | ( | ( | ( | ||
Profit before netfinance costs and income tax | |||||||
Finance income | 10 | ||||||
Finance costs | 10 | ( | ( | ( | ( | ||
Revaluation effects of Silverstream contract | 14 | ( | ( | ||||
Foreign exchange gain | |||||||
Profit before income tax | ( | ||||||
Corporate income tax | 11 | ( | ( | ( | |||
Special mining right | 11 | ( | ( | ( | ( | ||
Income tax | 11 | ( | ( | ( | |||
Profit for the year | ( | ||||||
| Attributable to: | |||||||
Equity shareholders of the Company | ( | ||||||
Non-controlling interest | |||||||
( | |||||||
| Earnings per share: (US$) | |||||||
| Basic and diluted earnings per Ordinary | |||||||
Share | 12 | ||||||
| Adjusted earnings per share: (US$) | |||||||
| Adjusted basic and diluted earnings per | |||||||
Ordinary Share | 12 | ||||||
| Year ended 31 December | |||
| 2024 | 2023 | ||
| Notes | US$ thousands | US$ thousands | |
Profit for the year | |||
| Other comprehensive income/(expense) | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation | ( | ( | |
Net other comprehensive loss that may be reclassified subsequently to profit or loss: | ( | ( | |
| Items that will not be reclassified to profit or loss: | |||
Changes in the fair value of cash flow hedges | ( | ||
Total effect of cash flow hedges | ( | ||
Changes in the fair value of equity investments at fair value through other comprehensive income (FVOCI) | ( | ||
Remeasurement loss on defined benefit plans | 22 | ( | ( |
Income tax effect on items that will not be reclassified to profit or loss | 11 | ( | |
Net other comprehensive income/(loss) that will not be reclassified to profit or loss | ( | ||
Other comprehensive income/(loss), net of tax | ( | ||
Total comprehensive income for the year, net of tax | |||
| Attributable to: | |||
Equity shareholders of the Company | |||
Non-controlling interests | |||
| As at 31 December | |||
| 2024 | 2023 | ||
| Notes | US$ thousands | US$ thousands | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment (PPE) | 13 | ||
Equity instruments at FVOCI | 30 (b) | ||
Silverstream contract | 14 | ||
Deferred tax asset | 11 | ||
Inventories | 15 | ||
Other receivables | 16 | ||
Other assets | |||
| Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Prepayments | |||
Income tax recoverable | |||
Derivative financial instruments | 30 | ||
Silverstream contract | 14 | ||
Short-term investments | 17 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves attributable to shareholders of the Company | |||
Share capital | 18 | ||
Share premium | 18 | ||
Capital reserve | 18 | ( | ( |
Hedging reserve | 18 | ( | |
Fair value reserve of financial assets at FVOCI | 18 | ||
Foreign currency translation reserve | 18 | ( | ( |
Retained earnings | 18 | ||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
Interest-bearing loans | 20 | ||
Notes payable | 30 (a) | ||
Lease liabilities | 25 | ||
Provision for mine closure cost | 21 | ||
Pensions and other post-employment benefit plans | 22 | ||
Deferred tax liability | 11 | ||
| Current liabilities | |||
Trade and other payables | 23 | ||
Notes payable | 30 (a) | ||
Income tax payable | |||
Derivative financial instruments | 30 | ||
Lease liabilities | 25 | ||
Provision for mine closure cost | 21 | ||
Employee profit sharing | |||
Total liabilities | |||
Total equity and liabilities |
| Year ended 31 December | |||
| 2024 | 2023 | ||
| Notes | US$ thousands | US$ thousands | |
Net cash from operating activities | 29 | ||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 3 | ( | ( |
Proceeds from the sale of property, plant and equipment and other assets | |||
Proceeds from the sale of mining concessions | 9 | ||
Proceeds from Silverstream contract | 14 | ||
Proceeds from the Layback Agreement 1 | 2 (c) | ||
Purchase of equity instruments at FVOCI | 30 (b) | ( | ( |
Disposal of equity instruments at FVOCI | 30 (b) | ||
Short-term investments | 17 | ( | |
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from notes payable | 30(a) | ||
Payment of notes payable | 30(a) | ( | ( |
Repayment of interest-bearing loans | 20 | ( | |
Principal element of lease payments | 25 (a) | ( | ( |
Dividends paid to shareholders of the Company 2 | 19 | ( | ( |
Dividends paid to non-controlling interests in subsidiaries | 4 (a) | ( | |
Capital contribution 3 | |||
Interest paid 4,5 | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents during the year | ( | ||
Effect of exchange rate on cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 17 |
| Attributable to the equity holders of the Company | |||||||||||
| Fair value | |||||||||||
| reserve of | Foreign | ||||||||||
| financial | currency | Non- | |||||||||
| Share | Share | Capital | Hedging | assets at | translation | Retained | controlling | Total | |||
| capital | premium | reserve | reserve | FVOCI | reserve | earnings | Total | interests | equity | ||
Notes | US$ thousands | ||||||||||
Balance at 1 January 2023 | ( | ( | ( | ||||||||
Profit for the year | |||||||||||
Other comprehensive income, net of tax | ( | ( | ( | ( | ( | ||||||
Total comprehensive income for the year | ( | ( | |||||||||
Hedging loss transferred to the carrying value of PPE | |||||||||||
purchased during the year | ( | ( | ( | ( | |||||||
Capital contribution | |||||||||||
Dividends declared and paid | 19 | ( | ( | ( | |||||||
| Balance at 31December | |||||||||||
2023 | ( | ( | |||||||||
Profit for the year | |||||||||||
Other comprehensive income, net of tax | ( | ( | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | |||||||||
Hedging loss transferred to the carrying value of PPE | |||||||||||
purchased during the year | ( | ( | ( | ( | |||||||
| Transfer of gain on disposal | |||||||||||
| of equity investments | |||||||||||
| at FVOCI to retained | |||||||||||
earnings (net of tax) | 30(b) | ( | |||||||||
Recognition of non- controlling interest | 4(a) | ( | ( | ||||||||
Dividends declared and paid | 19 | ( | ( | ( | ( | ||||||
| Balance at 31December | |||||||||||
2024 | ( | ( | ( |
| Years | |
Buildings | 6 |
Plant and equipment | 10 |
Mining properties and development costs 1 | 10 |
Other assets | 5 |
| Year ended 31 December 2024 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | San | and | ||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | Julián | Juanicipio | Other 4 | eliminations | Total | |
| Revenues: | ||||||||||
Third party 1 | 499,519 | 883,571 | 222,455 | 764,708 | 42,923 | 455,995 | 627,214 | – | – | 3,496,385 |
Inter-segment | 36,409 | – | – | – | – | – | 152 | 50,839 | (87,400) | – |
Segment revenues | 535,928 | 883,571 | 222,455 | 764,708 | 42,923 | 455,995 | 627,366 | 50,839 | (87,400) | 3,496,385 |
Segment profit 2 | 277,333 | 323,696 | 92,898 | 405,077 | 4,348 | 253,494 | 475,113 | 49,102 | (2,662) | 1,878,399 |
| Depreciation and amortisation | ||||||||||
in cost of sales | (619,779) | |||||||||
Employee profit sharing in cost of sales | (12,347) | |||||||||
Gross profit as per the income statement | 1,246,273 | |||||||||
Capital expenditure 3 | 90,335 | 55,049 | 17,111 | 97,270 | – | 49,429 | 59,263 | 2,085 | 370,542 | |
| Year ended 31 December 2023 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | San | and | ||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | Julián | Juanicipio 4 | Other 5 | eliminations | Total | |
| Revenues: | ||||||||||
Third party 1 | 422,963 | 708,242 | 162,013 | 590,269 | 84,210 | 385,469 | 351,920 | – | – | 2,705,086 |
Inter-segment | 4,254 | – | – | – | – | – | 90,368 | 52,287 | (146,909) | – |
Segment revenues | 427,217 | 708,242 | 162,013 | 590,269 | 84,210 | 385,469 | 442,288 | 52,287 | (146,909) | 2,705,086 |
Segment profit 2 | 156,849 | 157,233 | 18,926 | 185,995 | 5,632 | 158,663 | 271,558 | 33,602 | 14,312 | 1,002,770 |
| Depreciation and amortisation | ||||||||||
in cost of sales | (497,303) | |||||||||
Employee profit sharing in cost of sales | (2,229) | |||||||||
Gross profit as per the income statement | 503,238 | |||||||||
Capital expenditure 3 | 97,809 | 56,923 | 43,841 | 125,052 | 52 | 74,824 | 82,167 | 2,741 | – | 483,409 |
| Portion of ownership interest | ||||||
| held by non-controlling | Profit (loss) allocated | Accumulated | ||||
| interest | to non-controlling interest | non-controlling interest | ||||
31-Dec-24 | 31-Dec-23 | 31-Dec-24 | 31-Dec-23 | 31-Dec-24 | 31-Dec-23 | |
Minera Juanicipio, S.A. de C.V. | 44% | 44% | 90,616 | 35,853 | 266,153 | 195,991 |
Equipos Chaparral, S.A. de C.V. | 44% | 44% | (10,891) | 18,311 | 86,443 | 97,377 |
Other subsidiaries with non-controlling interests not considered to be material 1 | – | – | 6,046 | 227 | 2,433 | 1,977 |
| Minera Juanicipio, | Equipos Chaparral, | |||
| S.A. de C.V. | S.A. de C.V. | |||
31–Dec–24 | 31–Dec–23 | 31–Dec–24 | 31–Dec–23 | |
Revenue | 627,366 | 442,288 | – | – |
Profit/(loss) before income tax | 366,541 | 102,447 | (21,698) | 45,412 |
Income tax charge | 160,595 | 20,962 | 3,054 | 3,797 |
Profit/(loss) for the year | 205,946 | 81,485 | (24,752) | 41,615 |
Other comprehensive (loss)/gain | (30) | 31 | 90 | 8 |
Total comprehensive income/(loss) | 205,946 | 81,516 | (24,842) | 41,623 |
Attributable to non-controlling interests | 90,629 | 35,867 | (10,930) | 18,314 |
Dividends paid to non-controlling interests | (26,400) | – | – | – |
| Minera Juanicipio, | Equipos Chaparral, | |||
| S.A. de C.V. | S.A. de C.V. | |||
31-Dec-24 | 31-Dec-23 | 31-Dec-24 | 31-Dec-23 | |
| Current | ||||
Assets | 161,736 | 120,396 | 29,462 | 34,990 |
Liabilities | (82,572) | (197,260) | (7,919) | (35,708) |
Total current net assets/(liabilities) | 79,164 | (76,864) | 21,596 | (718) |
| Non-current | ||||
Assets | 730,074 | 776,156 | 174,871 | 222,030 |
Liabilities | (204,266) | (253,858) | (6) | – |
Total non-current net assets | 525,808 | 522,298 | 174,865 | 222,030 |
Net assets | 604,972 | 445,434 | 196,461 | 221,312 |
| Attributable to: | ||||
Equity holders of parent | 338,819 | 249,443 | 110,018 | 123,935 |
Non-controlling interest | 266,153 | 195,991 | 86,443 | 97,377 |
| Minera Juanicipio, | Equipos Chaparral, | |||
| S.A. de C.V. | S.A. de C.V. | |||
31-Dec-24 | 31-Dec-23 | 31-Dec-24 | 31-Dec-23 | |
Operating | 354,895 | 133,299 | 17,521 | (33,126) |
Investing | (40,104) | (48,936) | 692 | 340 |
Financing | (297,489) | (57,448) | (24,485) | 509 |
Net increase/(decrease) in cash and cash equivalents | 17,302 | 26,915 | (6,272) | (32,277) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Revenues from contracts with customers | 3,503,662 | 2,706,292 |
| Revenues from other sources: | ||
Provisional pricing adjustment on products sold | (7,277) | (1,206) |
3,496,385 | 2,705,086 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Lead concentrates (containing silver, gold, lead and by-products) | 1,652,909 | 1,320,155 |
Doré and slag (containing gold, silver and by-products) | 753,747 | 708,036 |
Zinc concentrates (containing zinc, silver and by-products) | 380,169 | 290,138 |
Precipitates (containing gold and silver) | 522,077 | 301,707 |
Activated carbon (containing gold, silver and by-products) | 172,747 | 84,416 |
Iron concentrates (containing silver, gold, lead and by-products) | 14,736 | 634 |
3,496,385 | 2,705,086 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Silver | 1,673,901 | 1,319,423 |
Gold | 1,514,702 | 1,177,386 |
Zinc | 311,557 | 250,782 |
Lead | 139,789 | 121,483 |
Value of metal content in products sold | 3,639,949 | 2,869,074 |
Refining and treatment charges 1 | (143,564) | (163,988) |
Total revenues 2 | 3,496,385 | 2,705,086 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ per ounce | US$ per ounce | |
Gold | 2,453.58 | 1,957.72 |
Silver | 28.78 | 23.64 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Depreciation and amortisation | 619,779 | 497,303 |
Contractors | 351,474 | 393,997 |
Operating materials | 304,946 | 292,450 |
Maintenance and repairs | 289,475 | 299,924 |
Energy | 249,517 | 256,507 |
Personnel expenses (Note 8(a)) | 230,312 | 210,583 |
Mine equipment leased 1 | 59,156 | 69,754 |
Mining concession rights and contributions | 27,192 | 23,045 |
Surveillance | 21,705 | 23,983 |
Insurance | 12,727 | 12,056 |
IT services | 10,785 | 11,464 |
Freight | 7,607 | 9,365 |
Other | 29,672 | 23,154 |
Cost of production | 2,214,347 | 2,123,585 |
Unabsorbed production costs 2 | – | 25,920 |
Gain on foreign currency hedges | – | (232) |
Change in work in progress and finished goods (ore inventories) | 35,765 | 52,575 |
2,250,112 | 2,201,848 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Contractors | 101,514 | 122,973 |
Mining concession rights and contributions | 30,437 | 28,777 |
Personnel expenses (Note 8(a)) | 15,461 | 13,315 |
Assays | 5,746 | 8,950 |
Administrative services | 1,406 | 2,057 |
Rentals | 869 | 570 |
Other | 7,615 | 5,805 |
163,048 | 182,447 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Operating cash outflows related to exploration activities | 162,837 | 182,359 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Salaries and wages | 108,800 | 109,470 |
Statutory healthcare and housing contributions | 48,214 | 42,393 |
Bonuses | 36,547 | 34,099 |
Other benefits | 29,704 | 28,414 |
Employees’ profit sharing | 13,609 | 2,390 |
Post-employment benefits | 9,684 | 12,799 |
Vacations and vacations bonus | 8,727 | 6,541 |
Legal contributions | 5,625 | 6,104 |
Training | 1,923 | 2,532 |
Other | 4,625 | 5,313 |
267,458 | 250,055 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Cost of sales (Note 6) 1 | 230,312 | 215,952 |
Administrative expenses | 21,685 | 20,788 |
Exploration expenses (Note 7) | 15,461 | 13,315 |
267,458 | 250,055 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| No. | No. | |
Mining | 3,572 | 3,497 |
Plant | 1,040 | 1,091 |
Exploration | 101 | 270 |
Maintenance | 1,261 | 1,327 |
Administration and other | 1,266 | 1,118 |
Total | 7,303 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Other income: | ||
Gain on sale of mining concessions 1 | 24,149 | – |
Reversal of accruals 2 | – | 25,793 |
Recovery of personnel expenses | – | 4,156 |
Insurance claims recovered | 6,302 | – |
Gain on sale of property, plant and equipment and other assets | 1,004 | 882 |
Selling of sundry materials and scrap | 1,549 | – |
Change in mine closure cost provision 3 | 1,222 | – |
Indemnities from suppliers | 599 | – |
Rentals | 543 | 35 |
Other | 4,191 | 4,458 |
39,559 | 35,324 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Other expenses: | ||
Write-off of inventories (Note 2 (c)) | – | 21,861 |
Cost subject to insurance claims | – | 8,349 |
Allowance for obsolete and slow-moving inventories | 6,165 | 1,221 |
Donations | 4,517 | 1,685 |
Maintenance 4 | 3,554 | 3,477 |
Indemnities to suppliers | 2,151 | – |
Write-off of PPE assets 5 | 1,704 | 1,920 |
Change in mine closure cost provision 3 | 1,214 | 3,226 |
Environmental activities 6 | 599 | 3,963 |
Consumption tax expensed | 709 | 943 |
Other | 683 | 4,524 |
21,296 | 51,169 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Finance income: | ||
Interest on short-term deposits and investments | 42,210 | 47,592 |
Interest on tax receivables | 3,117 | 2,479 |
Other | 1,609 | 552 |
46,936 | 50,623 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Finance costs: | ||
Interest on interest-bearing loans and notes payables | 43,845 | 60,741 |
Unwinding of discount on provisions (Note 21) | 24,997 | 22,578 |
Interest on lease liabilities (Note 25(a)) | 1,574 | 1,220 |
Other | 3,155 | 4,307 |
73,571 | 88,846 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Consolidated income statement: | ||
| Corporate income tax | ||
| Current: | ||
Income tax charge | 187,027 | 80,769 |
Amounts (over)/under provided in previous years | (158) | 4,235 |
186,869 | 85,004 | |
| Deferred: | ||
Origination and reversal of temporary differences | 258,001 | (292,371) |
Revaluation effects of Silverstream contract | (54,683) | 2,320 |
203,318 | (290,051) | |
Corporate income tax | 390,187 | (205,047) |
| Special mining right | ||
| Current: | ||
Special mining right charge (Note 11 (e)) | 66,469 | 22,708 |
Amounts (over)/under provided in previous years | (238) | 1,686 |
66,231 | 24,394 | |
| Deferred: | ||
Origination and reversal of temporary differences | 60,793 | 6,371 |
Special mining right | 127,024 | 30,765 |
Income tax expense reported in the income statement | 517,211 | (174,282) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Consolidated statement of comprehensive income: | ||
| Deferred income tax (charge)/credit related to items recognised directly | ||
| in other comprehensive income: | ||
Changes in fair value of cash flow hedges | 60 | (135) |
Changes in fair value of equity investments at FVOCI | (10,593) | 15,941 |
Remeasurement losses on defined benefit plans | 31 | 20 |
Income tax effect reported in other comprehensive income | (10,502) | 15,826 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Accounting profit before income tax | 743,902 | 114,018 |
Tax at the Group’s statutory corporate income tax rate 30.0% | 223,170 | 34,205 |
Exchange rate effect on tax value of assets and liabilities 1 | 300,243 | (214,521) |
Expenses not deductible for tax purposes | 7,122 | 14,277 |
Inflationary uplift of the tax base of assets and liabilities | (55,170) | (54,763) |
Special mining right deductible for corporate income tax | (38,107) | (9,230) |
Non-taxable/non-deductible foreign exchange effects | (18,601) | 16,689 |
Update of tax values 2 | (13,468) | – |
Incentive for Northern Border Zone | (12,921) | 1,760 |
Deferred tax asset not recognised | 6,392 | 11,688 |
Inflationary uplift of tax losses | (4,701) | (5,361) |
Current income tax (over)/underprovided in previous years | (1,977) | 2,137 |
Inflationary uplift on tax refunds | (935) | (744) |
Other | (861) | (1,184) |
Corporate income tax at the effective tax rate of 52.5% (2023: (179.8%)) | 390,187 | (205,047) |
Special mining right | 127,024 | 30,765 |
Tax at the effective income tax rate of 69.5% (2023: (152.9%)) | 517,211 | (174,282) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Opening net asset/(liability) | 532,100 | 232,568 |
Income statement (charge)/credit arising on corporate income tax | (203,318) | 290,051 |
Income statement charge arising on special mining right | (60,793) | (6,371) |
Exchange difference | 34 | 26 |
Net charge related to items directly charged to other comprehensive income | (10,502) | 15,826 |
Closing net asset | 257,521 | 532,100 |
Consolidated balance sheet | Consolidated income statement | |||
| 2024 | 2023 | 2024 | 2023 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
Related party receivables | (352,650) | (181,236) | 171,414 | 22,439 |
Other receivables | (11,656) | (6,233) | 5,423 | 2,259 |
Inventories | 148,629 | 152,378 | 3,749 | (36,995) |
Prepayments | (2,939) | (3,499) | (560) | 1,076 |
Derivative financial instruments including Silverstream contract | (71,833) | (138,171) | (66,278) | (9,852) |
Property, plant and equipment arising from corporate income tax | 300,222 | 366,694 | 66,472 | (224,453) |
Exploration expenses and operating liabilities | 90,201 | 107,711 | 17,510 | (16,446) |
Other payables and provisions | 73,659 | 87,705 | 14,046 | (13,543) |
Losses carried forward | 90,124 | 141,091 | 50,999 | (23,402) |
Post-employment benefits | 1,821 | 2,100 | 310 | (576) |
Deductible profit sharing | 3,974 | 852 | (3,121) | 2,243 |
Special mining right deductible for corporate income tax | 39,886 | 7,445 | (32,441) | 3,293 |
Equity investments at FVOCI | (10,017) | 1,368 | 792 | (2,364) |
Other | 7,580 | (17,416) | (24,996) | 6,270 |
Net deferred tax asset related to corporate income tax | 307,001 | 520,789 | ||
Deferred tax credit related to corporate income tax | 203,319 | (290,051) | ||
Related party receivables arising from special mining right | (99,487) | (44,963) | 54,524 | 5,422 |
Inventories arising from special mining right | 41,664 | 37,124 | (4,540) | (8,439) |
Property plant and equipment arising from special mining right | (22,444) | (11,689) | 10,756 | 19,576 |
Other | 30,787 | 30,839 | 52 | (10,188) |
Net deferred tax liability related to special mining rights | (49,480) | 11,311 | ||
Deferred tax credit | 264,111 | (283,680) | ||
| Reflected in the statement of financial position as follows: | ||||
Deferred tax assets | 466,734 | 665,302 | – | – |
Deferred tax liabilities | (209,213) | (133,202) | – | – |
Net deferred tax asset | 257,521 | 532,100 | – | – |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Earnings: | ||
Profit attributable to equity holders of the Company | 140,920 | 233,909 |
Adjusted profit attributable to equity holders of the Company | 268,513 | 228,497 |
| 2024 | 2023 | |
| thousands | thousands | |
| Number of shares: | ||
Weighted average number of Ordinary Shares in issue | 736,894 | 736,894 |
| 2024 | 2023 | |
| US$ | US$ | |
| Earnings per share: | ||
Basic and diluted earnings per share | 0.191 | 0.317 |
Adjusted basic and diluted earnings per Ordinary Share | 0.364 | 0.310 |
Year ended 31 December 2024 1 | ||||||
| US$ thousands | ||||||
| Mining | ||||||
| properties and | ||||||
| Land and | Plant and | development | Construction in | |||
| buildings | equipment 2 | costs | Other assets 3 | progress | Total | |
| Cost | ||||||
At 1 January 2024 | 435,884 | 3,132,445 | 3,240,706 | 453,048 | 285,473 | 7,547,556 |
Additions | 40,627 | 32,215 | 144,041 | (51,426) | 136,565 | 302,022 |
Disposals 4 | (70) | (27,069) | (4,148) | (6,318) | – | (37,605) |
Transfers and other movements | 2,154 | 100,488 | 50,058 | (275) | (152,425) | – |
At 31 December 2024 | 478,595 | 3,238,079 | 3,430,657 | 395,029 | 269,613 | 7,811,973 |
| Accumulated depreciation | ||||||
At 1 January 2024 | (246,713) | (1,991,095) | (2,185,700) | (263,132) | – | (4,686,640) |
Depreciation for the year 5 | (35,483) | (265,219) | (281,539) | (40,119) | – | (622,360) |
Disposals 5 | 68 | 25,513 | 4,082 | 6,029 | – | 35,692 |
At 31 December 2024 | (282,128) | (2,230,801) | (2,463,157) | (297,222) | – | (5,273,308) |
| Net book amount at 31 December | ||||||
2024 | 196,467 | 1,007,278 | 967,500 | 97,807 | 269,613 | 2,538,665 |
Year ended 31 December 2023 3 | ||||||
| US$ thousands | ||||||
| Mining | ||||||
| properties and | ||||||
| Land and | Plant and | development | Construction in | |||
| buildings | equipment 4 | costs | Other assets 2 | progress | Total | |
| Cost | ||||||
At 1 January 2023 | 412,984 | 2,828,920 | 3,001,661 | 377,813 | 461,490 | 7,082,868 |
Additions | 903 | 103,835 | 5,428 | 37,839 | 358,579 | 506,584 |
Disposals 5 | (308) | (26,480) | (2,763) | (12,345) | – | (41,896) |
Transfers and other movements | 22,305 | 226,170 | 236,380 | 49,741 | (534,596) | – |
At 31 December 2023 | 435,884 | 3,132,445 | 3,240,706 | 453,048 | 285,473 | 7,547,556 |
| Accumulated depreciation | ||||||
At 1 January 2023 | (222,166) | (1,810,484) | (1,947,868) | (239,786) | – | (4,220,304) |
Depreciation for the year 1 | (24,837) | (205,238) | (240,595) | (30,276) | – | (500,946) |
Disposals 5 | 290 | 24,627 | 2,763 | 6,930 | – | 34,610 |
At 31 December 2023 | (246,713) | (1,991,095) | (2,185,700) | (263,132) | – | (4,686,640) |
| Net book amount at 31 December | ||||||
2023 | 189,171 | 1,141,350 | 1,055,006 | 189,916 | 285,473 | 2,860,916 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Fresnillo | 60,674 | 73,761 |
Saucito | 81,712 | 94,092 |
Juanicipio | 48,846 | 29,028 |
Ciénega | 13,843 | 13,432 |
San Julián | 15,820 | 56,938 |
Herradura | 48,422 | 13,307 |
Other 1 | 296 | 4,915 |
269,613 | 285,473 |
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Balance at 1 January | 482,340 | 511,474 |
Cash received in respect of the year | (24,907) | (31,816) |
Cash receivable | (16,515) | (5,050) |
Remeasurement gains recognised in profit and loss | (182,276) | 7,732 |
Balance at 31 December | 258,641 | 482,340 |
Less – Current portion | 44,204 | 35,802 |
Non-current portion | 214,437 | 446,538 |
Year ended 31 December | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Long-term |
2024 | 29.70 | 31.36 | 32.74 | 33.31 | 33.77 | 24.5 |
2023 | 24.41 | 25.44 | 26.43 | 26.64 | 26.85 | 19.58 |
Commodity price | Discount rate | Volumes produced | ||||
| Effect on profit | Effect on profit | Effect on profit | ||||
| before tax: | Basis point | before tax: | Increase/ | before tax: | ||
| Increase/ | increase/ | increase/ | increase/ | (decrease) | increase/ | |
| (decrease) in | (decrease) | (decrease) | (decrease) | in reserves and | (decrease) | |
| Year ended 31 December | silver price | US$ thousands | in interest rate | US$ thousands | resources | US$ thousands |
2024 | 15% | 47,906 | – | – | 25% | 64,660 |
(15%) | (47,906) | (75) | 3,677 | (25%) | (64,660) | |
2023 | 10% | 63,222 | – | – | 10% | 48,141 |
(10%) | (63,222) | (75) | 27,473 | (10%) | (48,141) |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Finished goods 1 | 36,766 | 34,212 |
Work in progress 2 | 274,936 | 314,802 |
Ore stockpile 3 | 6,281 | 4,779 |
Operating materials and spare parts | 177,043 | 185,624 |
495,026 | 539,417 | |
Allowance for obsolete and slow-moving inventories | (12,849) | (6,684) |
Balance as 31 December | 482,177 | 532,733 |
Less – Current portion | 412,417 | 462,973 |
Non-current portion 4 | 69,760 | 69,760 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Trade receivables from related parties (Note 27) | 548,760 | 306,668 |
Value Added Tax receivable | 89,441 | 93,010 |
Other receivables from related parties (Note 27a) | 17,339 | 11,509 |
Other receivables from contractors | – | 2,662 |
Other trade receivables | 2,079 | 174 |
Other receivables | 16,885 | 8,658 |
674,504 | 422,681 | |
Expected credit loss of Other receivables | (293) | (353) |
Trade and other receivables classified as current assets | 674,211 | 419,666 |
Other receivables classified as non-current assets: | – | – |
Other receivable | 5,264 | 773 |
Value Added Tax receivable | – | 42,755 |
Trade and other receivables classified as non-current assets | 5,264 | 43,528 |
Total trade and other receivables | 679,475 | 463,194 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Cash at bank and on hand | 2,194 | 3,556 |
Short-term deposits | 1,108,219 | 531,024 |
Cash and cash equivalents | 1,110,413 | 534,580 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Short-term investments | 187,403 | – |
| As at 31 December | ||||
2024 | 2023 | |||
Class of share | Number | Amount | Number | Amount |
Ordinary Shares each of US$0.50 | 1,000,000,000 | $500,000,000 | 1,000,000,000 | $500,000,000 |
Sterling Deferred Ordinary Shares each of £1.00 | 50,000 | £50,000 | 50,000 | £50,000 |
Ordinary Shares | Sterling Deferred Ordinary Shares | |||
Number | US$ | Number | £ | |
At 1 January 2023 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
At 31 December 2023 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
At 31 December 2024 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
| US cents per | Amount | |
| Ordinary Share | US$ thousands | |
| Year ended 31 December 2024 | ||
Final dividend for 2023 declared and paid during the year 1 | 4.2 | 30,950 |
Interim dividend for 2024 declared and paid during the year 2 | 6.4 | 47,161 |
10.6 | 78,111 | |
| Year ended 31 December 2023 | ||
Final dividend for 2022 declared and paid during the year 3 | 13.3 | 98,007 |
Interim dividend for 2023 declared and paid during the year 4 | ||
14.7 | 108,324 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Dividends declared | 78,111 | 108,324 |
Foreign exchange effect | – | (1) |
Dividends recognised in retained earnings | 78,111 | 108,323 |
Foreign exchange and hedging effect | 45 | 28 |
Dividends paid | 78,156 | 108,351 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Opening balance | 839,002 | 1,158,557 |
Payments of 5.500% Notes | – | (317,879) |
Accrued interest | 38,093 | 53,919 |
Interest paid 1 | (37,986) | (56,371) |
Amortisation of discount and transaction costs | 398 | 776 |
Closing balance | 839,507 | 839,002 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Opening balance | 292,316 | 247,207 |
Decrease to existing provision | (4,072) | (2,111) |
Effect of changes in discount rate | (28,736) | 1,436 |
Unwinding of discount rate | 24,997 | 22,578 |
Payments | (3,093) | (4,376) |
Foreign exchange | (35,883) | 27,582 |
Closing balance | 245,529 | 292,316 |
Less – Current portion | 11,781 | 11,849 |
Non-current portion | 233,748 | 280,467 |
Discount rate | Foreign currency | Estimated costs | Change in LOM | |||||
| Effect on | Effect on | Effect on | Effect on | |||||
| Basis point | provision: | provision: | provision: | provision: | ||||
| increase/ | increase/ | increase/ | Increase/ | increase/ | increase/ | |||
| (decrease) | (decrease) | Strengthening/ | (decrease) | (decrease) | (decrease) | Increase/ | (decrease) | |
| Year ended | in interest | US$ | (weakening) | US$ | in estimated | US$ | (decrease) | US$ |
| 31 December | rate | thousands | of US dollar | thousands | costs | thousands | in years | thousands |
2024 | 50 | 8,783 | 10% | (19,030) | 5% | 12,991 | 2 | (9,751) |
(50) | (11,708) | (5%) | 11,017 | (5%) | (12,991) | (2) | 11,764 | |
2023 | 50 | 11,710 | 10% | (21,990) | 5% | 14,616 | 2 | (10,061) |
(50) | (24,205) | (5%) | 12,731 | (5%) | (14,616) | (2) | 10,044 |
Pension cost charge to income statement | Remeasurement gains/(losses) in OCI | |||||||||||
| Return on | ||||||||||||
| plan assets | Actuarial | Defined | ||||||||||
| (excluding | changes | benefit | ||||||||||
| amounts | arising from | decrease | ||||||||||
| Balance at | Sub-total | included | changes in | Sub-total | due to | Balance at | ||||||
| 1 January | Service | Net | Foreign | recognised | Benefits | in net | financial | included | Contributions | personnel | 31 December | |
| 2024 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI 1 | by employer | transfer | 2024 | |
| US$ thousands | ||||||||||||
| Defined | ||||||||||||
| benefit | ||||||||||||
obligation | (32,671) | 222 | (2,664) | 5,713 | 3,271 | 1,458 | (672) | (672) | (496) | (29,110) | ||
Fair value of plan assets | 19,460 | 1,486 | (3,252) | (1,766) | (1,120) | 474 | 474 | 256 | 352 | 17,656 | ||
| Net benefit | ||||||||||||
liability | (13,211) | 222 | (1,178) | 2,461 | 1,505 | 338 | 474 | (672) | (198) | 256 | (144) | (11,454) |
Pension cost charge to income statement | Remeasurement gains/(losses) in OCI | |||||||||||
| Return on | ||||||||||||
| plan assets | Actuarial | Defined | ||||||||||
| (excluding | changes | benefit | ||||||||||
| amounts | arising from | decrease | ||||||||||
| Balance at | Sub-total | included | changes | Sub-total | due to | Balance at | ||||||
| 1 January | Service | Net | Foreign | recognised | Benefits | in net | in financial | included | Contributions | personnel | 31 December | |
| 2023 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI1 | by employer | transfer | 2023 | |
| US$ thousands | ||||||||||||
| Defined | ||||||||||||
| benefit | ||||||||||||
obligation | (26,014) | (1,797) | (2,559) | (3,952) | (8,308) | 2,133 | (457) | (457) | (25) | (32,671) | ||
Fair value of plan assets | 16,552 | 1,871 | 2,527 | 4,398 | (2,133) | 331 | 331 | 332 | (20) | 19,460 | ||
| Net benefit | ||||||||||||
liability | (9,462) | (1,797) | (688) | (1,425) | (3,910) | – | 331 | (457) | (126) | 332 | (45) | (13,211) |
| As at 31 December | ||
| 2024 | 2023 | |
| % | % | |
Discount rate | 10.14 | 10.08 |
Future salary increases (National Consumer Price Index) | 5.25 | 5.25 |
| As at 31 December | ||
| 2024 | 2022 | |
| US$ thousands | US$ thousands | |
State owned companies | 279 | 337 |
Mutual funds (fixed rates) | 17,377 | 19,123 |
17,656 | 19,460 |
| Future salary increases | Life expectancy | ||||
Assumptions | Discount rate | (NCPI) | of pensioners | ||
| 0.5% | 0.5% | 0.5% | 0.5% | + 1 | |
| Sensitivity Level | Increase | Decrease | increase | decrease | Increase |
| Year ended 31 December 2024 | |||||
| (Decrease)/increase to the net defined benefit | |||||
obligation (US$ thousands) | (1,026) | 1,101 | 270 | (260) | 167 |
| Year ended 31 December 2023 | |||||
| (Decrease)/increase to the net defined benefit | |||||
obligation (US$ thousands) | (1,152) | 1,243 | 215 | (226) | 289 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Trade payables | 110,891 | 118,110 |
Other payables to related parties (Note 27(a)) | 39,203 | 56,434 |
Accrued expenses | 38,188 | 54,749 |
Other taxes and contributions | 35,497 | 28,812 |
223,779 | 258,105 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Saucito | 28,030 | 30,761 |
Fresnillo | 20,324 | 26,503 |
San Julián | 4,785 | 14,655 |
Juanicipio | 21,776 | 12,246 |
Herradura | 16,167 | 6,610 |
Ciénega | 2,603 | 2,984 |
Noche Buena | – | 206 |
Other 1 | 657 | 4,040 |
94,342 | 98,005 |
| As at | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
IT equipment | 5,925 | 10,387 |
Plant and equipment | 3,123 | 3,501 |
Buildings | 2,845 | 702 |
Total lease liability | 11,893 | 14,590 |
Less – Current portion | 4,312 | 4,813 |
Non-current portion | 7,581 | 9,777 |
| Year ended 31 December 2024 | ||||
| US$ thousands | ||||
| Computer | Plant and | |||
| Buildings | equipment | Equipment | Total | |
| Cost | ||||
At 1 January 2024 | 5,035 | 19,279 | 4,056 | 28,370 |
Additions | 942 | 1,329 | 83 | 2,354 |
Disposals | (70) | (4,820) | – | (4,890) |
At 31 December 2024 | 5,907 | 15,788 | 4,139 | 25,834 |
| Accumulated depreciation | ||||
At 1 January 2024 | (3,034) | (11,155) | (801) | (14,990) |
Depreciation for the year | (763) | (3,926) | (589) | (5,278) |
Disposals | 68 | 4,780 | – | 4,848 |
At 31 December 2024 | (3,729) | (10,301) | (1,390) | (15,420) |
Net book amount at 31 December 2024 | 2,178 | 5,487 | 2,749 | 10,414 |
| Year ended 31 December 2023 | ||||
| US$ thousands | ||||
| Computer | Plant and | |||
| Buildings | equipment | Equipment | Total | |
| Cost | ||||
At 1 January 2023 | 4,620 | 21,284 | 3,933 | 29,837 |
Additions | 723 | 4,286 | 123 | 5,132 |
Disposals | (308) | (6,291) | – | (6,599) |
At 31 December 2023 | 5,035 | 19,279 | 4,056 | 28,370 |
| Accumulated depreciation | ||||
At 1 January 2023 | (2,585) | (12,394) | (234) | (15,213) |
Depreciation for the year | (739) | (4,880) | (567) | (6,186) |
Disposals | 290 | 6,119 | – | 6,409 |
At 31 December 2023 | (3,034) | (11,155) | (801) | (14,990) |
Net book amount at 31 December 2023 | 2,001 | 8,124 | 3,255 | 13,380 |
Accounts receivable | Accounts payable | |||
As at 31 December | As at 31 December | |||
| 2024 | 2023 | 2024 | 2023 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Trade: | ||||
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 548,760 | 306,668 | 6,622 | 5,840 |
| Other: | ||||
Industrias Peñoles, S.A.B. de C.V. 1 | 16,516 | 5,050 | – | – |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 322 | 261 | 1,791 | 739 |
Servicios Administrativos Peñoles, S.A. de C.V. | – | – | 6,420 | 24,486 |
Servicios Especializados Peñoles, S.A. de C.V. | – | – | 10,374 | 7,147 |
Fuentes de Energía Peñoles, S.A. de C.V. | – | – | 6,373 | 6,239 |
Termoeléctrica Peñoles, S. de R.L. de C.V. | – | – | 439 | 3,362 |
Peñoles Tecnología, S.A. de C.V. | – | – | 1,640 | 1,261 |
Eólica de Coahuila S.A. de C.V. | – | – | 2,693 | 2,986 |
Minera Capela, S.A. de C.V. | – | – | 2 | 9 |
Grupo Nacional Provincial, S.A.B. de C.V. 2 | 357 | 5,715 | – | – |
Other | 144 | 483 | 2,849 | 4,365 |
Sub–total | 566,099 | 318,177 | 39,203 | 56,434 |
Less–current portion | 566,099 | 318,177 | 39,203 | 56,434 |
Non-current portion | – | – | – | – |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Silverstream contract: | ||
Industrias Peñoles, S.A.B. de C.V. | 258,641 | 482,340 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Income: | ||
| Sales: | ||
Metalúrgica Met-Mex Peñoles, S.A. de C.V. 1 | 3,481,650 | 2,704,452 |
| Insurance recovery | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 8,317 | 241 |
Other income | 4,678 | 4,012 |
Total income | 3,494,645 | 2,708,705 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
| Expenses: | ||
| Administrative services: | ||
Servicios Administrativos Peñoles, S.A. de C.V. 1 | 52,352 | 56,636 |
Servicios Especializados Peñoles, S.A. de C.V. 2 | 18,738 | 26,626 |
Peñoles Tecnología, S.A. de C.V. | 4,970 | 5,343 |
76,060 | 88,605 | |
| Energy: | ||
Termoeléctrica Peñoles, S. de R.L. de C.V. | 7,295 | 28,454 |
Fuentes de Energía Peñoles, S.A. de C.V. | 35,711 | 15,945 |
Eólica de Coahuila S.A. de C.V. | 46,057 | 33,563 |
89,063 | 77,962 | |
| Operating materials and spare parts: | ||
Wideco Inc | 5,315 | 5,383 |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 55,525 | 35,551 |
60,840 | 40,934 | |
| Equipment repair and administrative services: | ||
Serviminas, S.A. de C.V. | 2,760 | 10,068 |
| Insurance premiums: | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 21,068 | 18,909 |
Other expenses: | 2,755 | 3,960 |
Total expenses | 252,546 | 240,438 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Salaries and bonuses | 6,044 | 3,412 |
Post-employment benefits | 395 | 290 |
Other benefits | 342 | 435 |
Total compensation paid in respect of key management personnel | 6,781 | 4,137 |
| As at 31 December | ||
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Accumulated accrued defined benefit pension entitlement | 4,325 | 5,035 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| Class of services | US$ thousands | US$ thousands |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 2,048 | 1,616 |
| Fees payable to the Group’s auditor and its associates for other services as follows: | ||
The audit of the Company’s subsidiaries pursuant to legislation | 975 | 650 |
Audit-related assurance services 1 | 748 | 773 |
Total | 3,771 | 3,039 |
| 2024 | 2023 | ||
| Notes | US$ thousands | US$ thousands | |
| Reconciliation of profit for the year to net cash generated from operating activities | |||
Profit for the year | 226,691 | 288,300 | |
Adjustments to reconcile profit for the period to net cash inflows from operating activities: | |||
| Depreciation and amortisation | 13 | 620,867 | 498,469 |
| Employee profit sharing | 8 | 13,609 | 2,390 |
| Deferred income tax expense/(credit) | 11 | 264,111 | (283,680) |
| Current income tax expense | 11 | 253,100 | 109,398 |
| Write-off of assets | 9 | 1,704 | 1,920 |
Gain on the sale of property, plant and equipment and other assets | (1,004) | (882) | |
Net finance costs | 25,131 | 36,974 | |
Foreign exchange loss/(gain) | (2,200) | (1,142) | |
| Difference between pension contributions paid and amounts recognised | |||
in the income statement | (63) | 2,061 | |
Non-cash movement on derivatives | (301) | (2) | |
| Changes in fair value of Silverstream | 14 | 182,276 | (7,732) |
| Change in mine closure cost provision | 9 | 8 | 3,226 |
| Gain in sale of mining concessions | 9 | (24,149) | – |
Other Working capital adjustments | – | 38 | |
Increase in trade and other receivables | (196,196) | (45,597) | |
Decrease in prepayments and other assets | 10,741 | 10,396 | |
Decrease in inventories | 50,556 | 54,631 | |
(Decrease)/increase in trade and other payables | (28,016) | 1,196 | |
Cash generated from operations | 1,396,865 | 669,964 | |
Income tax paid 1 | (94,957) | (233,060) | |
Employee profit sharing paid | (2,106) | (10,982) | |
Net cash from operating activities | 1,299,802 | 425,922 |
| As at 31 December 2024 | ||||
| US$ thousands | ||||
| Fair value | Fair value | |||
| Amortised | Fair value | (hedging | through profit | |
| Financial assets: | cost | through OCI | instruments) | or loss |
Trade and other receivables 1 | 8,542 | – | – | 565,276 |
Equity instruments at FVOCI | – | 139,968 | – | – |
Silverstream contract (Note 14) | – | – | – | 258,641 |
| Fair value | Fair value | ||
| Amortised | (hedging | through profit | |
| Financial liabilities: | cost | instruments) | or loss |
Interest-bearing loans (Note 20) | 839,507 | – | – |
Notes payable 2 | 2,055 | – | – |
Trade and other payables (Note 23) | 2,150,094 | – | – |
Derivative financial instruments | – | 189 | – |
| As at 31 December 2023 | ||||
| US$ thousands | ||||
| Fair value | Fair value | |||
| Amortised | Fair value | (hedging | through profit | |
| Financial assets: | cost | through OCI | instruments) | or loss |
Trade and other receivables 1 | 9,894 | – | – | 311,718 |
Equity instruments at FVOCI | – | 107,991 | – | – |
Silverstream contract (Note 14) | – | – | – | 482,340 |
Derivative financial instruments | – | – | 79 | – |
| Fair value | Fair value | |||
| Amortised | (hedging | through profit | ||
| Financial liabilities: | cost | instruments) | or loss | |
Interest-bearing loans (Note 20) | 839,002 | – | – | |
Notes payable 2 | 95,360 | – | – | |
Trade and other payables (Note 23) | 174,544 | – | – |
| As at 31 December | ||||
Carrying amount | Fair value | |||
| 2024 | 2023 | 2024 | 2023 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade and other receivables | 8,542 | 9,894 | 8,542 | 9,894 |
| Financial liabilities: | ||||
Interest-bearing loans 1 (Note 20) | 839,507 | 839,002 | 605,396 | 645,745 |
Trade and other payables | 150,094 | 174,544 | 150,094 | 174,544 |
Notes payable | 2,055 | 95,360 | 2,055 | 95,324 |
| As of 31 December 2024 | ||||
| Fair value measure using | ||||
| Quoted prices in | Significant | Significant | ||
| active markets | observable | unobservable | ||
| Level 1 | Level 2 | Level 3 | Total | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade receivables | – | – | 548,760 | 548,760 |
Other receivables from related parties 1 | – | – | 16,516 | 16,516 |
| Derivative financial instruments: | ||||
Option and forward foreign exchange contracts | – | – | – | – |
Silverstream contract | – | – | 258,641 | 258,641 |
| Other financial assets: | ||||
Equity instruments at FVOCI | 139,968 | – | – | 139,968 |
139,968 | – | 823,917 | 963,885 |
| As of 31 December 2023 | ||||
| Fair value measure using | ||||
| Quoted prices in | Significant | Significant | ||
| active markets | observable | unobservable | ||
| Level 1 | Level 2 | Level 3 | Total | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade receivables | – | – | 306,668 | 306,668 |
Other receivables from related parties 1 | – | – | 5,050 | 5,050 |
| Derivative financial instruments: | ||||
Option and forward foreign exchange contracts | 79 | – | 79 | |
Silverstream contract | – | 482,340 | 482,340 | |
| Other financial assets: | ||||
Equity instruments at FVOCI | 107,991 | – | – | 107,991 |
107,991 | 79 | 794,058 | 902,128 |
| 2024 | 2023 | |
| US$ thousands | US$ thousands | |
Balance at 1 January: | 306,668 | 275,844 |
Sales | 3,503,662 | 2,706,292 |
Cash collection | (3,254,312) | (2,674,262) |
Changes in fair value | 32,638 | 27,034 |
Realised embedded derivatives during the year | (39,896) | (28,240) |
Balance at 31 December | 548,760 | 306,668 |
| Effect on | |||
| profit before tax: | Effect on equity: | ||
| Strengthening/ | increase/ | increase/ | |
| (weakening) | (decrease) | (decrease) | |
| Year ended 31 December | of US dollar | US$ thousands | US$ thousands |
2024 | 10% | 955 | (582) |
(5%) | (2,228) | 582 | |
2023 | 10% | (1,504) | (275) |
(5%) | 871 | 276 |
US$ thousands | ||||||
| Effect on profit | ||
| Basis point | before tax: | |
| increase/ | increase/ | |
| (decrease) | (decrease) | |
| Year ended 31 December | in interest rate | US$ thousands |
2024 1 | – | – |
(50) | (6,556) | |
2023 1 | – | – |
(75) | (3,307) |
| Effect on | |||
| profit before tax: | Effect on equity: | ||
| Increase/ | increase/ | increase/ | |
| (decrease) | (decrease) | (decrease) | |
| Year ended 31 December | in equity price | (US$ thousands) | US$ thousands |
2024 | 80% | – | 111,958 |
(20%) | – | (27,989) | |
2023 | 40% | – | 43,196 |
(45%) | – | (48,596) |
| US$ thousands | |||||
Within 1 year | 2–3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2024 | |||||
Interest-bearing loans | 37,986 | 75,973 | 75,973 | 1,647,713 | 1,837,645 |
| Trade and other payables | 150,094 | – | – | – | 150,094 |
Notes payable | 2,055 | – | – | – | 2,055 |
Lease liabilities | 4,994 | 6,092 | 2,604 | – | 13,691 |
| US$ thousands | |||||
Within 1 year | 2–3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2023 | |||||
Interest-bearing loans | 37,986 | 75,973 | 75,973 | 1,685,699 | 1,875,631 |
Trade and other payables | 180,565 | – | – | – | 180,565 |
Notes payable | 72,634 | 22,726 | – | – | 95,360 |
Lease liabilities | 5,944 | 7,502 | 2,829 | 494 | 16,769 |
| US$ thousands | |||||
Within 1 year | 2-3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2024 | |||||
Inflows | 13,191 | – | – | – | 13,191 |
Outflows | (12,403) | – | – | – | (12,403) |
Net | 788 | – | – | – | 788 |
| US$ thousands | |||||
Within 1 year | 2-3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2023 | |||||
Inflows | 5,777 | – | – | – | 5,777 |
Outflows | (5,587) | – | – | – | (5,587) |
Net | 190 | – | – | – | 190 |