Year ended 31 December 2025 | Year ended 31 December 2024 | ||||||
US$ thousands | US$ thousands | ||||||
| Pre- | |||||||
| Silverstream | Silverstream | Silverstream | |||||
| revaluation | revaluation | Pre-Silverstream | revaluation | ||||
| Notes | effect | effect | Total | revaluation 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 (loss)/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 | |||
2025 | 2024 | ||
| 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 that will not be reclassified to profit or loss | |||
Other comprehensive Income, net tax | |||
Total comprehensive income for the year, net of tax | |||
| Attributable to: | |||
Equity shareholders of the Company | |||
Non-controlling interests | |||
| As at 31 December | |||
2025 | 2024 | ||
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 | |||
Silverstream contract | 14 | ||
Derivative financial instruments | |||
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 | ||
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 | |||
2025 | 2024 | ||
| 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 | ||
Purchase of equity instruments at FVOCI¹ | 30.(b) | ( | |
Disposal of equity instruments at FVOCI¹ | 30.(b) | ||
Dividends received from equity instruments at FVOCI | |||
Decrease/(increase) in short-term investments | 17 | ( | |
Interest received | |||
Net cash used in investing activities | ( | ||
| Cash flows from financing activities | |||
Payment of notes payable | 30.(a) | ( | ( |
Principal element of lease payments | 25.(a) | ( | ( |
Dividends paid to shareholders of the Company² | 19 | ( | ( |
Dividends paid to non-controlling interests in subsidiaries | 4.(a) | ( | ( |
Capital contribution | |||
Interest paid³ | ( | ( | |
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 2024 | ( | ( | |||||||||
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 | 30(b) | ||||||||||
| (net of tax) | ( | ||||||||||
Recognition of non- controlling interest | 4(a) | ( | ( | ||||||||
Dividends declared and paid | 19 | ( | ( | ( | ( | ||||||
| Balance at 31 December | |||||||||||
| 2024 | ( | ( | ( | ||||||||
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 | 30.(b) | ( | |||||||||
| (net of tax) | |||||||||||
Capital contribution | |||||||||||
Dividends declared and paid | 19 | ( | ( | ( | ( | ||||||
| Balance at 31 December | |||||||||||
| 2025 | ( | ( | ( | |
| Years | |
Buildings | 6 |
Plant and equipment | 10 |
Mining properties and development costs 1 | 10 |
Other assets | 5 |
| Year ended 31 December 2025 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | San | and | ||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | Julián | Juanicipio | Other 4 | eliminations | Total | |
| Revenues: | ||||||||||
Third party 1 | 632,318 | 1,239,748 | 230,101 | 1,007,973 | 51,793 | 524,360 | 874,938 | — | — | 4,561,231 |
Inter-segment | 67,461 | — | — | — | — | — | 17,534 | 50,278 | (135,273) | — |
Segment revenues | 699,779 | 1,239,748 | 230,101 | 1,007,973 | 51,793 | 524,360 | 892,472 | 50,278 | (135,273) | 4,561,231 |
Segment profit 2 | 437,685 | 767,366 | 123,856 | 649,423 | 30,929 | 366,021 | 746,965 | 48,166 | 3,170,411 | |
Depreciation and amortisation in cost of sales | (490,647) | |||||||||
Employee profit sharing in cost of sales | (15,653) | |||||||||
Gross profit as per the income statement | 2,664,111 | |||||||||
Capital expenditure 3 | 91,837 | 89,873 | 17,555 | 92,149 | — | 49,704 | 54,412 | 4,611 | 400,141 | |
| Year ended 31 December 2024 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | and | |||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | San Julián | Juanicipio | Other 4 | eliminations | Total | |
| Revenues: | ||||||||||
Third party¹ | 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 profit² | 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 expenditure³ | 90,335 | 55,049 | 17,111 | 97,270 | — | 49,429 | 59,263 | 2,085 | — | 370,542 |
| Portion of ownership interest | Profit (loss) allocated to non- | Accumulated non-controlling | ||||
| held by non-controlling interest | controlling interest | interest | ||||
31-Dec-2025 | 31-Dec-2024 | 31-Dec-2025 | 31-Dec-2024 | 31-Dec-2025 | 31-Dec-2024 | |
Minera Juanicipio, S.A. de C.V. | 44% | 44% | 170,903 | 90,616 | 335,908 | 266,153 |
Equipos Chaparral, S.A. de C.V. | 44% | 44% | 21,773 | (10,891) | 106,079 | 86,443 |
Other subsidiaries with non-controlling interests not considered to be material 1 | — | — | (2,835) | 6,046 | (194) | 2,433 |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-2025 | 31-Dec-2024 | 31-Dec-2025 | 31-Dec-2024 | |
Revenue | 892,472 | 627,366 | — | — |
Profit/(loss) before income tax | 562,738 | 366,541 | 55,114 | (21,698) |
Income tax charge | 174,323 | 160,595 | 5,630 | 3,054 |
Profit/(loss) for the year | 388,415 | 205,946 | 49,484 | (24,752) |
Other comprehensive (loss)/gain | (43) | (30) | (54) | 90 |
Total comprehensive income/(loss) | 388,372 | 205,916 | 49,430 | (24,662) |
Attributable to non-controlling interests | 170,884 | 90,603 | 21,749 | (10,851) |
Dividends paid to non-controlling interests | (101,200) | (26,400) | (2,200) | — |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-2025 | 31-Dec-2024 | 31-Dec-2025 | 31-Dec-2024 | |
| Current | ||||
Assets | 532,955 | 161,736 | 22,822 | 29,462 |
Liabilities | (308,024) | (82,572) | (12,037) | (7,919) |
Total current net assets | 224,931 | 79,164 | 10,785 | 21,543 |
| Non-current | ||||
Assets | 720,588 | 730,074 | 230,314 | 174,871 |
Liabilities | (182,092) | (204,266) | (11) | (6) |
Total non-current net assets | 538,496 | 525,808 | 230,303 | 174,865 |
Net assets | 763,427 | 604,972 | 241,088 | 196,408 |
| Attributable to: | ||||
Equity holders of parent | 427,519 | 338,819 | 135,009 | 110,018 |
Non-controlling interest | 335,908 | 266,153 | 106,079 | 86,443 |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-2025 | 31-Dec-2024 | 31-Dec-2025 | 31-Dec-2024 | |
Operating | 532,088 | 354,895 | 8,262 | 17,521 |
Investing | (24,583) | (40,104) | 383 | 692 |
Financing | (272,087) | (297,489) | (9,774) | (24,485) |
Net increase/(decrease) in cash and cash equivalents | 235,418 | 17,302 | (1,129) | (6,272) |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Revenues from contracts with customers | 4,512,948 | 3,503,662 |
| Revenues from other sources: | ||
Provisional pricing adjustment on products sold | 48,283 | (7,277) |
4,561,231 | 3,496,385 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Lead concentrates (containing silver, gold, lead and by-products) | 2,167,423 | 1,652,909 |
Doré and slag (containing gold, silver and by-products) | 816,695 | 753,747 |
Zinc concentrates (containing zinc, silver and by-products) | 346,705 | 380,169 |
Precipitates (containing gold and silver) | 747,014 | 522,077 |
Activated carbon (containing gold, silver and by-products) | 474,847 | 172,747 |
Iron concentrates (containing silver, gold, lead and by-products) | 8,547 | 14,736 |
4,561,231 | 3,496,385 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Silver | 2,161,932 | 1,673,901 |
Gold | 2,071,175 | 1,514,702 |
Zinc | 287,594 | 311,557 |
Lead | 124,587 | 139,789 |
Value of metal content in products sold | 4,645,288 | 3,639,949 |
Refining and treatment charges 1 | (84,057) | (143,564) |
Total revenues 2 | 4,561,231 | 3,496,385 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ per ounce | US$ per ounce | |
Gold | 3,532.74 | 2,453.58 |
Silver | 43.60 | 28.78 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Depreciation and amortisation | 490,647 | 619,779 |
Contractors | 339,766 | 351,474 |
Maintenance and repairs | 288,284 | 289,475 |
Operating materials | 243,640 | 304,946 |
Personnel expenses (Note 8) | 232,099 | 230,312 |
Energy | 202,633 | 249,517 |
Mining concession rights and contributions | 28,873 | 27,192 |
Surveillance | 21,352 | 21,705 |
Insurance | 14,911 | 12,727 |
Mine equipment leased 1 | 13,577 | 59,156 |
IT services | 12,106 | 10,785 |
Freight | 6,948 | 7,607 |
Other | 24,708 | 29,672 |
Cost of production | 1,919,544 | 2,214,347 |
Change in work in progress and finished goods (ore inventories) 2 | (22,424) | 35,765 |
1,897,120 | 2,250,112 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Contractors | 112,002 | 101,514 |
Mining concession rights and contributions | 29,055 | 30,437 |
Personnel expenses (Note 8.(a)) | 15,921 | 15,461 |
Assays | 6,585 | 5,746 |
Administrative services | 2,167 | 1,406 |
Rentals | 1,380 | 869 |
Other | 6,421 | 7,615 |
173,531 | 163,048 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Operating cash outflows related to exploration activities | 172,925 | 162,837 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Salaries and wages | 112,100 | 108,800 |
Statutory healthcare and housing contributions | 49,086 | 48,214 |
Bonuses | 48,675 | 36,547 |
Other benefits | 25,048 | 29,704 |
Employees’ profit sharing | 15,859 | 13,609 |
Post-employment benefits | 9,762 | 9,684 |
Legal contributions | 6,477 | 5,625 |
Vacations and vacations bonus | 6,305 | 8,727 |
Training | 2,431 | 1,923 |
Other | 4,473 | 4,625 |
280,216 | 267,458 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Cost of sales (Note 6) | 232,099 | 230,312 |
Administrative expenses | 32,196 | 21,685 |
Exploration expenses (Note 7) | 15,921 | 15,461 |
280,216 | 267,458 |
| Year ended 31 December | ||
2025 | 2024 | |
No. | No. | |
Mining | 3,526 | 3,572 |
Plant | 932 | 1,040 |
Exploration | 155 | 101 |
Maintenance | 1,314 | 1,261 |
Administration and other | 1,268 | 1,266 |
Total | 7,240 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Other income: | ||
Gain on sale of mining concessions 1 | 13,050 | 24,149 |
Insurance claims recovered | 200 | 6,302 |
Gain on sale of property, plant and equipment and other assets | 286 | 1,004 |
Selling of sundry materials and scrap | 907 | 1,549 |
Change in mine closure cost provision 2 | 344 | 1,222 |
Rentals | 1,934 | 543 |
Dividends from Equity instruments at FVOCI | 1,754 | — |
Other | 1,754 | 4,790 |
20,229 | 39,559 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Other expenses: | ||
Allowance for obsolete and slow-moving inventories | 3,652 | 6,165 |
Donations | 2,909 | 4,517 |
Maintenance 3 | 6,158 | 3,554 |
Indemnities to suppliers | — | 2,151 |
Write-off of PPE assets 4 | 15,988 | 1,704 |
Change in mine closure cost provision 2 | — | 1,214 |
Environmental activities 5 | 392 | 599 |
Consumption tax expensed | 960 | 709 |
Other | 3,279 | 683 |
33,338 | 21,296 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Finance income: | ||
Interest on short-term deposits and investments | 84,088 | 42,210 |
Interest on tax receivables | 3,856 | 3,117 |
Other | 4,605 | 1,609 |
92,549 | 46,936 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Finance costs: | ||
Interest on interest-bearing loans and notes payable | 39,675 | 43,845 |
Unwinding of discount on provisions (Note 21) | 22,360 | 24,997 |
Interest on lease liabilities (Note 25.(a)) | 1,031 | 1,574 |
Other | 5,475 | 3,155 |
68,541 | 73,571 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Consolidated income statement: | ||
| Corporate income tax | ||
| Current: | ||
Income tax charge | 567,703 | 187,027 |
Amounts (over)/under provided in previous years 1 | (23,030) | (158) |
544,673 | 186,869 | |
| Deferred: | ||
Origination and reversal of temporary differences | (172,933) | 258,001 |
Effects of Silverstream contract | (56,765) | (54,683) |
(229,698) | 203,318 | |
Corporate income tax | 314,975 | 390,187 |
| Special mining right | ||
| Current: | ||
Special mining right charge (Note 11.(e)) | 191,417 | 66,469 |
Amounts (over)/under provided in previous years | 151 | (238) |
191,568 | 66,231 | |
| Deferred: | ||
Origination and reversal of temporary differences | 1,610 | 60,793 |
Special mining right | 193,178 | 127,024 |
Income tax expense reported in the income statement | 508,153 | 517,211 |
| Year ended 31 December | ||
2025 | 2024 | |
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 | 135 | 60 |
Changes in fair value of equity investments at FVOCI | (21,257) | (10,593) |
Remeasurement losses on defined benefit plans | 389 | 31 |
Income tax effect reported in other comprehensive income | (20,733) | (10,502) |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Accounting profit before income tax | 2,081,982 | 743,902 |
Tax at the Group’s statutory corporate income tax rate 30.0% | 624,595 | 223,171 |
Exchange rate effect on tax value of assets and liabilities 1 | (192,494) | 300,243 |
Expenses not deductible for tax purposes | 9,023 | 7,122 |
Inflationary uplift of the tax base of assets and liabilities | (50,670) | (55,170) |
Special mining right deductible for corporate income tax | (58,359) | (38,107) |
Non-taxable/non-deductible foreign exchange effects | (6,233) | (18,601) |
Update of tax values 2 | — | (13,468) |
Incentive for Northern Border Zone (note 11 (e)) | 425 | (12,921) |
Deferred tax asset not recognised | 10,890 | 6,392 |
Inflationary uplift of tax losses | (1,870) | (4,701) |
Current income tax (over)/underprovided in previous years | (22,879) | (1,977) |
Inflationary uplift on tax refunds | (1,157) | (935) |
Other | 3,704 | (861) |
Corporate income tax at the effective tax rate of 15.1% (2024: 52.5%) | 314,975 | 390,187 |
Special mining right | 193,178 | 127,024 |
Tax at the effective income tax rate of 24.4% (2024: 69.5%) | 508,153 | 517,211 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Opening net asset/(liability) | 257,521 | 532,100 |
Income statement (charge)/credit arising on corporate income tax | 229,698 | (203,318) |
Income statement charge arising on special mining right | (1,610) | (60,793) |
Exchange difference | (16) | 34 |
Net charge related to items directly charged to other comprehensive income | (20,733) | (10,502) |
Closing net asset | 464,860 | 257,521 |
Consolidated balance sheet | Consolidated income statement | |||
2025 | 2024 | 2025 | 2024 | |
US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
Related party receivables | (430,412) | (352,650) | 77,762 | 171,414 |
Other receivables | (4,452) | (11,656) | (7,205) | 5,423 |
Inventories | 150,911 | 148,629 | (2,282) | 3,749 |
Prepayments | (4,847) | (2,939) | 1,908 | (560) |
Derivative financial instruments including Silverstream contract | 191 | (71,833) | (71,889) | (66,278) |
Property, plant and equipment arising from corporate income tax | 478,359 | 300,222 | (178,137) | 66,472 |
Exploration expenses and operating liabilities | 106,974 | 90,201 | (16,774) | 17,510 |
Other payables and provisions | 81,745 | 73,659 | (8,086) | 14,046 |
Losses carried forward | 46,441 | 90,124 | 43,683 | 50,999 |
Post-employment benefits | 2,819 | 1,821 | (610) | 310 |
Deductible profit sharing | 6,089 | 3,974 | (2,115) | (3,121) |
Special mining right deductible for corporate income tax | 92,552 | 39,886 | (52,666) | (32,441) |
Equity investments at FVOCI | (676) | (10,017) | (30,598) | 792 |
Other | (9,739) | 7,580 | 17,310 | (24,996) |
Net deferred tax asset related to corporate income tax | 515,955 | 307,001 | ||
Deferred tax credit related to corporate income tax | (229,698) | 203,319 | ||
Related party receivables arising from special mining right | (120,219) | (99,487) | 20,732 | 54,524 |
Inventories arising from special mining right | 41,996 | 41,664 | (332) | (4,540) |
Property plant and equipment arising from special mining right | (10,688) | (22,444) | (11,757) | 10,756 |
Other | 37,816 | 30,787 | (7,033) | 52 |
Net deferred tax liability related to special mining rights | (51,095) | (49,480) | ||
Deferred tax (charge)/credit | (228,088) | 264,111 | ||
| Reflected in the statement of financial position as follows: | ||||
Deferred tax assets | 610,367 | 466,734 | ||
Deferred tax liabilities | (145,507) | (209,213) | ||
Net deferred tax asset | 464,860 | 257,521 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Earnings: | ||
Profit attributable to equity holders of the Company | 1,383,988 | 140,920 |
Adjusted profit attributable to equity holders of the Company | 1,516,436 | 268,513 |
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Number of shares: | ||
Weighted average number of Ordinary Shares in issue | 736,894 | 736,894 |
2025 | 2024 | |
US$ | US$ | |
| Earnings per share: | ||
Basic and diluted earnings per share | 1.878 | 0.191 |
Adjusted basic and diluted earnings per Ordinary Share | 2.058 | 0.364 |
Year ended 31 December 2025 1 | ||||||
Mining | US$ thousands | |||||
properties and | ||||||
| Land and | Plant and | development | Construction in | |||
| buildings | equipment 2 | costs | Other assets 3 | progress | Total | |
| Cost | ||||||
At 1 January 2025 | 478,595 | 3,238,079 | 3,430,657 | 395,029 | 269,613 | 7,811,973 |
Additions | — | 6,994 | 4,056 | 4,250 | 422,812 | 438,112 |
Disposals 4 | (3,366) | (48,596) | (266,703) | (1,286) | — | (319,951) |
Transfers and other movements | 66,032 | 56,520 | 202,934 | 5,352 | (330,838) | — |
At 31 December 2025 | 541,261 | 3,252,997 | 3,370,944 | 403,345 | 361,587 | 7,930,134 |
| Accumulated depreciation | ||||||
At 1 January 2025 | (282,128) | (2,230,801) | (2,463,157) | (297,222) | — | (5,273,308) |
Depreciation for the year 5 | (79,209) | (143,682) | (253,385) | (16,506) | — | (492,782) |
Disposals 4 | 1,466 | 37,101 | 262,548 | 875 | — | 301,990 |
At 31 December 2025 | (359,871) | (2,337,382) | (2,453,994) | (312,853) | — | (5,464,100) |
Net book amount at 31 December 2025 | 181,390 | 915,615 | 916,950 | 90,492 | 361,587 | 2,466,034 |
Year ended 31 December 2025 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 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 1 | (35,483) | (265,219) | (281,539) | (40,119) | — | (622,360) |
Disposals 4 | 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 | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Fresnillo | 62,755 | 60,674 |
Saucito | 84,346 | 81,712 |
Juanicipio | 60,138 | 48,846 |
Ciénega | 8,058 | 13,843 |
San Julián | 28,371 | 15,820 |
Herradura | 117,513 | 48,422 |
Other 1 | 406 | 296 |
361,587 | 269,613 |
2025 | 2024 | |
US$ thousands | US$ thousands | |
Balance at 31 December | 258,641 | 482,340 |
Cash received in respect of the year | (69,429) | (24,907) |
Cash receivable | — | (16,516) |
Remeasurement gains recognised in profit and loss | (189,212) | (182,276) |
Balance at 31 December | — | 258,641 |
Less – Current portion | — | 44,204 |
Non-current portion | — | 214,437 |
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 | 24.50 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Finished goods 1 | 69,704 | 36,766 |
Work in progress 2 | 259,577 | 274,936 |
Ore stockpile 3 | 11,087 | 6,281 |
Operating materials and spare parts | 179,001 | 177,043 |
519,369 | 495,026 | |
Allowance for obsolete and slow-moving inventories | (16,771) | (12,849) |
Balanace as 31 December | 502,598 | 482,177 |
Less – Current portion | 432,838 | 412,417 |
Non-current portion 4 | 69,760 | 69,760 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Trade receivables from related parties (Note 27) | 760,177 | 548,760 |
Value Added Tax receivable | 46,419 | 89,441 |
Other receivables from related parties (Note 27.(a)) | 1,355 | 17,339 |
Other trade receivables | 6,312 | 2,079 |
Other receivables | 16,618 | 16,885 |
830,881 | 674,504 | |
Expected credit loss of Other receivables | (296) | (293) |
Trade and other receivables classified as current assets | 830,585 | 674,211 |
| Other receivables classified as non-current assets: | ||
Other receivable | 411 | 5,264 |
Value Added Tax receivable | 41,099 | — |
Trade and other receivables classified as non-current assets | 41,510 | 5,264 |
Total trade and other receivables | 872,095 | 679,475 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Cash at bank and on hand | 7,070 | 2,194 |
Short-term deposits | 2,656,673 | 1,108,219 |
Cash and cash equivalents | 2,663,743 | 1,110,413 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Short-term investments | 92,733 | 187,403 |
| As at 31 December | ||||
2025 | 2024 | |||
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 2024 | 736,893,589 | $368,545,586 | 50,000 | 50000 |
At 31 December 2024 | 736,893,589 | $368,545,586 | 50,000 | 50000 |
At 31 December 2025 | 736,893,589 | $368,545,586 | 50,000 | 50000 |
US cents | Amount | |
per Ordinary Share | US$ thousands | |
| Year ended 31 December 2025 | ||
Final dividend for 2024 declared and paid during the year¹ | 26.1 | 192,329 |
Special dividend for 2024 declared and paid during the year 2 | 41.8 | 307,992 |
Interim dividend for 2025 declared and paid during the year 3 | 20.8 | 153,274 |
88.7 | 653,595 | |
| Year ended 31 December 2024 | ||
Final dividend for 2023 declared and paid during the year 4 | 4.2 | 30,950 |
Interim dividend for 2024 declared and paid during the year 5 | ||
10.6 | 78,111 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Dividends declared | 653,595 | 78,111 |
Foreign exchange effect | 30 | — |
Dividends recognised in retained earnings | 653,625 | 78,111 |
Foreign exchange and hedging effect | 688 | 45 |
Dividends paid | 654,313 | 78,156 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Opening balance | 839,507 | 839,002 |
Accrued interest | 37,986 | 38,093 |
Interest paid 1 | (37,986) | (37,986) |
Amortisation of discount and transaction costs | 419 | 398 |
Closing balance | 839,926 | 839,507 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Opening balance | 245,529 | 292,316 |
Decrease to existing provision | (30,397) | (4,072) |
Effect of changes in discount rate | 11,858 | (28,736) |
Unwinding of discount rate | 22,360 | 24,997 |
Payments | (2,512) | (3,093) |
Foreign exchange | 25,644 | (35,883) |
Closing balance | 272,482 | 245,529 |
Less – Current portion | 9,961 | 11,781 |
Non-current portion | 262,521 | 233,748 |
Discount rate | Foreign currency | Estimated costs | Change in LOM | |||||
| Basis point | Effect on | Effect on | Increase/ | Effect on | Effect on | |||
| increase/ | provision: | Strengthening/ | provision: | (decrease)in | provision: | Increase/ | provision: | |
| Year ended 31 | (decrease)in | increase/ | (weakening)of | increase/ | estimated | increase/ | (decrease)in | increase/ |
| December | interest rate | (decrease) | US dollar | (decrease) | costs | (decrease) | years | (decrease) |
US$ thousands | US$ thousands | US$ thousands | US$ thousands | |||||
2025 | 50 | 3,112 | 10% | (24,624) | 10 % | 32,072 | 2 | (10,179) |
(50) | (3,480) | (5%) | 14,256 | (10) % | (32,072) | (2) | 11,764 | |
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 |
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 1 | Sub-total | included | changes in | Sub-total | due to | Balance at 31 | ||||||
| January | Service | Net | Foreign | recognised | Benefits | in net | financial | included | Contributions | personnel | December | |
| 2025 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI1 | by employer | transfer | 2025 | |
| US$ thousands | ||||||||||||
| Defined | ||||||||||||
| benefit | ||||||||||||
obligation | (29,110) | (1,618) | (2,688) | (3,884) | (8,190) | 1,859 | (761) | (1,462) | (2,223) | — | (56) | (37,720) |
Fair value of plan assets | 17,656 | — | 1,519 | 2,390 | 3,909 | (1,859) | (216) | — | (216) | 481 | 17 | 19,988 |
| Net benefit | ||||||||||||
liability | (11,454) | (1,618) | (1,169) | (1,494) | (4,281) | — | (977) | (1,462) | (2,439) | 481 | (39) | (17,732) |
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 1 | Sub-total | included | changes in | Sub-total | Contribution | due to | Balance at 31 | |||||
| January | Service | Net | Foreign | recognised | Benefits | in net | financial | included | s by | personnel | December | |
| 2024 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI1 | 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 | (2,914) | (1,428) | (1,458) | 474 | — | 474 | 256 | 352 | 17,656 |
| Net benefit | ||||||||||||
liability | (13,211) | 222 | (1,178) | 2,799 | 1,843 | — | 474 | (672) | (198) | 256 | (144) | (11,454) |
| As at 31 December | ||
2025 | 2024 | |
% | % | |
Discount rate | 9.09 | 10.14 |
Future salary increases (National Consumer Price Index) | 5.25 | 5.25 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
State owned companies | 618 | 279 |
Mutual funds (fixed rates) | 19,370 | 17,377 |
19,988 | 17,656 |
| Life | |||||
| Future salary increases | expectancy of | ||||
Assumptions | Discount rate | (NCPI) | pensioners | ||
| 0.5% | 0.5% | 0.5% | 0.5% | + 1 | |
| Sensitivity Level | Increase | Decrease | increase | decrease | Increase |
| Year ended 31 December 2025 | |||||
| (Decrease)/increase to the net defined benefit | |||||
obligation (US$ thousands) | (1,378) | 1,477 | 476 | (456) | (149) |
| Year ended 31 December 2024 | |||||
| (Decrease)/increase to the net defined benefit | |||||
obligation (US$ thousands) | (1,026) | 1,101 | 270 | (260) | 167 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Trade payables | 200,696 | 110,891 |
Other payables to related parties (Note 27.(a)) | 40,720 | 39,203 |
Accrued expenses | 68,210 | 38,188 |
Other taxes and contributions | 65,549 | 35,497 |
375,175 | 223,779 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Saucito | 36,974 | 28,030 |
Fresnillo | 41,934 | 20,324 |
San Julián | 5,303 | 4,785 |
Juanicipio | 23,963 | 21,776 |
Herradura | 19,285 | 16,167 |
Ciénega | 3,047 | 2,603 |
Other 1 | 841 | 657 |
131,347 | 94,342 |
| As at | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
IT equipment | 5,228 | 5,925 |
Plant and equipment | 3,198 | 3,123 |
Buildings | 2,621 | 2,845 |
Total lease liability | 11,047 | 11,893 |
Less – Current portion | 4,864 | 4,312 |
Non-current portion | 6,183 | 7,581 |
| Year ended 31 December 2025 | ||||
| US$ thousands | ||||
| Computer | Plant and | |||
| Buildings | equipment | Equipment | Total | |
| Cost | ||||
At 1 January 2025 | 5,907 | 15,788 | 4,139 | 25,834 |
Additions | — | 4,056 | 144 | 4,200 |
Disposals | — | (921) | — | (921) |
At 31 December 2025 | 5,907 | 18,923 | 4,283 | 29,113 |
| Accumulated depreciation | ||||
At 1 January 2025 | (3,729) | (10,301) | (1,390) | (15,420) |
Depreciation for the year | (640) | (3,519) | (502) | (4,661) |
Disposals | — | 179 | — | 179 |
At 31 December 2025 | (4,369) | (13,641) | (1,892) | (19,902) |
Net Book Value At 31 December 2025 | 1,538 | 5,282 | 2,391 | 9,211 |
| 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 2025 | (3,729) | (10,301) | (1,390) | (15,420) |
Net book amount at 31 December 2024 | 2,178 | 5,487 | 2,749 | 10,414 |
Accounts receivable | Accounts payable | |||
As at 31 December | As at 31 December | |||
2025 | 2024 | 2025 | 2024 | |
US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Trade: | ||||
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 760,177 | 548,760 | — | 6,622 |
| Other: | ||||
Industrias Peñoles, S.A.B. de C.V. 1 | — | 16,516 | — | — |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | — | 322 | 1,886 | 1,791 |
Servicios Administrativos Peñoles, S.A. de C.V. | — | — | 10,688 | 6,420 |
Servicios Especializados Peñoles, S.A. de C.V. | — | — | 8,995 | 10,374 |
Fuentes de Energía Peñoles, S.A. de C.V. | — | — | 10,624 | 6,373 |
Termoeléctrica Peñoles, S. de R.L. de C.V. | — | — | — | 439 |
Peñoles Tecnología, S.A. de C.V. | — | — | 1,282 | 1,640 |
Eólica de Coahuila S.A. de C.V. | — | — | 4,076 | 2,693 |
Minera Capela, S.A. de C.V. | — | — | — | 2 |
Grupo Nacional Provincial, S.A.B. de C.V. 2 | 995 | 357 | — | — |
Other | 360 | 144 | 3,169 | 2,849 |
Sub–total | 761,532 | 566,099 | 40,720 | 39,203 |
Less–current portion | 761,532 | 566,099 | 40,720 | 39,203 |
Non-current portion | — | — | — | — |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Silverstream contract: | ||
Industrias Peñoles, S.A.B. de C.V. | — | 258,641 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Income: | ||
| Sales: | ||
Metalúrgica Met-Mex Peñoles, S.A. de C.V. 1 | 4,552,684 | 3,481,650 |
| Insurance recovery | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 246 | 8,317 |
Other income | 7,574 | 4,678 |
Total income | 4,560,504 | 3,494,645 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
| Expenses: | ||
| Administrative services: | ||
Servicios Administrativos Peñoles, S.A. de C.V. 1 | 51,171 | 52,352 |
Servicios Especializados Peñoles, S.A. de C.V. 2 | 14,938 | 18,738 |
Peñoles Tecnología, S.A. de C.V. | 6,387 | 4,970 |
72,496 | 76,060 | |
| Energy: | ||
Termoeléctrica Peñoles, S. de R.L. de C.V. | — | 7,295 |
Fuentes de Energía Peñoles, S.A. de C.V. | 38,410 | 35,711 |
Eólica de Coahuila S.A. de C.V. | 39,561 | 46,057 |
77,971 | 89,063 | |
| Operating materials and spare parts: | ||
Wideco Inc | 5,652 | 5,315 |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 15,038 | 55,525 |
20,690 | 60,840 | |
| Equipment repair and administrative services: | ||
Serviminas, S.A. de C.V. | 750 | 2,760 |
| Insurance premiums: | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 25,598 | 21,068 |
Other expenses: | 3,513 | 2,755 |
Total expenses | 201,018 | 252,546 |
| Year ended 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Salaries and bonuses | 7,612 | 6,044 |
Post-employment benefits | 432 | 395 |
Other benefits | 388 | 342 |
Total compensation paid in respect of key management personnel | 8,432 | 6,781 |
| As at 31 December | ||
2025 | 2024 | |
US$ thousands | US$ thousands | |
Accumulated accrued defined benefit pension entitlement | 5,393 | 4,325 |
| Year ended 31 December | ||
| Class of services | 2025 | 2024 |
US$ thousands | US$ thousands | |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 2,077 | 2,048 |
| 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 | 892 | 975 |
Audit-related assurance services 1 | 860 | 748 |
Total | 3,829 | 3,771 |
2025 | 2024 | ||
| Notes | US$ thousands | US$ thousands | |
| Reconciliation of profit for the year to net cash generated from operating activities | |||
Profit for the year | 1,573,829 | 226,691 | |
| Adjustments to reconcile profit for the period to net cash inflows from operating | |||
| activities: | |||
Depreciation and amortisation | 13 | 491,636 | 620,867 |
Employee profit sharing | 8 | 15,859 | 13,609 |
Deferred income tax (credit)/expense | 11 | (224,789) | 264,111 |
Current income tax expense | 11 | 732,942 | 253,100 |
Write-off of assets | 9 | 15,988 | 1,704 |
Gain on the sale of property, plant and equipment and other assets | (286) | (1,004) | |
Net finance costs | (24,238) | 25,131 | |
Unrealised foreign exchange loss/(gain) | 30,261 | (2,200) | |
| Difference between pension contributions paid and amounts recognised in the income | |||
statement | 1,657 | (63) | |
Dividends received from equity instruments at FVOCI | (1,754) | — | |
Non-cash movement on derivatives | (297) | (301) | |
Changes in fair value of Silverstream | 14 | 189,212 | 182,276 |
Change in mine closure cost provision | 9 | 344 | 8 |
Gain in sale of mining concessions | 9 | (13,050) | (24,149) |
| Working capital adjustments | |||
Increase in trade and other receivables | (208,292) | (196,196) | |
(Increase)/decrease in prepayments and other assets | (20,076) | 10,741 | |
(Increase)/decrease in inventories | (20,421) | 50,556 | |
Increase/(decrease) in trade and other payables | 120,664 | (28,016) | |
Cash generated from operations | 2,659,189 | 1,396,865 | |
Income tax paid 1 | (357,561) | (94,957) | |
Employee profit sharing paid | (11,921) | (2,106) | |
Net cash from operating activities | 2,289,707 | 1,299,802 |
| At 31 December 2025 | |||||
| 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 | 21,341 | — | — | 760,177 | |
Equity instruments at FVOCI | — | 34,537 | — | — | |
Silverstream contract (note 14) | — | — | — | — | |
Derivative financial instruments | — | — | 103 | — |
| Fair value | Fair value | |||
| Amortised | (hedging | through profit | ||
| Financial liabilities: | cost | instruments) | or loss | |
Interest bearing loans (Note 20) | 839,926 | — | — | |
Trade and other payables (Note 23) | 241,416 | — | — | |
Derivative financial instruments | — | 741 | — |
| 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) | 150,094 | — | — | |
Derivative financial instruments | — | 189 | — |
| As at 31 December | |||||
Carrying amount | Fair value | ||||
2025 | 2024 | 2025 | 2024 | ||
US$ thousands | US$ thousands | US$ thousands | US$ thousands | ||
| Financial assets: | |||||
Trade and other receivables | 21,341 | 8,542 | 21,341 | 8,542 | |
| Financial liabilities: | |||||
Interest bearing loans¹ (Note 20) | 839,926 | 839,507 | 678,215 | 605,396 | |
Trade and other payables | 241,416 | 150,094 | 241,416 | 150,094 | |
Notes payable | — | 2,055 | — | 2,055 |
| As of 31 December 2025 | ||||
| Fair value measure using | ||||
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets Level 1 | Level 2 | Level 3 | Total | |
US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade receivables | — | — | 760,177 | 760,177 |
| Derivative financial instruments: | ||||
Option and forward foreign exchange contracts | — | 103 | — | 103 |
| Other financial assets: | ||||
Equity instruments at FVOCI | 34,537 | — | — | 34,537 |
34,537 | 103 | 760,177 | 794,817 | |
| As of 31 December 2024 | ||||
| Fair value measure using | ||||
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets 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: | ||||
Silverstream contract | — | 258,641 | 258,641 | |
| Other financial assets: | ||||
Equity instruments at FVOCI | 139,968 | — | — | 139,968 |
139,968 | — | 823,917 | 963,885 |
2025 | 2024 | |
US$ thousands | US$ thousands | |
Balance at 1 January: | 548,760 | 306,668 |
Sales | 4,512,967 | 3,503,662 |
Cash collection | (4,349,814) | (3,254,312) |
Changes in fair value | 83,129 | 32,638 |
Realised embedded derivatives during the year | (34,865) | (39,896) |
Balance at 31 December | 760,177 | 548,760 |
| Effect on profit | Effect on | ||
| before tax: | equity: | ||
| Strengthening/ | increase/ | increase/ | |
| Year ended 31 December | (weakening) of | (decrease) | (decrease) |
US dollar | US$ thousands | US$ thousands | |
2025 | 5% | 1,356 | (19,031) |
(5%) | (3,418) | 23,312 | |
2024 | 10% | 955 | (582) |
(5%) | (2,228) | 582 |
(decrease) | ||||||
| Effect on profit | |||
| Basis point | before tax: | ||
| increase/ | increase/ | ||
| (decrease) in | (decrease) | ||
| interest rate | |||
| Year ended 31 December | US$ thousands | ||
2025¹ | — | — | |
(50) | (13,826) | ||
2024¹ | — | — | |
(50) | (6,556) |
| Effect on profit | Effect on | ||
| before tax: | equity: | ||
| Increase/ | increase/ | increase/ | |
| (decrease) in | (decrease) | (decrease) | |
| Year ended 31 December | equity price | ||
US$ thousands | US$ thousands | ||
2025 | 100 % | — | 34,537 |
20 % | — | (6,907) | |
2024 | 80% | — | 111,958 |
(20%) | — | (27,989) |
| US$ thousands | |||||
Within 1 year | 2–3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2025 | |||||
Interest-bearing loans | 37,986 | 75,973 | 75,973 | 1,609,727 | 1,799,659 |
Trade and other payables | 241,416 | — | — | — | 241,416 |
Lease liabilities | 5,368 | 5,349 | 920 | — | 11,637 |
| 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 | — | 13,690 |
| US$ thousands | |||||
Within 1 year | 2-3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2025 | |||||
Inflows | 437,947 | — | — | — | 437,947 |
Outflows | (439,562) | — | — | — | (439,562) |
Net | (1,615) | — | — | — | (1,615) |
| 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 |