MINE STATISTICS

ON A QUARTERLY BASIS

ITY

KARMA

HOUNDÉ

MANA

BOUNGOU

SABODALA-

WAHGNION

MASSAWA

(on a 100% basis)

Q3-21

Q2-21

Q3-20

Q3-21

Q2-21

Q3-20

Q3-21

Q2-21

Q3-20

Q3-21

Q2-21

Q3-20

Q3-21

Q2-21

Q3-20

Q3-21

Q2-21

Q3-21

Q2-21

Physicals

Total tonnes mined - OP1

000t

5,576

5,934

6,322

4,972

6,212

4,392

11,966

11,717

9,933

5,114

7,187

6,416

7,126

8,346

294

11,515

10,798

6,154

7,615

Total ore tonnes - OP

000t

1,690

1,877

2,352

1,393

1,253

1,011

596

1,399

1,231

592

549

465

539

350

124

1,717

2,111

917

1,187

OP strip ratio1 (total)

W:t ore

2.30

2.16

1.69

2.57

3.96

3.35

19.07

7.38

7.07

7.64

12.09

12.80

12.22

22.82

1.38

5.71

4.11

5.71

5.42

Total ore tonnes - UG

000t

-

-

-

-

-

-

-

-

-

199

214

197

-

-

-

-

-

-

-

Total tonnes milled

000t

1,544

1,307

1,267

1,192

1,108

1,010

670

593

336

308

1,067

1,016

1,530

1,264

1,142

667

349

1,079

809

Average gold grade milled

g/t

1.50

1.96

1.34

0.70

0.91

0.76

2.11

2.47

2.06

2.50

2.49

3.43

3.76

3.84

3.15

3.32

3.20

1.40

1.31

Recovery rate

%

83%

81%

81%

64%

68%

72%

92%

92%

92%

91%

92%

95%

95%

93%

94%

90%

89%

93%

95%

Gold ounces produced

oz

61,494

79,487

44,470

20,567

25,057

22,389

70,209

79,632

62,038

49,101

49,167

59,678

40,844

38,802

30,226

105,913

95,856

34,145

40,991

Gold sold

oz

63,403

83,377

47,478

20,693

25,615

23,324

75,381

76,827

62,273

48,762

49,769

67,806

41,286

37,974

35,411

107,547

99,467

35,360

47,732

Unit Cost Analysis

Mining costs - OP

$/t mined

3.92

3.87

3.81

2.28

2.20

2.15

2.16

2.27

2.74

4.55

3.41

3.67

2.25

2.44

4.93

2.31

2.93

3.06

2.81

Mining costs - UG

$/t mined

-

-

-

-

-

-

-

-

-

70.20

72.40

47.10

-

-

-

-

-

-

-

Processing and maintenance

$/t milled

13.40

14.90

11.27

6.98

6.29

7.43

13.97

14.31

13.11

18.10

17.53

21.54

30.80

32.35

35.14

11.48

11.61

12.19

9.67

Site G&A

$/t milled

4.08

3.73

3.23

2.26

2.31

2.11

5.19

5.84

6.59

5.30

6.01

6.61

12.68

10.53

15.26

7.40

6.04

6.81

5.39

Cash Cost Details

Mining costs - OP1

$000s

21,867

22,984

24,111

11,325

13,682

9,448

25,848

26,613

27,230

23,277

24,472

23,568

16,015

20,377

1,449

26,641

31,649

18,823

21,412

Mining costs - UG

$000s

-

-

-

-

-

-

-

-

-

16,904

21,431

14,743

-

-

-

-

-

-

-

Processing and maintenance

$000s

20,506

22,998

14,724

8,826

7,965

8,860

15,949

15,849

13,239

12,075

11,745

12,773

10,747

10,870

10,824

12,388

12,389

9,865

9,824

Site G&A

$000s

6,250

5,764

4,228

2,860

2,926

2,518

5,927

6,465

6,656

3,534

4,024

3,922

4,426

3,537

4,701

7,987

6,441

5,515

5,474

Capitalized waste

$000s

(2,707)

(5,082)

(3,538)

0

0

(1,681)

(16,484)

(6,459)

(10,406)

(11,649)

(19,596)

(12,855)

(5,224)

(10,979)

-

(4,306)

(1,590)

(3,561)

(1,727)

Inventory adj. and other

$000s

409

5,092

(10,194)

(121)

(1,288)

932

7,918

(912)

633

(1,821)

(1,601)

6,088

(715)

(850)

5,032

(338)

(4,335)

(49)

3,304

Royalties

$000s

6,171

8,311

5,239

3,136

3,853

3,410

8,390

6,803

9,516

5,745

4,867

7,754

4,365

4,147

4,106

10,541

9,913

4,162

6,015

Total cash costs for ounces sold

$000s

52,496

60,067

34,570

26,026

27,138

23,487

47,548

48,359

46,868

48,065

45,343

55,993

29,613

27,103

26,112

52,913

54,467

34,755

44,302

Sustaining capital

$000s

5,526

7,102

2,249

17

258

1,535

21,858

8,602

6,999

2,130

5,215

4,781

3,403

8,955

505

17,519

8,923

4,052

2,454

Total cash cost

$/oz

828

720

728

1,258

1,059

1,007

631

629

753

986

911

826

717

714

737

492

548

983

928

Mine-level AISC

$/oz

915

806

775

1,259

1,070

1,073

921

741

865

1,029

1,016

896

800

950

752

655

637

1,097

980

1) Includes waste capitalized.

1

ON A YEAR TO DATE (NINE MONTH) BASIS

ITY

KARMA

HOUNDÉ

MANA

BOUNGOU

SABODALA-

WAHGNION

MASSAWA

(on a 100% basis)

YTD-21

YTD-20

YTD-21

YTD-20

YTD-21

YTD-20

YTD-21

YTD-20

YTD-21

YTD-20

YTD-212

YTD-212

Physicals

Total tonnes mined - OP1

000t

18,326

16,923

16,330

14,146

37,620

32,754

20,834

6,416

22,144

294

28,144

18,220

Total ore tonnes - OP

000t

5,672

5,911

3,889

3,528

3,620

3,204

1,496

465

1,136

124

4,884

2,753

Open pit strip ratio1 (total)

W:t ore

2.23

1.86

3.20

3.01

9.39

9.22

12.93

12.80

18.50

1.38

4.76

5.62

Total ore tonnes - UG

000t

-

-

-

-

-

-

658

197

-

-

-

-

Total tonnes milled

000t

4,624

3,897

3,911

3,544

3,396

3,111

1,942

593

1,000

308

2,696

2,363

Average gold grade milled

g/t

1.74

1.52

0.77

0.86

2.15

1.91

2.62

3.43

4.34

3.15

3.11

1.35

Recovery rate

%

81%

81%

66%

79%

92%

92%

91%

95%

95%

94%

90%

94%

Gold ounces produced

oz

211,863

152,265

67,197

70,284

215,895

175,342

150,667

59,678

139,393

30,226

240,717

99,795

Gold sold

oz

221,263

157,138

68,704

71,454

219,239

176,375

159,085

67,806

137,119

35,411

258,563

112,738

Unit Cost Analysis

Mining costs - Open pit

$/t mined

3.83

3.15

2.18

2.31

2.04

2.36

3.47

3.67

47.05

4.93

2.67

2.75

Mining costs - UG

$/t mined

-

-

-

-

-

-

68.50

47.10

-

-

-

-

Processing and maintenance

$/t milled

13.50

11.73

6.35

6.72

13.68

13.29

18.58

21.54

32.67

35.14

11.69

10.47

Site G&A

$/t milled

3.63

3.09

2.08

2.25

5.24

4.76

5.45

6.61

11.81

15.26

6.53

6.02

Cash Cost Details

Mining costs - Open pit1

$000s

70,116

53,271

35,592

32,613

76,834

77,393

72,243

23,568

53,431

1,449

75,279

50,179

Mining costs -Underground

$000s

-

-

-

-

-

-

59,243

14,743

-

-

-

-

Processing and maintenance

$000s

62,404

45,698

24,834

23,821

46,470

41,357

36,082

12,773

32,678

10,824

31,520

24,748

Site G&A

$000s

16,767

12,045

8,153

7,988

17,791

14,797

10,587

3,922

11,811

4,701

17,591

14,221

Capitalized waste

$000s

(11,287)

(9,758)

-

(4,007)

(25,958)

(32,034)

(51,889)

(12,855)

(23,715)

-

(7,859)

(5,574)

Inventory adjustments and other

$000s

6,165

(6,993)

463

(6,283)

6,072

14,246

3,295

6,088

3,637

5,032

(5,469)

3,867

Royalties

$000s

21,670

14,455

10,294

9,489

26,205

24,646

18,782

7,754

14,706

4,106

25,395

13,731

Total cash costs for ounces sold

$000s

165,835

108,718

79,336

63,621

147,414

140,405

148,343

55,993

92,548

26,112

136,457

101,172

Sustaining capital

$000s

17,866

5,625

499

4,202

35,162

29,890

10,150

4,781

16,468

505

35,965

7,501

Total cash cost

$/oz

749

692

1,155

890

672

796

932

826

675

737

528

897

Mine-level AISC

$/oz

830

728

1,162

949

833

966

996

896

795

752

667

964

1) Includes waste capitalized. 2)For the post acquisition period commencing February 10, 2021.

2

QUALIFIED PERSONS

Clinton Bennett, Endeavour's VP Metallurgy and Process Improvement - a Fellow of the Australasian Institute of Mining and Metallurgy, is a "Qualified Person" as defined by National Instrument 43-101 - Standards of Disclosure for Mineral Projects ("NI 43-101") and has reviewed and approved the technical information in this document.

NON-GAAP MEASURES

Some of the indicators used by Endeavour in this press release represent non-IFRS financial measures, including "all-in margin", "all-in sustaining cost", "net debt", "EBITDA", "adjusted EBITDA", "net debt to adjusted EBITDA ratio", "cash flow from continuing operations", "total cash cost per ounce", "sustaining and non-sustaining capital", "net earnings", "adjusted net earnings", "operating cash flow per share", and "return on capital employed". These measures are presented as they can provide useful information to assist investors with their evaluation of the pro forma performance. Since the non-IFRS performance measures listed herein do not have any standardized definition prescribed by IFRS, they may not be comparable to similar measures presented by other companies. Accordingly, they are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Please refer to the non-GAAP measures section of the Company's most recently filed management discussion and Analysis for a reconciliation of the non-IFRS financial measures used in this press release.

3

Attachments

  • Original document
  • Permalink

Disclaimer

Endeavour Mining plc published this content on 11 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 November 2021 07:16:11 UTC.