Itafos Inc. (TSX-V: IFOS) (the “Company”) reported today its Q1
2024 financial and operational highlights. The Company’s financial
statements and management’s discussion and analysis for the quarter
ended March 31, 2024 are available under the Company’s profile at
www.sedarplus.ca and on the Company’s website at www.itafos.com.
All figures are in thousands of US Dollars except as otherwise
noted.
CEO Commentary
“We are pleased to report another quarter of
strong operational and financial performance. For the three months
ended March 31, 2024, we reported revenues of $128.0 million, 7%
higher than Q1 2023 driven by increased sales volumes, and adjusted
EBITDA of $43.2 million.
During Q1 2024, we have continued to make
progress on a number of key initiatives related to the company’s
asset portfolio. On April 29, 2024 we released our updated NI
43-101 Technical Report for Conda, confirming our 2037 mine life
for the Husky 1 / North Dry Ridge (“H1/NDR) mine. We also acquired
the Dry Ridge lease that is adjacent to Husky 1 and continued work
on the build-out of infrastructure associated with the H1/NDR
project which remains on schedule and on budget.
In Brazil, we continue to make progress on our
Fertilizer Restart Program and commissioning has commenced
associated with our Partially Acidulated Phosphate Rock (“PAPR”)
product. Additionally, we successfully negotiated a 25-year
extension to the mining contract and mining lease associated with
the Farim asset, which is now valid until 2048.
Finally, the process to explore and evaluate
various strategic alternatives to enhance value for all Itafos
shareholders has concluded without an announced transaction. The
Board of Directors and the management team have and will continue
to operate the business with the objective of creating shareholder
value and will review strategic opportunities as they arise.” said
G. David Delaney, CEO of Itafos.
Q1 2024 Key Highlights
- revenues of $128.0 million
- Adjusted EBITDA of $43.2 million1
- net income of $23.7 million
- basic earnings of C$ 0.17/share
- free cash flow of $17.7 million1
March 31, 2024 Key
Highlights
- trailing 12 months Adjusted EBITDA of $132.0 million1
- net debt of $47.1 million1
- net leverage ratio of 0.4x1
Maintained FY 2024 Guidance
- sales volumes guidance of 320-340 thousands of tonnes
P2O52
- corporate selling, general and administrative expenses guidance
of $17-20 million1
- maintenance capex guidance of $25-35 million1
- growth capex guidance of $35-46 million1
Q1 2024 Market Highlights
Monoammonium phosphate (“MAP”) New Orleans
(“NOLA”) prices averaged $624/st in Q1 2024 compared to $580/st in
Q1 2023, up 8% year-over-year. Specific factors driving the
year-over-year increase in MAP NOLA were as follows:
- the tightening of MAP supply into the North American market;
and
- minor increase in on farm MAP application in the spring of
2024.
Q1 2024 Financial
Highlights
For Q1 2024, the Company’s financial highlights
were as follows:
- revenues of $128.0 million in Q1 2024 compared to $119.6
million in Q1 2023;
- Adjusted EBITDA of $43.2 million in Q1 2024 compared to $43.0
million in Q1 2023;
- net income of $23.7 million in Q1 2024 compared to $28.2
million in Q1 2023;
- basic earnings of C$0.17/share in Q1 2024 compared to
C$0.20/share in Q1 2023; and
- free cash flow of $17.7 million in Q1 2024 compared to $18.8
million in Q1 2023.
The company’s Adjusted EBITDA performance was
flat compared to the corresponding period in the prior year. The
reduction in the Company’s Q1 2024 net income compared to Q1 2023
was primarily due to higher income taxes, partially offset by lower
selling, general, and administrative expenses and finance
expenses.
The Company’s total capex3 spend in Q1 2024 was
$6.4 million compared to $2.8 million in Q1 2023 with the increase
primarily due to development activities at H1/NDR at Conda and
activities related to the Fertilizer Restart Program at
Arraias.
March 31, 2024 Highlights
As at March 31, 2024, the Company had trailing
12 months Adjusted EBITDA of $132.0 million compared to $131.8
million at the end of 2023.
As at March 31, 2024, the Company had net debt
of $47.1 million compared to $61.3 million at the end of 2023, with
the reduction due to the repayment of principal debt outstanding
from free cash flows generated and higher cash and cash
equivalents. The Company’s net debt as at March 31, 2024 was
comprised of $37.7 million in cash and $84.8 million in debt (gross
of deferred financing costs). As at March 31, 2024 and December 31,
2023, the Company’s net leverage ratio was 0.4x and 0.5x,
respectively.
As at March 31, 2024, the Company had liquidity4
of $74.2 million comprised of $37.7 million in cash and $36.5
million in undrawn borrowing capacity under its $80 million
asset-based revolving credit facility (the “ABL Facility”).
Q1 2024 Operational
Highlights
Environmental, Health, and Safety (“EHS”)
§ Sustained EHS performance, including no
reportable environmental releases and three recordable incidents,
which resulted in a consolidated TRIFR of 0.88.
Conda
- Produced 90,246 tonnes P2O5 at Conda in Q1 2024 compared to
82,145 tonnes P2O5 in Q1 2023 with the increase primarily due to
higher throughput in 2024;
- Generated revenues of $122.8 million at Conda in Q1 2024
compared to $116.0 million in Q1 2023 with the increase primarily
due to higher sales volumes, partially offset by lower realized
prices; and
- Generated Adjusted EBITDA at Conda of $46.6 million in Q1 2024
compared to $47.5 million in Q1 2023 with the decrease primarily
due to lower realized prices, which were partially offset by higher
sales volumes.
Q1 2024 Other Highlights
- Produced 33,216 tonnes of sulfuric acid at Arraias in Q1 2024
compared to 20,614 tonnes in Q1 2023 with the increase due to
higher customer demand; and
- Generated Adjusted EBITDA at Arraias of $0.4 million in Q1 2024
compared to $0.2 million in Q1 2023 with the increase due to higher
sulfuric acid and DAPR sales volumes.
Market Outlook
Prices in Q1 2024 were comparable to prices in
2023. Phosphate application through the fall of 2023 and now into
the spring of 2024 has remained strong, supporting higher prices
despite softer crop prices. Moving forward, the Company expects a
softening in Q2 in pricing due to seasonal factors including a
summer reset and lower crop prices. Expectations of supply
adjustments in the overall phosphate import market into North
America continue to create some uncertainty in the market going
forward.
Specific factors the Company expects to support
pricing in the global phosphate fertilizer markets through the end
of 2024 are as follows:
- low inventory levels in the North American market and continued
strength in global demand;
- ongoing export restrictions from China; partially offset
by
- constructive crop prices that have softened from historical
highs.
Financial Outlook
The Company maintained its guidance for 2024 as
follows:
(in millions of US Dollars |
|
|
|
Projected |
except
as otherwise noted) |
|
|
|
FY 2024 |
Sales Volumes (thousands of tonnes P2O5) |
|
|
|
320-340 |
Corporate selling, general and administrative expenses |
|
|
|
$17-20 |
Maintenance capex |
|
|
|
$25-35 |
Growth capex |
|
|
|
$35-46 |
Business Outlook
The Company continues to focus on the following
key objectives to drive long-term value and shareholder
returns:
- improving financial and operational performance; and
- executing on the infrastructure and civil works required for
the mine development for H1/NDR.
About Itafos
The Company is a phosphate and specialty
fertilizer company. The Company’s businesses and projects are:
- Conda – a vertically integrated phosphate fertilizer business
located in Idaho, US with production capacity as follows:
- approximately 550kt per year of monoammonium phosphate (“MAP”),
MAP with micronutrients (“MAP+”), superphosphoric acid (“SPA”),
merchant grade phosphoric acid (“MGA”) and ammonium polyphosphate
(“APP”); and
- approximately 27kt per year of hydrofluorosilicic acid
(“HFSA”);
- Arraias – a vertically integrated phosphate fertilizer business
located in Tocantins, Brazil with production capacity as follows:
- approximately 500kt per year of single superphosphate (“SSP”)
and SSP with micronutrients (“SSP+”); and
- approximately 40kt per year of excess sulfuric acid (220kt per
year gross sulfuric acid production capacity);
- Farim – a high-grade phosphate mine project located in Farim,
Guinea-Bissau;
- Santana – a vertically integrated high-grade phosphate mine and
fertilizer plant project located in Pará, Brazil; and
- Araxá – a vertically integrated rare earth elements and niobium
mine and extraction plant project located in Minas Gerais,
Brazil.
The Company is a Delaware corporation that is
headquartered in Houston, TX. The Company’s shares trade on the TSX
Venture Exchange (“TSX-V”) under the ticker symbol “IFOS”. The
Company’s principal shareholder is CL Fertilizers Holding LLC
(“CLF”). CLF is an affiliate of Castlelake, L.P., a global private
investment firm.
For more information, or to join the Company’s
mailing list to receive notification of future news releases,
please visit the Company’s website at www.itafos.com.
Forward-Looking Information
Certain information contained in this news
release constitutes forward-looking information, including
statements with respect to: the Company’s planned operations and
strategies; the timing for the commencement of operations,
infrastructure and civil works at H1 / NDR; the expected resource
life of H1 / NDR; the Fertilizer Restart Program at Arraias; and
economic and market trends with respect to the global agriculture
and phosphate fertilizer markets. All information other than
information of historical fact is forward-looking information.
Statements that address activities, events or developments that the
Company believes, expects or anticipates will or may occur in the
future include, but are not limited to, statements regarding
estimates and/or assumptions in respect of the Company’s financial
and business outlook are forward-looking information. The use of
any of the words “intend”, “anticipate”, “plan”, “continue”,
“estimate”, “expect”, “may”, “will”, “project”, “should”, “would”,
“believe”, “predict” and “potential” and similar expressions are
intended to identify forward-looking information.
The forward-looking information contained in
this news release is based on the opinions, assumptions and
estimates of management set out herein, which management believes
are reasonable as at the date the statements are made. Those
opinions, assumptions and estimates are inherently subject to a
variety of risks and uncertainties and other known and unknown
factors that could cause actual events or results to differ
materially from those projected in the forward-looking information.
These include the Company’s expectations and assumptions with
respect to the following: commodity prices; operating results;
safety risks; changes to the Company’s mineral reserves and
resources; risk that timing of expected permitting will not be met;
changes to mine development and completion; foreign operations
risks; changes to regulation; environmental risks; the impact of
weather and climate change; risks related to asset retirement
obligations, general economic changes, including inflation and
foreign exchange rates; the actions of the Company’s competitors
and counterparties; financing, liquidity, credit and capital risks;
the loss of key personnel; impairment risks; cybersecurity risks;
risks relating to transportation and infrastructure; changes to
equipment and suppliers; concentration risks, adverse litigation;
changes to permitting and licensing; geo-political risks; loss of
land title and access rights; changes to insurance and uninsured
risks; the potential for malicious acts; market and stock price
volatility; changes to technology, innovation or artificial
intelligence; changes to tax laws; the risk of operating in foreign
jurisdictions; the risks posed by a controlling shareholder and
other conflicts of interest; risks related to reputational damage,
the risk associated with epidemics, pandemics and public health;
the risks associated with environmental justice; and any risks
related to internal controls over financial reporting risks.
Readers are cautioned that the foregoing list of risks,
uncertainties and assumptions is not exhaustive.
Although the Company has attempted to identify
crucial factors that could cause actual actions, events or results
to differ materially from those described in forward-looking
information, there may be other factors that cause actions, events
or results not to be as anticipated, estimated or intended.
Additional risks and uncertainties affecting the forward-looking
information contained in this news release are described in greater
detail in the Company’s Annual Information Form and current
Management’s Discussion and Analysis available under the Company’s
profile on SEDAR+ at www.sedarplus.ca and on the Company’s website
at www.itafos.com. There can be no assurance that forward-looking
information will prove to be accurate, as actual results and future
events could differ materially from those anticipated in such
information. The reader is cautioned not to place undue reliance on
forward-looking information. The Company undertakes no obligation
to update forward-looking statements if circumstances or
management’s estimates, assumptions or opinions should change,
except as required by applicable securities law. The
forward-looking information included in this news release is
expressly qualified by this cautionary statement and is made as of
the date of this news release.
This news release contains future-oriented
financial information and financial outlook information (together,
“FOFI”) about the Company’s prospective results of operations,
including statements regarding expected adjusted EBITDA, net
income, basic earnings per share, maintenance capex, growth capex
and free cash flow. FOFI is subject to the same assumptions, risk
factors, limitations and qualifications as set forth in the above
paragraph. The Company has included the FOFI to provide an outlook
of management’s expectations regarding anticipated activities and
results, and such information may not be appropriate for other
purposes. The Company and management believe that the FOFI has been
prepared on a reasonable basis, reflecting management’s reasonable
estimates and judgements; however, actual results of operations and
the resulting financial results may vary from the amounts set forth
herein. Any financial outlook information speaks only as of the
date on which it is made and the Company undertakes no obligation
to publicly update or revise any financial outlook information
except as required by applicable securities laws.
NEITHER THE TSX-V NOR ITS REGULATION SERVICES
PROVIDER (AS THAT TERM IS DEFINED IN THE POLICIES OF THE TSX-V)
ACCEPTS RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF THIS NEWS
RELEASE.
For further information, please
contact:
Matthew O’NeillItafos Investor
Relationsinvestor@itafos.com713-242-8446
Scientific and Technical
Information
The scientific and technical information
contained in this news release related to Mineral Resources for
Conda and Farim has been reviewed and approved by Jerry DeWolfe,
Professional Geologist (P.Geo.) with the Association of
Professional Engineers and Geoscientists of Alberta. Mr. DeWolfe is
a full-time employee of WSP Canada Inc. and is independent of the
Company. The scientific and technical information contained in this
news release related to Mineral Reserves for Conda and Farim has
been reviewed and approved by Terry Kremmel, Professional Engineer
(P.E.) licensed by the States of Missouri and North Carolina. Mr.
Kremmel is a full-time employee of WSP USA, Inc. and is independent
of the Company. The Company’s latest technical report in respect of
Conda is entitled, “NI 43-101 Technical Report Itafos Conda
Project, Idaho, USA,” with an effective date of July 1, 2023 (the
“Conda Technical Report”) and is available under the Company’s
website at www.itafos.com and under the Company’s profile on SEDAR+
at www.sedarplus.ca
Non-IFRS Financial Measures
This press release contains both International
Financial Reporting Standards (“IFRS”) and certain non-IFRS
measures that management considers to evaluate the Company’s
operational and financial performance. Non-IFRS measures are a
numerical measure of a company’s performance, that either include
or exclude amounts that are not normally included or excluded from
the most directly comparable IFRS measures. Management believes
that the non-IFRS measures provide useful supplemental information
to investors, analysts, lenders and others. In evaluating non-IFRS
measures, investors, analysts, lenders and others should consider
that non-IFRS measures do not have any standardized meaning under
IFRS and that the methodology applied by the Company in calculating
such non-IFRS measures may differ among companies and analysts.
Non-IFRS measures should not be considered as a substitute for, nor
superior to, measures of financial performance prepared in
accordance with IFRS. Definitions and reconciliations of non-IFRS
measures to the most directly comparable IFRS measures are included
below.
DEFINITIONS
The Company defines its non-IFRS measures as
follows:
Non-IFRS measure |
Definition |
Most directly comparable IFRS measure |
Why the Company uses the measure |
EBITDA |
Earnings before interest, taxes, depreciation, depletion and
amortization |
Net income (loss) and operating income (loss) |
EBITDA is a valuable indicator of the Company’s ability to generate
operating income |
Adjusted EBITDA |
EBITDA adjusted for non-cash, extraordinary, non-recurring and
other items unrelated to the Company’s core operating
activities |
Net income (loss) and operating income (loss) |
Adjusted EBITDA is a valuable indicator of the Company’s ability to
generate operating income from its core operating activities
normalized to remove the impact of non-cash, extraordinary and
non-recurring items. The Company provides guidance on Adjusted
EBITDA as useful supplemental information to investors, analysts,
lenders, and others |
Trailing 12 months Adjusted EBITDA |
Adjusted EBITDA for the current and preceding three quarters |
Net income (loss) and operating income (loss) for the current and
preceding three quarters |
The Company uses the trailing 12 months Adjusted EBITDA in the
calculation of the net leverage ratio (non-IFRS measure) |
Total capex |
Additions to property, plant, and equipment and mineral properties
adjusted for additions to asset retirement obligations, additions
to right-of-use assets and capitalized interest |
Additions to property, plant and equipment and mineral
properties |
The Company uses total capex in the calculation of total cash capex
(non-IFRS measure) |
Maintenance capex |
Portion of total capex relating to the maintenance of ongoing
operations |
Additions to property, plant and equipment and mineral
properties |
Maintenance capex is a valuable indicator of the Company’s required
capital expenditures to sustain operations at existing levels |
Growth capex |
Portion of total capex relating to the development of growth
opportunities |
Additions to property, plant and equipment and mineral
properties |
Growth capex is a valuable indicator of the Company’s capital
expenditures related to growth opportunities. |
Net debt |
Debt less cash and cash equivalents plus deferred financing costs
(does not consider lease liabilities) |
Current debt, long-term debt and cash and cash equivalents |
Net debt is a valuable indicator of the Company’s net debt position
as it removes the impact of deferring financing costs. |
Net leverage ratio |
Net debt divided by trailing 12 months Adjusted EBITDA |
Current debt, long-term debt and cash and cash equivalents; net
income (loss) and operating income (loss) for the current and
preceding three quarters |
The Company’s net leverage ratio is a valuable indicator of its
ability to service its debt from its core operating
activities. |
Liquidity |
Cash and cash equivalents plus undrawn committed borrowing
capacity |
Cash and cash equivalents |
Liquidity is a valuable indicator of the Company’s liquidity |
Free cash flow |
Cash flows from operating activities, which excludes payment of
interest expense, plus cash flows from investing activities |
Cash flows from operating activities and cash flows from investing
activities |
Free cash flow is a valuable indicator of the Company’s ability to
generate cash flows from operations after giving effect to required
capital expenditures to sustain operations at existing levels. Free
cash flow is a valuable indicator of the Company’s cash flow
available for debt service or to fund growth opportunities. The
Company provides guidance on free cash flow as useful supplemental
information to investors, analysts, lenders, and others. |
Corporate selling, general and administrative expenses |
Corporate selling, general and administrative less share-based
payment expense. |
Selling, general and administrative expenses |
The Company uses corporate selling, general and administrative
expenses to assess corporate performance. |
EBITDA, ADJUSTED EBITDA AND TRAILING 12
MONTHS ADJUSTED EBITDA
For the three months ended
March 31, 2024 and 2023
For the three months ended March 31, 2024,
the Company had EBITDA and Adjusted EBITDA by segment as
follows:
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Net income (loss) |
|
$ |
29,512 |
|
|
$ |
277 |
|
|
$ |
(193 |
) |
|
$ |
(5,879 |
) |
|
$ |
23,717 |
|
Finance
(income) expense, net |
|
|
1,433 |
|
|
|
(252 |
) |
|
|
1 |
|
|
|
2,387 |
|
|
|
3,569 |
|
Current
and deferred income tax expense (recovery) |
|
|
6,484 |
|
|
|
— |
|
|
|
— |
|
|
|
(2,330 |
) |
|
|
4,154 |
|
Depreciation and depletion |
|
|
8,926 |
|
|
|
701 |
|
|
|
5 |
|
|
|
85 |
|
|
|
9,717 |
|
EBITDA |
|
$ |
46,355 |
|
|
$ |
726 |
|
|
$ |
(187 |
) |
|
$ |
(5,737 |
) |
|
$ |
41,157 |
|
Unrealized foreign exchange (gain) loss |
|
|
— |
|
|
|
611 |
|
|
|
(67 |
) |
|
|
— |
|
|
|
544 |
|
Share-based payment expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
422 |
|
|
|
422 |
|
Transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
227 |
|
|
|
227 |
|
Non-recurring compensation expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,560 |
|
|
|
1,560 |
|
Other
(income) expense, net |
|
|
211 |
|
|
|
(955 |
) |
|
|
1 |
|
|
|
— |
|
|
|
(743 |
) |
Adjusted EBITDA |
|
$ |
46,566 |
|
|
$ |
382 |
|
|
$ |
(253 |
) |
|
$ |
(3,528 |
) |
|
$ |
43,167 |
|
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Operating income (loss) |
|
$ |
37,637 |
|
|
$ |
(319 |
) |
|
$ |
(258 |
) |
|
$ |
(5,822 |
) |
|
$ |
31,238 |
|
Depreciation and
depletion |
|
|
8,926 |
|
|
|
701 |
|
|
|
5 |
|
|
|
85 |
|
|
|
9,717 |
|
Realized foreign exchange
loss |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
Share-based payment
expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
422 |
|
|
|
422 |
|
Transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
227 |
|
|
|
227 |
|
Non-recurring compensation
expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,560 |
|
|
|
1,560 |
|
Adjusted EBITDA |
|
$ |
46,566 |
|
|
$ |
382 |
|
|
$ |
(253 |
) |
|
$ |
(3,528 |
) |
|
$ |
43,167 |
|
For the three months ended March 31, 2023,
the Company had EBITDA and Adjusted EBITDA by segment as
follows:
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Net income (loss) |
|
$ |
27,985 |
|
|
$ |
(248 |
) |
|
$ |
70 |
|
|
$ |
400 |
|
|
$ |
28,207 |
|
Finance
(income) expense, net |
|
|
1,702 |
|
|
|
(136 |
) |
|
|
84 |
|
|
|
3,836 |
|
|
|
5,486 |
|
Current
and deferred income tax expense (recovery) |
|
|
8,416 |
|
|
|
— |
|
|
|
— |
|
|
|
(12,598 |
) |
|
|
(4,182 |
) |
Depreciation and depletion |
|
|
9,384 |
|
|
|
681 |
|
|
|
3 |
|
|
|
47 |
|
|
|
10,115 |
|
EBITDA |
|
$ |
47,487 |
|
|
$ |
297 |
|
|
$ |
157 |
|
|
$ |
(8,315 |
) |
|
|
39,626 |
|
Unrealized foreign exchange (gain) loss |
|
|
— |
|
|
|
(76 |
) |
|
|
(401 |
) |
|
|
488 |
|
|
|
11 |
|
Share-based payment expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,700 |
|
|
|
2,700 |
|
Transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
711 |
|
|
|
711 |
|
Other
income |
|
|
(17 |
) |
|
|
(32 |
) |
|
|
(38 |
) |
|
|
— |
|
|
|
(87 |
) |
Adjusted EBITDA |
|
$ |
47,470 |
|
|
$ |
189 |
|
|
$ |
(282 |
) |
|
$ |
(4,416 |
) |
|
$ |
42,961 |
|
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Operating income (loss) |
|
$ |
38,088 |
|
|
$ |
(492 |
) |
|
$ |
(285 |
) |
|
$ |
(7,875 |
) |
|
$ |
29,436 |
|
Depreciation and depletion |
|
|
9,384 |
|
|
|
681 |
|
|
|
3 |
|
|
|
47 |
|
|
|
10,115 |
|
Realized
foreign exchange gain |
|
|
(2 |
) |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
(1 |
) |
Share-based payment expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,700 |
|
|
|
2,700 |
|
Transaction costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
711 |
|
|
|
711 |
|
Adjusted EBITDA |
|
$ |
47,470 |
|
|
$ |
189 |
|
|
$ |
(282 |
) |
|
$ |
(4,416 |
) |
|
$ |
42,961 |
|
As at March 31, 2024 and
2022
As at March 31, 2024 and December 31, 2023 the
Company had trailing 12 months Adjusted EBITDA as follows:
(unaudited in thousands of US Dollars) |
March 31, 2024 |
|
|
December 31, 2023 |
|
For the three months ended March 31, 2024 |
$ |
43,167 |
|
|
$ |
— |
|
For the
three months ended December 31, 2023 |
|
29,509 |
|
|
|
29,509 |
|
For the
three months ended September 30, 2023 |
|
19,655 |
|
|
|
19,655 |
|
For the
three months ended June 30, 2023 |
|
39,677 |
|
|
|
39,677 |
|
For the
three months ended March 31, 2023 |
|
— |
|
|
|
42,961 |
|
Trailing 12 months Adjusted EBITDA |
$ |
132,008 |
|
|
$ |
131,802 |
|
TOTAL CAPEX
For the three months ended March 31,
2024 and 2023
For the three months ended March 31, 2024, the
Company had capex by segment as follows:
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Additions to property, plant and equipment |
|
$ |
(1,443 |
) |
|
$ |
1,109 |
|
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
(335 |
) |
Additions to mineral
properties |
|
|
3,762 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,762 |
|
Additions to asset retirement
obligations |
|
|
2,987 |
|
|
|
177 |
|
|
|
— |
|
|
|
— |
|
|
|
3,164 |
|
Additions to right-of-use
assets |
|
|
— |
|
|
|
(162 |
) |
|
|
1 |
|
|
|
— |
|
|
|
(161 |
) |
Total
capex |
|
$ |
5,306 |
|
|
$ |
1,124 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,430 |
|
Accrued capex |
|
|
(2,054 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,054 |
) |
Total cash
capex |
|
$ |
3,252 |
|
|
$ |
1,124 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,376 |
|
Maintenance capex |
|
$ |
419 |
|
|
$ |
408 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
827 |
|
Accrued maintenance capex |
|
|
(179 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(179 |
) |
Cash maintenance
capex |
|
$ |
240 |
|
|
$ |
408 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
648 |
|
Growth capex |
|
$ |
4,887 |
|
|
$ |
716 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,603 |
|
Accrued growth capex |
|
|
(1,875 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,875 |
) |
Cash growth capex |
|
$ |
3,012 |
|
|
$ |
716 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,728 |
|
For the three months ended March 31, 2023,
the Company had capex by segment as follows:
(unaudited in thousands of US Dollars) |
|
Conda |
|
|
Arraias |
|
|
Development and exploration |
|
|
Corporate |
|
|
Total |
|
Additions to property, plant and equipment |
|
$ |
8,251 |
|
|
$ |
(799 |
) |
|
$ |
— |
|
|
$ |
9 |
|
|
$ |
7,461 |
|
Additions to mineral
properties |
|
|
694 |
|
|
|
881 |
|
|
|
72 |
|
|
|
— |
|
|
|
1,647 |
|
Additions to asset retirement
obligations |
|
|
(6,181 |
) |
|
|
(56 |
) |
|
|
— |
|
|
|
— |
|
|
|
(6,237 |
) |
Additions to right-of-use
assets |
|
|
— |
|
|
|
(22 |
) |
|
|
— |
|
|
|
— |
|
|
|
(22 |
) |
Total
capex |
|
$ |
2,764 |
|
|
$ |
4 |
|
|
$ |
72 |
|
|
$ |
9 |
|
|
$ |
2,849 |
|
Accrued capex |
|
|
(611 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(611 |
) |
Total cash
capex |
|
$ |
2,153 |
|
|
$ |
4 |
|
|
$ |
72 |
|
|
$ |
9 |
|
|
$ |
2,238 |
|
Maintenance capex |
|
$ |
1,450 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9 |
|
|
$ |
1,459 |
|
Accrued maintenance capex |
|
|
(273 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(273 |
) |
Cash maintenance
capex |
|
$ |
1,177 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9 |
|
|
$ |
1,186 |
|
Growth capex |
|
$ |
1,314 |
|
|
$ |
4 |
|
|
$ |
72 |
|
|
$ |
— |
|
|
$ |
1,390 |
|
Accrued growth capex |
|
|
(338 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(338 |
) |
Cash growth capex |
|
$ |
976 |
|
|
$ |
4 |
|
|
$ |
72 |
|
|
$ |
— |
|
|
$ |
1,052 |
|
NET DEBT AND NET LEVERAGE
RATIO
As at March 31, 2024 and December 31, 2023 the
Company had net debt and net leverage ratio as follows:
(unaudited in thousands of US
Dollars |
|
March 31, |
|
|
December 31, |
|
except
as otherwise noted) |
|
2024 |
|
|
2023 |
|
Current debt |
|
$ |
29,133 |
|
|
$ |
29,127 |
|
Long-term debt |
|
|
54,345 |
|
|
|
61,441 |
|
Cash and
cash equivalents |
|
|
(37,704 |
) |
|
|
(30,753 |
) |
Deferred
financing costs related to the Credit Facilities |
|
|
1,353 |
|
|
|
1,489 |
|
Net debt |
|
$ |
47,127 |
|
|
$ |
61,304 |
|
Trailing
12 months Adjusted EBITDA |
|
$ |
132,008 |
|
|
$ |
131,802 |
|
Net leverage ratio |
|
0.4x |
|
|
0.5x |
|
LIQUIDITY
As at March 31, 2024 and 2023 the Company had
liquidity as follows:
|
|
March 31, |
|
|
December 31, |
|
(unaudited in thousands of US Dollars) |
|
2024 |
|
|
2023 |
|
Cash and cash equivalents |
|
$ |
37,704 |
|
|
$ |
30,753 |
|
ABL
Facility undrawn borrowing capacity |
|
|
36,542 |
|
|
|
40,000 |
|
Liquidity |
|
$ |
74,246 |
|
|
$ |
70,753 |
|
FREE CASH FLOW
For the three months ended March 31, 2024 and
2023, the Company had free cash flow as follows:
|
For the three months ended March 31, |
|
(unaudited in thousands of US Dollars) |
2024 |
|
|
2023 |
|
Cash flows from operating activities |
$ |
21,555 |
|
|
$ |
21,072 |
|
Cash
flows used by investing activities |
|
(3,868 |
) |
|
|
(2,238 |
) |
Free cash flow |
$ |
17,687 |
|
|
$ |
18,834 |
|
CORPORATE SELLING, GENERAL AND
ADMINISTRATIVE EXPENSES
For the three months ended March 31, 2024 and
2023, the Company had corporate selling, general and administrative
expenses as follows:
|
|
For the three months ended March 31, |
|
(unaudited in thousands of US Dollars) |
|
2024 |
|
|
2023 |
|
Selling, general and administrative expenses |
|
$ |
5,822 |
|
|
$ |
7,875 |
|
Share-based payment expense |
|
|
(422 |
) |
|
|
(2,700 |
) |
Corporate selling, general and administrative
expenses |
|
$ |
5,400 |
|
|
$ |
5,175 |
|
1Adjusted EBITDA, trailing 12 months Adjusted EBITDA,
maintenance capex, growth capex, net debt, net leverage ratio, free
cash flow and corporate selling, general and administrative
expenses are each a non-IFRS financial measure. For additional
information on non-IFRS financial measures, see “Non-IFRS financial
measures” below.
2Sales volumes reflect quantity in P2O5 of Conda
sales projections.
3Total capex is a non-IFRS financial measure.
For additional information on non-IFRS and other financial
measures, see “Non-IFRS financial measures” below.
4Liquidity is a non-IFRS financial measure. For additional
information on non-IFRS and other financial measures, see “Non-IFRS
financial measures” below.
Itafos (TSXV:IFOS)
Gráfico Histórico do Ativo
De Out 2024 até Nov 2024
Itafos (TSXV:IFOS)
Gráfico Histórico do Ativo
De Nov 2023 até Nov 2024