Full Year 2015 Financial Results March 4, 2016 · (Eagle Gold Zone) (DRILLING ONGOING) View looking...
Transcript of Full Year 2015 Financial Results March 4, 2016 · (Eagle Gold Zone) (DRILLING ONGOING) View looking...
1
TSX:NMI
Full Year 2015 Financial Results
March 4, 2016
2
Forward Looking Statements Certain information set forth in this presentation contains “forward-looking statements”, and “forward-looking information under applicable securities laws. Except for statements of historical fact, certain information contained herein constitutes forward-looking statements, which include the Company’s expectations about its business and operations, and are based on the Company’s current internal expectations, estimates, projections, assumptions and beliefs, which may prove to be incorrect. Some of the forward-looking statements may be identified by words such as “will”, “expects”, “anticipates”, “believes”, “projects”, “plans”, and similar expressions. These statements are not guarantees of future performance or outcomes and undue reliance should not be placed on them. Forward-looking statements are based on the opinions and estimates of management as of the date such statements are made and they are subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking statements or forward-looking information. Although management of the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements or forward-looking information, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements and forward-looking information. The Company does not undertake to update any forward-looking statements or forward-looking information that are included in this presentation or incorporated by reference herein, except in accordance with applicable securities laws.
3 TSX:NMI
SUSTAINABLE PRODUCER WITH A STRATEGY FOR LONG-TERM GROWTH
RECORD 222,671 oz
FLAGSHIP FOSTERVILLE GOLD MINE
3 Australian CONSOLIDATED GOLD PRODUCTION
2015 RECORD YEAR
RECORD PRODUCTION 123,095 RECORD GRADE 6.11 g/t Au RECORD RECOVERY 88.5% RECORD DRILL INTERCEPT 645g/t Au over 3.5m
CONSOLIDATED COSTS
OPERATING CASH COSTS $US 704/oz ALL-IN SUSTAINING COSTS $US 987/oz
Gold Mines
THREE NEW MINE SITE DISCOVERIES
ROBUST AUD$ GOLD PRICE
4 4
Beginning 2016 Essentially Debt-Free
Cash Balance ($M)1 US$36.5
Working Capital (incl. Cash)($M)1 US$22.3
Debt ($M)1 (Est. as at March 30, 2016) <US$1.3
TSX:NMI OTCQX: NMKTF
1. As at December 31, 2015 2. Assuming all debenture holders elect to exercise their debentures at $1.02 for 33.9 million common shares prior to the Redemption date of March 30, 2016. 3. Excludes 11,438,820 warrants which
have a strike price of $9.16. 4. 972,000 broker warrants at $1.25 expiring on January 10, 2017.
Balance Sheet
Issued and Outstanding (M) (Est. as at March 30, 2016) 174.52
Market Capitalization (M) (as at March 3, 2016) US$235
Options (M) 10.7
Performance Share Units (M) 4.0
Warrants3,4 0.9
Fully Diluted (M) 189.9
Luxor Capital Group LP 35%
Management/Board (basic) 8%
Capital Structure & Ownership
Average Daily Volume
30 day 1,500,000
CASH $36.5 Million
Debt $1.37 Million
• 100% of outstanding convertible debentures by March 31, 2016 to be converted
• US$5.1M in proceeds from exercise of 4.25M Warrants
• Essentially debt-free balance sheet to begin 2016
5
CEO Highlights – Full Year 2015 Strong Consolidated Production: Record gold production of 222,671 ounces exceeded the top end of 2015
production guidance range of 205,000 - 220,000 ounces and represented the third consecutive year of record production
Record Low Costs: operating cash costs of $704 per ounce sold down 22.2% from FY 2014 and all-in sustaining costs (“AISC”) of $987 per ounce sold down 20.1% from FY 2014
Fosterville Sets Records: Record production of 123,095 ounces, record mill grade of 6.11 g/t, record recovery of 88.5%, record operating cash costs of $516 per ounce sold and AISC of $837 for FY15
Record Operating Cash Flow: $76.5M, up 3.2% from $74.2M in 2014, despite a 9% lower average realized gold price. Operating cash flow per share of $0.61
Growth: $12.0M in growth spending, resulting in key discoveries across the Company’s operations
Earnings: Net loss of $2.8M or $0.02 per share includes a non-cash impairment charge of $26.5M relating to the Cosmo Gold Mine, accounting for a $0.21 per share loss, and also includes transaction costs of $17.0M accounting for a $0.14 per share loss. Adjusted net income was $0.32 per share, or $40.7M when excluding the impairment and transaction costs
Financial Position: Strong financial position at December 31, 2015 comprised of $36.5M cash. The recent announcement on February 12, 2016, to redeem all outstanding convertible debentures through the issuance of common shares will leave the Company largely debt-free.
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures ** All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and Administrative Expenses.
6
Three Minesite Growth Programs
$12.0M invested in growth in 2015 with key significant gold discoveries leading to organic growth
All discoveries have potential to contribute organic growth and are located near mine site infrastructure
Funding for all new mine site growth programs has come from free cash flow
Mine Site Discovery Snapshot
Fosterville, Eagle Gold Zone (Recent highlight intercept 645g/t gold over 3.5m)
Stawell, Aurora B (highlight intercepts include 17.80m grading 7.06 g/t gold and 8.80m grading 8.03g/t gold, drill drive now extended 330m )
Cosmo, Western Lodes (highlight intercepts include 4.3m grading 7.42g/t gold)
Revised 2015 National Instrument 43-101 Reserve and Resource Statements for all of our operations and development projects will be tabled in March 2016
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)
7
2016 Guidance
(U.S.) $ Consolidated 2015
Guidance
Consolidated 2016
Guidance
Gold Production (ounces) ~220,000 205,000 – 220,000
Operational Cash Costs per ounce* $700 - $750 $650 - $725
AISC per ounce*(1) $970 - $1,020 $950 - $1,025
Capital Expenditures excluding growth ($M) $50 - $57.5
Growth Capital Expenditures ($M) $5 - $10
Corp. General and Administrative ($M) $5 - $6
* See Non-IFRS Disclosures (1) Operating Cash Costs per ounce and AISC per ounce reflect an average FX rate of $0.75. (2) All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and
Administrative Expenses. (All figures are in United States (“U.S.”) dollars, unless stated otherwise)
8
Legend Drill Intercepts Coloured by Gram-Metre
Mined Stopes Reserves Mineralization >30 5 - 15
Mined Development Mine Design Target Trend 15 – 20 1 - 5
12.8 g/t Gold over 8.5m
24.8 g/t Gold over 2.5m
16.4 g/t Gold (Visible Gold) over 16.5m
73.2 g/t Gold (Visible Gold) over 7.8m
385 g/t Gold (Visible Gold) over 3.4m
Fosterville Mine (Eagle Gold Zone) (DRILLING ONGOING)
View looking North
West East
5.3 g/t Gold over 5.9m
Schematic Cross Section
286 g/t Gold (Visible Gold) over 2.8m
11.1 g/t Gold over 4.9m
42.9 g/t Gold over 3.7m
161 g/t Gold over 4.9m 645 g/t Gold over 3.5m
Total Strike 600m x 290m vertical height, open for expansion as at Jan/16
9
Fosterville Mine (Longitudinal Projection)
Harrier Drill Drive
12.5 g/t Au over 3.3m
12.75 g/t Au over 5.9m
Central Decline
Phoenix Decline
6.5 g/t Au over 4.2m
78
50
mN
4.4 g/t Au over 9.1m 4.4 g/t Au over 6.1m
Drill Targets
1km step-out drilling H2/2016 drill results
10
Stawell Mine Aurora B Discovery Section
East Flank Target Aurora B
East Flank Target Aurora A
Traditionally mined West Flank
Total production to date 2.3 million ounces
8.03 g/t gold over 8.8 m
7.06 g/t gold over 17.80 m
Magdala
11
Cosmo Mine Discovery (Close to Infrastructure)
0 100
metres
Western
Lode
Target
Sliver Target
7.42 g/t gold over 4.3 m
6.59 g/t gold over 6.4 m
Cosmo Long Section
14.79 g/t gold over 11.4 m, 14.07 g/t gold over 6.4 m
5.85g/t gold over 5.7 m
10.25 g/t gold over 2.8 m Inc. 6.4 g/t gold over 3.1 m
The Cosmo Eastern Deeps drilling has identified mineralization approximately 200 m down plunge from the base of current resources
WESTERN LODE PLAN MAP
EASTERN DEEPS SECTION
Union Reefs mill has 1.2Mt of excess capacity to
treat additional ore
A B
12
Focused on Creating Shareholder Value Share Price Performance(1)
Total shares traded 36.2 Million (Nov 2015- to date)
30 Day Avg Volume 1,300,000 (as of Mar 2, 2016)
Source: Capital IQ (1) Peer Group constituents (Richmont, Lakeshore, Primero, Kirkland Lake & Alamos), based on U.S. currency share price performance
Research Coverage by: RBC Capital Markets GMP Securities Raymond James BMO Capital Markets Laurentian Bank Cormark Securities Rodman & Renshaw Beacon Securities M Partners PI Financial
Firm GMP Securities Anonymous TD Securities
Beacon Securities
CIBC Canaccord Scotia RBC Barclays
Shares Traded
7.2 Million 6.7 Million 3.5 Million 3.0 Million 2.4 Million 1.9 Million 1.3 Million 980k 965k
14%
67%
44%
5%
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0
12.0
13.0
14.0
15.0
16.0
17.0
18.0
19.0
20.0
21.0
22.0
23.0
24.0
25.0
26.0
27.0
28.0
29.0
30.0
(40%)
(20%)
0%
20%
40%
60%
80%
15-Jul-15 15-Aug-15 15-Sep-15 15-Oct-15 15-Nov-15 15-Dec-15 15-Jan-16 15-Feb-16
Dail
y T
rad
ing
Vo
lum
e -
Can
ad
a C
om
po
sit
e (
M)
Rela
tive P
erf
orm
an
ce (
%)
NMI Volume GDX Index Newmarket Peer Producers Spot Gold
13 13
Q4 & FY 2015 FINANCIAL RESULTS REVIEW
14
Gold Production Q4 & FY 2015 Tenth consecutive quarters of production above 53,000 ounces
Record full year consolidated gold production of 222,671 ounces exceeding 2015 guidance
Record gold production from our flagship Fosterville comprised 55% of FY 2015 consolidated production of 123,095
Q4 2015 gold production led by flagship Fosterville mine producing 31,519 ounces
FY 2015 consolidated mill recoveries of 86.2% vs 84.6% in the prior year
Fosterville set a new full-year record gold recovery of 88.5%
FY 2015 consolidated mill feed grades increased to 3.38 g/t Au compared to 3.08 g/t 2014
Fosterville improving grade profile helping to increase consolidated mill grades in 2015
58,796 59,676
55,998 53,817
31,519
12,898
8,762
0
10,000
20,000
30,000
40,000
50,000
60,000
Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015
Fosterville Cosmo Stawell
53,179
15
Operating Results
Operating Results Q4 2015 Q4 2014 FY 2015 FY 2014
Consolidated Gold Produced (oz) 53, 179 58,796 222,671 222,312
Consolidated Gold Grades (g/t) 3.30 3.21 3.38 3.08
Consolidated Recoveries (%) 84.0 85.4 86.2 84.6%
Fosterville Gold Mine
Ore Milled (Tonnes) 179,450 190,823 703,787 814,837
Average Grade (g/t Au) 6.33 5.26 6.11 4.62
Recovery (%) 86.3% 88.5% 88.5% 86.4%
Gold Produced (oz) 31,519 29,045 123,095 105,342
Cosmo Gold Mine
Ore Milled (Tonnes) 180,261 225,601 725,002 868,399
Average Grade (g/t Au) 2.56 3.05 2.99 3.14
Recovery (%) 86.9% 90.9% 90.7% 88.9%
Gold Produced (oz) 12,898 20,112 63,255 77,740
Stawell Gold Mines
Ore Milled (Tonnes) 227,229 232,157 897,506 926,987
Average Grade (g/t Au) 1.50 1.67 1.56 1.67
Recovery (%) 80.0% 77.6% 80.8% 78.8%
Gold Produced (oz) 8,762 9,639 36,321 39,230
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures ** All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and Administrative Expenses.
Fosterville
123,095 Fosterville
105,342
Cosmo 63,255 Cosmo
77,740
Stawell 36,321
Stawell 39,230
0
50,000
100,000
150,000
200,000
250,000
FY 2015 FY 2014
222,671 oz
Gold Production (oz)
222,312 oz
16
Financial Results (000’s US$) Q4 2015 Q4 2014 FY 2015 FY 2014
Gold ounces produced 53,179 58,796 222,671 222,312
Gold ounces sold 52,290 58,070 223,258 222,903
Revenue 58,383 69,783 257,988 282,739
Cost of operations, including depletion and depreciation
(49,669) (56,511) (197,412) (241,458)
Mine operating income 8,714 13,272 60,576 41,281
Net income (loss) (20,238) 10,760 (2,788) 19,952
Net income per share($/share) basic & diluted*
(0.15) 0.09 (0.02) 0.17
Operating Cash Flow 10,594 25,281 76,497 74,157
Mine development, PP&E 10,870 15,286 55,282 66,742
Gold Price and Costs (US$) FY 2015 FY 2014 FY 2015 FY 2014
Average realized gold price 1,117 1,202 1,156 1,268
Average quoted gold price 1,108 1,201 1,160 1,266
Operating cash costs per ounce sold 742 793 704 905
All-in sustaining cash costs per ounce sold 995 1,098 987 1,236
Financial Results
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures ** All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and Administrative Expenses.
76,497 74,157
FY 2015 FY 2014
Operating Cash Flow
+3.2%
US$ M
FY 2015 total revenue of $258.0M in a lower gold price environment
FY 2015 Average realized gold price decreased nearly 9.0% to $1,156 per ounce vs. $1,268 per ounce in FY 2014
FY 2015 operating cash flow increased 3.2% to $76.5M compared to FY 2014
17
Q4 2015 Q4 2015 Net loss of $20.2M or $0.15 EPS, due to a one-time, non-cash impairment charge of
$26.0M, or per share loss of $0.19, recorded against the carrying value of Cosmo and related plant and equipment.
Q4 2015 adjusted net income of $5.8M, or $0.04 EPS, excludes impact of impairment charge
Q4 2015 net income impacted by $4.8M in growth exploration and a deferred tax recovery of $5.3M reflecting the recognition of non-capital losses relating to its Victorian assets.
FY 2015 2015 net loss of $2.8M, or $0.02 loss per share, includes impact of the non-cash impairment
charge of $26.5M, or $0.21 EPS, recorded against the carrying value of Cosmo, and by $17.0M in Transaction costs, which accounted for a loss of $0.14 per share.
Net of the aforementioned items, adjusted net income for 2015 was $40.7M, or $0.32 EPS. Net income also included $12 million in exploration expenses as the Company has been able
to invest its increasing capital into near-term growth exploration projects.
Adjusted Net Income
* See Non-IFRS Disclosures (1) All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and Administrative Expenses.
18
Mine development capital expenditures were $8.8M in Q4 2015 and $42.9M FY 2015
Expenditures included: • Fosterville: to access lower levels of the Phoenix and Lower Phoenix areas of the mine,
and at Cosmo to access Mining Block 8. • Stawell also incurred $1.3M of mine development • Cosmo: to access Mining Block 8 • Stawell: drill drive development
CAPEX invested into plant and equipment was $12.3M, FY 2015
Total sustaining CAPEX for 2015 $55.3M, FY 2015
The decrease in operating cash costs supported by the AUD FX helped to improved AISC to $987/oz sold, from $1,236/oz sold in 2014, a 20.1% decrease, note that all-in sustaining costs per ounce include corporate G&A expenses
Capital Expenditures (CAPEX)
* See Non-IFRS Disclosures (1) All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and Administrative Expenses.
19
$1,236
$987 $905
$704
2014 FY 2015
Operating Cash Costs & AISC
2015 Highlights
Record low consolidated operating cash costs down 22.2% and AISC down 20.1% year over year
Operating cash costs averaged $704 per ounce sold. AISC averaged $987 per ounce sold
The Company has generally benefited from the significant drop in the Australian dollar exchange rate down 10.8% year over year (AUD$0.7285 Dec. 31 2015)
All-in sustaining cash costs per oz*
Operating cash costs per oz*
* See Non-IFRS Disclosures (1) Operating Cash Costs per ounce and AISC per ounce reflect an average FX rate of $0.75. (2) All-In Sustaining Cash Costs per Ounce ("AISC") Includes Corporate General and
Administrative Expenses. (All figures are in United States (“U.S.”) dollars, unless stated otherwise)
20
Financial Position Cash Position and Working Capital as at December 31, 2015
Cash Position of US$36.5M, reflecting:
○ Transaction costs (cash component of $3.6M)
○ 2015 growth exploration spending increased ($12.0M)
○ 2015 Investing activities reflect one-time payment to terminate the net free cash flow sharing agreement between the Company and AuRico Gold Inc. ($16.7M)
○ Working Capital: US$22.3M compared to $12.6M December 31, 2014
$5.1M in proceeds from exercise of 4.25M Warrants
Debt—Convertible Debenture
Convertible debentures of C$34.5M due April 30, 2018, with an 8% coupon and C$1.02 conversion price.
February 16, 2016, the Company announced that on March 30, 2016, the convertible debentures will be redeemed by issuing common shares of the Company, leaving the company essentially debt free.
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)
21 21
Q&A
22
Douglas Forster President & CEO, Director
T: 604-559-8040 E: [email protected]
TSX: NMI www.newmarketgoldinc.com
Contact Us
Ryan King Vice President, Corporate Communications
T: 778-998-3700 E: [email protected]
Laura Lepore Director, Investor Relations
T: 416-728-3707 E: [email protected]
23 23
APPENDIX
24
Fosterville Gold Mine Q4 2015
2016Goals
Follow up exploration and development on the newly discovered East Dipping, Kestral and Eagle structures and additional target zones up and down plunge
Complete gravity installation 2016 Production Guidance 110,000 – 120,000 ounces 2016 Cost Guidance $525 - $575*(1) operating cash costs
Q4 2015 Highlights
Gold production of 31,519, 9.0% year over year increase
Mill feed grade of 6.33 g/t Au from 179,450 milled tonnes
Quarterly recovery of 86.3%
Increased grade as a result of the new Eagle Fault Gold Zone
Now tested 600m along strike by 290m vertical height
Installation of gravity circuit on time and on budget
29,045 29,135 29,648 32,793 31,519
Q4/14 Q1/15 Q2/15 Q3/15 Q4/15
Gold Production (oz)
Fosterville Processing Facility
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures, (1) Operating Cash Costs per ounce and AISC per ounce reflect an average FX rate of $0.75
25
Cosmo Gold Mine Q4 2015
20,112 20,612
17,073
12,672 12,898
Q4/14 Q1/15 Q2/15 Q3/15 Q4/152016 Goals
Continue improved contractor performance with operations now underway in Mining Block 8. Sustainable production in Mining Block 8 with greater continuity and drill data Continue to review Western Lodes and Eastern Deeps discoveries 2016 Production Guidance 60,000-65,000 ounces 2016 Cost Guidance $720 - $795*(1) operating cash costs
Q4 2015
Q4 gold production finished at 12,898 oz decreased 36% from the same period in 2014
Challenges with grade reconciliation and ground conditions negatively impacted production
Mill recovery achieved of 86.9% from a mill feed grade of 2.56 g/t gold
Cosmo Access Portal
Gold Production (oz)
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures, (1) Operating Cash Costs per ounce and AISC per ounce reflect an average FX rate of $0.75
26
9,639 9,929 9,277
8,352 8,762
Q4/14 Q1/15 Q2/15 Q3/15 Q4/15
Stawell Gold Mines Q4 2015
2016 Goals
Continue to operate in a sustainable way, further streamline operations, and continue cost reduction
Advance Aurora B Discovery, define initial NI 43-101 resource estimate 2016 Production Guidance ~35,000 ounces 2016 Cost Guidance $900 - $975 operating cash costs*(1)
Q4 2015
Q4 2015 8,762 ounces of gold produced
227,229 milled tonnes with an average grade of 1.50g/t gold and recoveries of 80%
Continues to operate sustainability on streamlined operating activities from the upper levels in the underground mine and supplemented oxide stockpiles, with reduced manpower
Aurora B Discovery drill drive advanced approximately 330m
Stawell Gold Mine
Gold Production (oz)
(All figures are in United States (“U.S.”) dollars, unless stated otherwise)* See Non-IFRS Disclosures, (1) Operating Cash Costs per ounce and AISC per ounce reflect an average FX rate of $0.75
27
Non-IFRS and Additional Information
Non-IFRS Measures
Crocodile Gold believes that investors use certain indicators to assess gold mining companies. The indicators are intended to provide additional information and should not be
considered in isolation or as a substitute for measures of performance in accordance with the International Financial Reporting Standards.
“Operational Cash Costs per Ounce” is a non-IFRS performance measure which could provide an indication of the mining and processing efficiency at the operations.
The Company calculates operating cash costs per ounce by deducting silver sales revenue as a by-product from operating expenses per the consolidated statement of operations,
then dividing by the gold ounces sold during the applicable period. Operating expenses include mine site operating costs such as mining, processing and administration as well as
royalties, however excludes depletion and depreciation, share-based payments and rehabilitation costs. There are variations in the method of computation of “operational cash
costs per ounce” as determined by the Company compared with other mining companies. For more detail on the operational cash costs per ounce determination for Crocodile Gold,
please visit www.sedar.com or www.newmarketgoldinc.com and review the latest Annual Financial Statements issued on March 19, 2014.
“All-In Sustaining Costs per Ounce of Gold (“AISC”)” Effective December 31, 2013, the Company has adopted an all-in sustaining cost (“AISC”) performance measure that
reflects all of the expenditures that are required to produce an ounce of gold from current operations. While there is no standardized meaning of the measure across the industry,
the Company’s definition conforms to the AISC definition as set out by the World Gold Council in its guidance dated June 27, 2013. The World Gold Council is a non-regulatory,
non-profit organization established in 1987 whose members include global senior mining companies. The Company believes that this measure will be useful to external users in
assessing operating performance and the ability to generate free cash flow from current operations. The Company defines AISC as the sum of operating cash costs (per above),
sustaining capital (capital required to maintain current operations at existing levels), capital lease repayments, corporate general and administrative expenses, in-mine exploration
expenses and rehabilitation accretion and amortization related to current operations. AISC excludes capital expenditures for significant improvements at existing operations deemed
to be expansionary in nature, exploration and evaluation related to growth projects, rehabilitation accretion and amortization not related to current operations, financing costs, debt
repayments, share-based compensation not related to operations, and taxes.
Additional Information
Notes for Page 8-11 : For information regarding mineral resource and reserve estimates, including parameters used to generate the estimates and depletion, please see the
technical reports titled: NI43-101 TECHNICAL REPORT FOSTERVILLE GOLD MINE, VICTORIA, AUSTRALIA PREPARED FOR CROCODILE GOLD CORP dated March 31,
2015 and; NI43-101 TECHNICAL REPORT – BIG HILL ENHANCED DEVELOPMENT PROJECT AT STAWELL GOLD MINE MINERAL RESOURCES & RESERVES PREPARED
FOR CROCODILE GOLD CORP dated June 6, 2014. For the Northern Territory Mineral Reserve Estimates please refer to the technical reports titled: REPORT ON THE MINERAL
RESOURCES & MINERAL RESERVES OF THE COSMO DEEPS GOLD PROJECT dated March 31, 2015; NI43-101 TECHNICAL REPORT STAWELL GOLD MINE, VICTORIA,
AUSTRALIA PREPARED FOR CROCODILE GOLD CORP dated March 31, 2015;
REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE UNION REEFS GOLD PROJECT dated December 31, 2012; REPORT ON THE MINERAL
RESOURCES & MINERAL RESERVES OF THE PINE CREEK GOLD PROJECT dated December 31, 2012; REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES
OF THE MAUD CREEK GOLD PROJECT dated December 31, 2012 and;
REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE BURNSIDE GOLD AND BASE METAL PROJECT dated December 12, 2013.
Mineral resources that are not mineral reserves do not have demonstrated economic viability.