Delaware (State or Other Jurisdiction of Incorporation or Organization) | 1040 (Primary Standard Industrial Classification Code Number) | 85-3794822 (I.R.S. Employer Identification Number) | ||||
Ryan J. Dzierniejko Alejandro Gonzalez Lazzeri Jeremy Winter Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 | Michelle Shepston General Counsel Sunshine Silver Mining & Refining Company 2209 Big Creek Rd Kellogg, Idaho 83837 (208) 783-1700 | Jorge U. Juantorena Lesley Janzen Jonathan Mendes de Oliveira Cleary Gottlieb Steen & Hamilton LLP One Liberty Plaza New York NY 10006 (212) 225-2000 | ||||
Large accelerated filer ☐ | Accelerated filer ☐ | Non-accelerated filer ☐ | Smaller reporting company ☒ | ||||||
Emerging growth company ☒ | |||||||||

Per Share | Total | |||||
Public offering price | $ | $ | ||||
Underwriting discounts and commissions(1) | $ | $ | ||||
Proceeds, before expenses, to us | $ | $ | ||||
(1) | See “Underwriting and Plan of Distribution” for a description of compensation to be paid to the underwriters. |
Morgan Stanley | Scotiabank | BMO Capital Markets | ||||
Canaccord Genuity | Citigroup | RBC Capital Markets | ||||
Page | |||


Sterling-Polaris-ConSil Tunnel | Down-Shaft Infrastructure | Hoist Room | ||||

Sunshine Silver/Copper Refinery | Sunshine Tailings Storage Facility | Power Grid | ||||
Tonnage | Grade | Contained | Tonnage | Grade | Contained | |||||||||||||
kst | opt Ag | Moz Ag | M tonnes | grams per tonne Ag | Moz Ag | |||||||||||||
Indicated | 3,485 | 29.8 | 103.9 | 3.2 | 1,022 | 103.9 | ||||||||||||
Inferred(10) | 7,061 | 22.6 | 159.8 | 6.4 | 776 | 159.8 | ||||||||||||
(1) | The effective date of Mineral Resources for the Sunshine Mine is February 24, 2026. |
(2) | The definitions for Mineral Resources in S-K 1300, which are consistent with the classification scheme under the Committee for Reserves International Reporting Standards, were followed for the classification of Mineral Resources. |
(3) | All measurements are U.S. standard units or metric units, as indicated. |
(4) | Mineable stope optimization volume constrained resources with reasonable prospects for economic extraction are stated as contained within vein estimation domains defined by a cut-off grade of 8.8 opt Ag. The cut-off grade and mineable stope optimization are based on the assumed silver price of $23.50 per ounce and operating cost assumptions, as follows: mining cost of $110.00 per ton, processing cost of $20.85 per ton, general and administrative cost of $7.93 per ton, antimony plant for silver concentrate cost of $14.55 per ton, refining for silver concentrate cost of $16.13 per ton and tailings storage cost of $4.27 per ton. See the table under “The Sunshine Complex—Mineral Resource Estimates.” |
(5) | Mineable stope optimization volumes are 9 feet high, 30 feet long, and minimum of 3 feet wide and are flagged by the individual modeled vein volumes. An unplanned mining dilution of 5% is applied for reporting. |
(6) | All Mineral Resources are based on a data cut-off date of November 28, 2023, estimated in situ and reported as diluted within mineable stope optimization volume. |
(7) | Average bulk density was assigned as 3.02 grams per cubic centimeter (g/cm3) for veins and 2.82 g/cm3 for waste. The equivalent densities in Imperial units are 0.0943 tons per cubic foot (st/ft3) for veins and 0.088 st/ft3 for waste. |
(8) | Total metallurgical recovery was assigned at 93% from metallurgical test work and history of mining production. |
(9) | Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources will be converted into Mineral Reserves in the future. The estimate of Mineral Resources may be materially affected by environmental permitting, legal, title, taxation, socio-political, marketing or other relevant issues. |
(10) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. |
(11) | All quantities are rounded to the appropriate number of significant figures; consequently, sums may not add up due to rounding. |
(12) | The Sunshine Mine is 100% attributable to SOP (as defined below). |
South Yankee Boy Vein | C-Fault Vein | 10-Vein | ||||
Base Case(3) | Indicated Only Case | |||||
Mine Life | 24 Years | 10 Years | ||||
Production Metrics | ||||||
Mineable Material | 7.9 M tons | 1.5 M tons | ||||
Production Rate | 864 tons per day | 430 tons per day | ||||
Avg. Mined Grade (LOM) | 19.0 opt Ag | 25.2 opt Ag | ||||
Ag Recovery | 95.8% | 97% | ||||
Ag Contained Production (Total | Avg.) | 150 Moz Ag | 6.2 Moz Ag | 38 Moz Ag | 3.8 Moz Ag | ||||
Ag Payable Production (Total | Avg.) | 139 Moz Ag | 5.8 Moz Ag | 35 Moz Ag | 3.5 Moz Ag | ||||
Cost Metrics | ||||||
Site Operating Costs | $181.38/ton processed | $285.10/ton processed | ||||
Mining | $138.29/ton processed | $205.64/ton processed | ||||
Processing | $16.73/ton processed | $27.24/ton processed | ||||
G&A & Tailings | $26.37/ton processed | $52.21/ton processed | ||||
Initial Capital | $286.9 M | $239.6 M | ||||
Sustaining Capital (incl. closure) | $560.2 M | $265.3 M | ||||
AISC | $18.81 / oz Ag | $24.06 / oz Ag | ||||
Financial Metrics(4) | ||||||
Revenue (LOM | Avg. Annual) | $6,437M | $268M | $1,640M | $164M | ||||
EBITDA (LOM | Avg. Annual) | $4,378M | $182M | $1,054M | $105M | ||||
Operating Cash Flow (LOM | Avg. Annual) | $3,681M | $153M | $966M | $97M | ||||
After-tax NPV5% | IRR | $1,434M | 38.3% | $270M | 21.1% | ||||
(1) | Base Case assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources. Indicated Only Case assumes the mining of only Indicated Mineral Resources and is shown for illustrative purposes only in accordance with Subpart 1302(d)(4) of Regulation S-K. |
(2) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. There is no certainty that this economic assessment will be realized. |
(3) | Approximately 74% of the tonnage and approximately 68% of the contained silver in the Base Case mine life is Inferred Mineral Resources. Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors that would enable them to be categorized as Mineral Reserves. |
(4) | Based on a constant silver price of $46.36/oz Ag in all years of the economic analysis. |

DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
FS-ST02 | CFault Vein | 140.4 | 142.0 | 1.5 | 2,925 | 2.75 | 0.13 | 1.16 | ||||||||||||||||
including | 140.8 | 141.1 | 0.2 | 8,880 | 6.41 | 0.44 | 3.39 | |||||||||||||||||
FS-ST03 | CFault Vein | 143.4 | 144.0 | 0.6 | 297 | 0.23 | 0.01 | 0.09 | ||||||||||||||||
FS-ST08 | CFault Vein | 144.3 | 146.6 | 2.0 | 340 | 0.68 | 0.31 | 0.17 | ||||||||||||||||
FS-ST23 | SYBoy | 254.1 | 254.6 | 0.3 | 3,909 | 1.62 | 0.16 | 1.17 | ||||||||||||||||
FS-ST25 | SYBoy | 283.4 | 283.9 | 0.4 | 307 | 0.10 | 0.07 | 0.08 | ||||||||||||||||
FS-ST26 | CFault Vein | 142.5 | 144.2 | 1.5 | 1,076 | 1.01 | 0.33 | 0.43 | ||||||||||||||||
FS-ST26 | SYBoy | 246.1 | 246.3 | 0.2 | 1,954 | 0.73 | 0.28 | 0.57 | ||||||||||||||||
FS-ST26 | NYBoy | 248.2 | 248.7 | 0.3 | 3,607 | 1.56 | 0.06 | 1.18 | ||||||||||||||||
including | 248.6 | 248.7 | 0.1 | 7,989 | 3.32 | 0.07 | 2.57 | |||||||||||||||||
FS-ST10 | CFault Vein | 188.9 | 190.0 | 0.7 | 3,429 | 1.17 | 0.01 | 0.87 | ||||||||||||||||
including | 189.7 | 190.0 | 0.2 | 13,783 | 4.53 | 0.01 | 3.46 | |||||||||||||||||
FS-ST11 | CFault Vein | 204.5 | 205.8 | 1.1 | 3,553 | 1.51 | 0.00 | 1.01 | ||||||||||||||||
including | 205.4 | 205.6 | 0.1 | 23,931 | 10.40 | 0.01 | 6.76 | |||||||||||||||||
FS-ST15 | CFault Vein | 221.1 | 221.3 | 0.1 | 1,341 | 0.73 | 0.09 | 0.48 | ||||||||||||||||
FS-ST18 | CFault Vein | 195.1 | 195.2 | 0.1 | 1,299 | 0.60 | 6.79 | 0.46 | ||||||||||||||||
FS-ST19 | CFault Vein | 219.6 | 220.9 | 1.1 | 453 | 0.33 | 1.48 | 0.17 | ||||||||||||||||
FS-ST21 | CFault Vein | 213.7 | 214.6 | 0.7 | 915 | 0.38 | 0.01 | 0.27 | ||||||||||||||||
FS-ST22 | SYBoy | 245.7 | 245.8 | 0.1 | 4,766 | 1.71 | 0.12 | 1.31 | ||||||||||||||||
DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
FS-ST27 | CFault Vein | 143.4 | 144.9 | 1.5 | 340 | 0.84 | 0.02 | 0.16 | ||||||||||||||||
FS-ST27 | SYBoy | 249.3 | 250.9 | 1.5 | 459 | 0.16 | 0.09 | 0.13 | ||||||||||||||||
FS-ST29 | CFault Vein | 215.9 | 216.3 | 0.3 | 9,209 | 2.82 | 0.14 | 2.25 | ||||||||||||||||
FS-ST29 | SYBoy | 233.2 | 234.2 | 1.0 | 439 | 0.09 | 1.60 | 0.08 | ||||||||||||||||
FS-ST30 | CFault Vein | 155.8 | 156.5 | 0.7 | 3,142 | 1.70 | 4.32 | 0.85 | ||||||||||||||||
FS-ST31 | SYBoy | 208.3 | 209.1 | 0.7 | 1,748 | 0.38 | 0.03 | 0.32 | ||||||||||||||||
FS-ST33 | CFault Vein | 174.5 | 174.7 | 0.2 | 651 | 0.27 | 6.90 | 0.20 | ||||||||||||||||
FS-ST34 | CFault Vein | 163.4 | 164.1 | 0.6 | 2,548 | 1.33 | 0.06 | 0.74 | ||||||||||||||||
FS-ST35 | SYBoy | 218.5 | 220.1 | 1.5 | 1,463 | 0.34 | 0.45 | 0.29 | ||||||||||||||||
including | 219.9 | 220.1 | 0.1 | 7,954 | 1.65 | 0.78 | 1.39 | |||||||||||||||||
FS-ST36 | CFault Vein | 172.1 | 174.0 | 1.8 | 1,976 | 0.87 | 0.45 | 0.55 | ||||||||||||||||
including | 172.9 | 173.0 | 0.1 | 9,600 | 3.66 | 0.01 | 2.65 | |||||||||||||||||
FS-ST37 | CFault Vein | 183.1 | 183.2 | 0.1 | 1,402 | 1.16 | 0.12 | 0.51 | ||||||||||||||||
FS-ST37 | SYBoy | 220.7 | 222.0 | 1.3 | 939 | 0.23 | 0.29 | 0.20 | ||||||||||||||||
including | 221.9 | 222.0 | 0.1 | 6,960 | 1.76 | 2.28 | 1.51 | |||||||||||||||||
FS-ST38 | CFault Vein | 211.9 | 212.5 | 0.4 | 3,032 | 2.24 | 0.50 | 1.26 | ||||||||||||||||
including | 211.9 | 212.2 | 0.2 | 4,149 | 3.24 | 0.89 | 1.70 | |||||||||||||||||
FS-ST39 | CFault Vein | 151.8 | 151.9 | 0.1 | 1,313 | 1.12 | 0.16 | 0.56 | ||||||||||||||||
FS-ST40 | CFault Vein | 144.8 | 146.0 | 1.2 | 3,432 | 1.68 | 0.05 | 1.14 | ||||||||||||||||
including | 144.8 | 144.9 | 0.2 | 22,560 | 10.60 | 0.11 | 7.46 | |||||||||||||||||
FS-ST40 | SYboy | 205.0 | 205.1 | 0.1 | 6,000 | 1.51 | 0.19 | 1.22 | ||||||||||||||||
FS-ST42 | SYBoy | 226.3 | 228.1 | 1.7 | 3,093 | 0.76 | 0.00 | 0.63 | ||||||||||||||||
including | 226.3 | 226.9 | 0.5 | 4,423 | 1.03 | 0.01 | 0.91 | |||||||||||||||||
including | 227.8 | 228.1 | 0.2 | 12,069 | 3.02 | 0.01 | 2.40 | |||||||||||||||||
FS-ST42 | NYBoy | 231.9 | 232.4 | 0.5 | 1,847 | 0.60 | 0.06 | 0.40 | ||||||||||||||||
FS-ST41 | SYBoy | 217.9 | 218.7 | 0.7 | 2,966 | 0.65 | 0.37 | 0.50 | ||||||||||||||||
FS-ST43 | SYBoy | 214.6 | 214.9 | 0.3 | 1,855 | 0.59 | 0.18 | 0.45 | ||||||||||||||||
FS-ST44 | SYBoy | 214.1 | 217.6 | 3.4 | 345 | 0.10 | 0.03 | 0.07 | ||||||||||||||||
FS-ST45 | SYBoy | 222.0 | 222.2 | 0.2 | 651 | 0.17 | 0.49 | 0.14 | ||||||||||||||||
FS-ST46 | SYBoy | 225.1 | 226.8 | 1.7 | 759 | 0.31 | 0.08 | 0.23 | ||||||||||||||||
FS-ST48 | CFault Vein | 216.6 | 216.9 | 0.3 | 2,136 | 1.62 | 0.03 | 0.84 | ||||||||||||||||
FS-ST50 | TBD | 224.0 | 224.8 | 0.4 | 460 | 0.22 | 0.03 | 0.17 | ||||||||||||||||
FS-ST51 | 10Vein | 122.7 | 123.3 | 0.4 | 12,240 | 3.67 | 0.56 | 2.48 | ||||||||||||||||
FS-ST53 | NYBoy | 281.0 | 281.6 | 0.5 | 562 | 0.29 | 0.20 | 0.23 | ||||||||||||||||
FS-ST60 | 10Vein | 104.3 | 112.5 | 5.3 | 566 | 0.25 | 4.51 | 0.19 | ||||||||||||||||
including | 105.0 | 106.7 | 1.1 | 1,969 | 0.87 | 11.91 | 0.67 | |||||||||||||||||
FS-ST61 | 10Vein | 124.7 | 132.3 | 3.8 | 518 | 0.11 | 10.98 | 0.11 | ||||||||||||||||
FS-ST62 | 10Vein | 103.0 | 105.6 | 1.3 | 332 | 0.02 | 14.12 | 0.04 | ||||||||||||||||
FS-ST63 | 10Vein | 66.8 | 67.1 | 0.2 | 1,083 | 0.20 | 24.40 | 0.20 | ||||||||||||||||
FS-ST64 | New | 178.5 | 179.6 | 1.1 | 319 | 0.21 | 1.01 | 0.16 | ||||||||||||||||
FS-ST64 | 10Vein | 183.6 | 184.3 | 0.6 | 403 | 0.02 | 15.63 | 0.05 | ||||||||||||||||
FS-ST65 | 10Vein | 97.7 | 98.6 | 0.6 | 193 | 0.10 | 0.33 | 0.07 | ||||||||||||||||
FS-ST66 | 10Vein | 139.5 | 140.7 | 0.9 | 684 | 0.02 | 23.12 | 0.08 | ||||||||||||||||
FS-ST67 | 10Vein | 139.0 | 139.8 | 0.8 | 1,173 | 0.11 | 42.40 | 0.17 | ||||||||||||||||
FS-ST69 | 10Vein | 123.2 | 123.9 | 0.5 | 1,894 | 0.73 | 26.37 | 0.59 | ||||||||||||||||
FS-ST69 | SYBoy | 203.2 | 203.6 | 0.3 | 617 | 0.19 | 0.08 | 0.16 | ||||||||||||||||
31-2501 | New | 127.9 | 129.4 | 1.2 | 2,359 | 0.60 | 0.02 | 0.54 | ||||||||||||||||
31-2501 | New | 134.1 | 134.2 | 0.1 | 1,104 | 0.34 | 0.09 | 0.28 | ||||||||||||||||
FS-ST58 | 10Vein | 138.8 | 139.8 | 0.3 | 959 | 0.10 | 32.35 | 0.14 | ||||||||||||||||
FS-ST58 | NYBoy | 226.6 | 228.1 | 1.1 | 237 | 0.05 | 0.04 | 0.05 | ||||||||||||||||
DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
FS-ST59 | 10Vein | 118.3 | 118.5 | 0.1 | 861 | 0.29 | 6.79 | 0.23 | ||||||||||||||||
FS-ST59 | NYBoy | 218.9 | 219.1 | 0.1 | 758 | 0.04 | 23.10 | 0.11 | ||||||||||||||||
FS-ST59 | SYBoy | 221.3 | 222.6 | 1.0 | 681 | 0.14 | 0.09 | 0.13 | ||||||||||||||||
FS-ST71 | 10Vein | 140.8 | 140.9 | 0.1 | 32,331 | 16.50 | 12.80 | 11.10 | ||||||||||||||||
FS-ST71-A | 10Vein | 140.3 | 140.5 | 0.2 | 5,417 | 2.73 | 0.41 | 2.08 | ||||||||||||||||





(1) | Source: Company Filings. |
(2) | Top 15 highest grade active primary silver assets globally excluding Russia. Includes projects with contained Measured Mineral Resources and Indicated Mineral Resources of at least 45 million ounces of silver and contained Inferred Mineral Resources of at least 5 million ounces of silver. |
(3) | Measured Mineral Resources and Indicated Mineral Resources are inclusive of Mineral Reserves where applicable. Shown on a silver basis only (only illustrates silver grams per tonne of mineralized material, or ore, where applicable; excludes other commodities that also may be present). |

(1) | Source: S&P Capital IQ Pro. |
(2) | Based on global (excluding Russia) 2024 actual cost curve as provided by S&P Global. |
(3) | Includes all mines with reported silver production in the calendar year 2024, excluding operations with less than 500,000 ounces of silver production. |
(4) | Figures are displayed on a co-product basis and are calculated by S&P Global in which costs are shared according to revenue value splits of the metals in each product. |
Base Case(1)(2) | Indicated Only Case(1) | |||||||||||||||||
Variance | Silver Price | NPV5% | IRR | Silver Price | NPV5% | IRR | ||||||||||||
(%) | ($/oz) | ($ in millions) | (%) | ($/oz) | ($ in millions) | (%) | ||||||||||||
100% | $46.36 | $1,434 | 38.3% | $46.36 | $270 | 21.1% | ||||||||||||
130% | $60.27 | $2,173 | 49.0% | $60.27 | $524 | 31.7% | ||||||||||||
173% | $80.00 | $3,220 | 61.5% | $80.00 | $878 | 43.2% | ||||||||||||
(1) | Base Case assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources. Indicated Only Case assumes the mining of only Indicated Mineral Resources and is shown for illustrative purposes only in accordance with Subpart 1302(d)(4) of Regulation S-K. |
(2) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. There is no certainty that this economic assessment will be realized. |
• | Complete infill drilling, a Feasibility Study and detailed engineering for the Sunshine Mine. In 2026 and 2027, we plan to complete infill drilling and engineering designs for the remaining required mine infrastructure and processing facilities. We anticipate this will result in the completion of a Feasibility Study in early 2027 that will combine the technical, economic and risk analyses required to support a final investment decision. We expect these steps will enable us to move to construction with a clear, optimized plan. |
• | Complete a Feasibility Study and detailed engineering for the development of the Sunshine Antimony Plant and complete a Feasibility Study for the refurbishment, construction and restart of the Sunshine Silver/Copper Refinery. Subject to technical evaluation, we plan to leverage our existing permits to accelerate the design and potential construction of a new antimony refinery – the Sunshine Antimony Plant – and to refurbish the existing Sunshine Silver/Copper Refinery. According to the trajectorE Report, it would cost approximately $90 million to refurbish the Sunshine Silver/Copper Refinery and, assuming production of 30,000 ounces of silver per day and 95% utilization, the Sunshine Silver/Copper Refinery would have the nameplate capacity to produce approximately 10 million ounces of silver per year. We anticipate that these facilities will enable us to refine concentrates on-site, improving margins and reducing reliance on downstream supply chains. Additionally, we expect that the development of the Sunshine Antimony Plant would provide sufficient capacity to process any antimony we produce as well as third-party antimony feed, enabling us to become a critical minerals production hub and potentially the largest producer of finished, refined antimony in the United States. |
• | Complete construction of the Sunshine Complex and deliver initial production at a competitive capital intensity. We plan to commence mill construction and other key infrastructure upgrades in 2027, and we expect to deliver initial production by the end of 2028. Utilizing our substantial installed infrastructure base, including underground mine infrastructure in which we have invested over the last 15 years, we target achieving a compelling capital intensity for our restart project. |
• | Execute on a mine plan that delivers compelling production and cost performance. The Base Case of the Sunshine Technical Report Summary, which assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources and is reflective of our above-described development strategy, contemplates producing approximately 6.7 million ounces of payable silver per year on average over the first five years of mine life and approximately 5.8 million ounces of payable silver per year on average over the 24-year mine life at an average AISC of $18.81 per ounce of silver produced (excluding potential copper and lead by-product credits). |
• | Conduct exploration activities near the Sunshine Mine and across the broader land package. We intend to ramp up our exploration activities to identify new mineralized zones in and around the Sunshine Mine, including the Upper Country, down-dip and horizontal extensions of current veins which are open at depth and underexplored “gaps” in the primary six-mile strike length corridor of the Sunshine Mine Core Area, as well as other targets within our highly prospective and newly consolidated district-scale land package around the Sunshine Mine. These activities will seek to uncover new, high-grade silver and antimony deposits that can support expanded production scale and/or extend mine life. Consistent with Scout’s recommended roadmap, our exploration planning contemplates systematic sampling, mapping and geochemistry along with an approximately 15,000-meter surface drill program in 2026 for testing target areas on our land package, including the Pine Creek and Rock Creek areas. For the 2026 field season, we plan to spend approximately $10 million for the planned exploration of the broader land package. |
• | Maintain focus on industry-leading safety standards and strong track record of environmental management and community engagement. We strive to execute our exploration, development and mine plan while holding safety as a top priority through rigorous protocols. Our goal is to combine operational excellence with a culture of safety to deliver reliable performance on development, production, cost and safety over the long term. We are also focused on environmental initiatives and community relations in every aspect of our operations. Through our longstanding commitment to environmental compliance, partnerships with government agencies, and investments into zero-liquid-discharge water technologies, tailings rehabilitation, and modernized environmental systems, we remain committed to the protection of our neighboring communities. Additionally, we plan to continue to cultivate positive relationships with local stakeholders including residents, indigenous groups such as the Coeur d’Alene Tribe, and mining service vendors. |
• | Identify and pursue other growth opportunities. We will continue to evaluate value-enhancing growth initiatives, with a focus on projects or partnerships that align with our core competencies. Given our management team’s and Board’s strong track record in exploration, development and mergers and acquisitions, such initiatives may include the pursuit of acquisitions of similarly attractive silver and critical minerals-focused projects or other business combinations. |
• | We may not generate any operating revenues or achieve profitable operations. |
• | We are dependent on the Sunshine Mine for our future operations. The Sunshine Mine does not currently have any Proven Mineral Reserves or Probable Mineral Reserves, or any antimony, copper, lead, gallium or germanium reserves or resources, as defined under S-K 1300. |
• | Mineral Resource calculations at the Sunshine Mine are only estimates and may have to be recalculated as a result of changes in metal prices, further exploration or development activity, inaccurate or incomplete historical mining records or actual production experience. |
• | Our mineral exploration efforts are highly speculative in nature and may be unsuccessful. |
• | We may not move forward with the refurbishment, construction or restart of the Sunshine Silver/Copper Refinery nor the development of the Sunshine Antimony Plant, and the operation of the Sunshine Silver/Copper Refinery and the potential Sunshine Antimony Plant would be subject to certain risks associated with mining refining operations. |
• | We have historically experienced negative operating cash flow from operating activities. |
• | We will require additional financing in the future to bring the Sunshine Mine into sustained commercial operation. |
• | The title to some of our mineral properties may be uncertain or defective, thus risking our investment in such properties. |
• | The prices of silver, copper, lead and antimony are subject to change and a substantial or extended decline in the prices of silver, copper, lead and antimony could materially and adversely affect our revenues and the value of our mineral property. |
• | The U.S. government, as well as state and local governments, extensively regulate mining operations, which impose significant actual and potential costs on us, and future regulation could increase those costs or limit our ability to produce silver and other metals. |
• | We are required to obtain, maintain and renew environmental, construction and mining permits, which is often a costly and time-consuming process and may ultimately not be possible. |
• | Electrum and its affiliates will continue to have substantial control over us after the completion of this offering, which could delay or prevent a change of corporate control or result in the entrenchment of management and/or our Board of Directors. |
• | we are not required to engage an auditor to report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”); |
• | we are only required to include two years of audited consolidated financial statements in this prospectus, in addition to any required interim financial statements; |
• | we are not required to comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); |
• | we are only required to provide reduced disclosure in “Management’s Discussion and Analysis of Financial Condition and Results of Operations;” |
• | we are not required to submit certain executive compensation matters to stockholder advisory votes, such as “say-on-pay,” “say-on-frequency” and “say-on-golden parachutes;” and |
• | we are not required to disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the chief executive officer’s compensation to median employee compensation. |
• | 8,573,000 shares of common stock issuable upon the exercise of stock options outstanding as of March 31, 2026, at a weighted average exercise price of $3.94 per share; |
• | shares of common stock issuable upon the settlement of the Non-Employee Director Initial RSUs (as defined in “Executive and Director Compensation—Director Compensation”), assuming an initial public offering price of $ per share, which is the midpoint of the range set forth on the cover page of this prospectus, and additional shares of common stock reserved for future issuance under the Amended and Restated LTIP (as defined below), as well as any automatic increases in the number of shares of common stock reserved for future issuance under the Amended and Restated LTIP; and |
• | 9,375,000 shares of common stock issuable upon the exercise of warrants outstanding as of March 31, 2026, at a weighted average exercise price of $5.00 per share (the “Private Placement Warrants”). |
• | the filing and effectiveness of our Third Amended and Restated Certificate of Incorporation, which will occur immediately prior to the completion of this offering; |
• | an initial public offering price of $ per share of common stock, which is the midpoint of the range set forth on the cover page of this prospectus; |
• | the issuance of shares of our common stock upon the net exercise of warrants to purchase 5,354,700 shares of our common stock outstanding as of March 31, 2026 at an exercise price of $2.87 per share, which will occur immediately prior to the completion of this offering (the “Warrant Net Exercise”); |
• | a ten-for-one stock split of our common stock, which was effectuated on May 11, 2026 (the “Stock Split”); |
• | no exercise of outstanding options described above; |
• | no exercise by the underwriters of their option to purchase additional shares of our common stock from us; and |
• | no purchase of common stock in this offering by directors, officers or existing stockholders. |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2026 | 2025 | 2025 | 2024 | |||||||||
(in thousands, except for share and per share amounts) | ||||||||||||
Statement of Operations Data: | ||||||||||||
Sales | $— | $41 | $501 | $96 | ||||||||
Operating Expenses: | ||||||||||||
Exploration | — | — | 262 | — | ||||||||
Pre-development | 7,400 | 1,111 | 16,990 | 2,662 | ||||||||
General and administrative | 5,599 | 1,614 | 14,084 | 5,749 | ||||||||
Depreciation and amortization | 365 | 133 | 849 | 577 | ||||||||
Accretion expense | 29 | 28 | 111 | 104 | ||||||||
Cost of goods sold (exclusive of items shown separately above) | — | 20 | 344 | 47 | ||||||||
Operating loss | (13,394) | (2,865) | (32,138) | (9,043) | ||||||||
Other income (expense): | ||||||||||||
Interest expense | (10) | (1,177) | (2,904) | (3,872) | ||||||||
Interest income | 153 | 2 | 299 | 23 | ||||||||
Total other income (expense) | 143 | (1,175) | (2,605) | (3,849) | ||||||||
Income and mining tax expense | — | — | — | — | ||||||||
Net and comprehensive loss | (13,251) | (4,040) | (34,743) | (12,892) | ||||||||
Basic and diluted loss per share of common stock | $(0.11) | $(0.05) | $(0.36) | $(0.15) | ||||||||
Weighted average number of basic and diluted shares of common stock outstanding | 116,509,480 | 85,439,630 | 97,291,648 | 85,439,630 | ||||||||
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2026 | 2025 | 2025 | 2024 | |||||||||
(in thousands) | ||||||||||||
Cash Flow Data: | ||||||||||||
Net cash used in operating activities | $ (10,616) | $ (2,237) | $(24,423) | $(7,724) | ||||||||
Net cash used in investing activities | (1,535) | (352) | (10,452) | (863) | ||||||||
Net cash provided by financing activities | (224) | 2,866 | 63,883 | 8,801 | ||||||||
As of March 31, 2026 | ||||||
Actual | As Adjusted(1) | |||||
(in thousands) | ||||||
Balance Sheet Data: | ||||||
Cash and cash equivalents | $18,601 | $ | ||||
Total assets | 59,997 | |||||
Total liabilities | 9,861 | |||||
Total stockholders’ equity | 50,136 | |||||
(1) | The as adjusted information gives effect to the Warrant Net Exercise and the issuance and sale of shares of common stock in this offering. The as adjusted information is illustrative only and will change based on the actual initial public offering price and other terms of this offering determined at pricing. A $1.00 increase (decrease) in the assumed initial public offering price of $ per share, which is the midpoint of the range set forth on the cover page of this prospectus, would increase (decrease) as adjusted cash and cash equivalents, total assets and total stockholders’ equity by $ million, assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same. A 1,000,000 share increase (decrease) in the number of shares of common stock offered by us would increase (decrease) as adjusted cash and cash equivalents, total assets and total stockholders’ equity by $ million, assuming the assumed initial public offering price remains the same. |
• | the timing and cost, which can be considerable, of the construction of mining and processing facilities and related infrastructure; |
• | the availability and cost of skilled labor, mining equipment and principal supplies needed for operations, including explosives, fuels, chemical reagents, water, power, equipment parts and lubricants; |
• | the availability and cost of appropriate smelting and refining arrangements; |
• | the need to maintain and obtain additional necessary environmental and other governmental approvals and permits, the timing of the receipt of those approvals and permits and the restrictions set forth in those approvals and permits; |
• | the availability of funds to finance construction and development activities; |
• | industrial accidents; |
• | mine failures, shaft failures or equipment failures; |
• | tailings storage facility failures; |
• | natural phenomena such as inclement weather conditions, floods, droughts, rock slides and seismic activity; |
• | unusual or unexpected geological and metallurgical conditions; |
• | exchange rate and commodity price fluctuations; |
• | high rates of inflation; |
• | interest rate fluctuations; |
• | health pandemics; |
• | potential opposition from non-governmental organizations, environmental groups or local groups, which may delay or prevent development activities; and |
• | restrictions or regulations imposed by governmental or regulatory authorities, including with respect to environmental matters or environmental permits. |
• | extreme weather events have the potential to disrupt operations at the Sunshine Complex, including surface development activities during construction, and may require us to make additional expenditures to mitigate the impact of such events. Extended disruptions to supply lines could result in interruption to production once it commences; and |
• | our facilities depend on regular supplies of consumables (diesel, tires, etc.) and reagents to operate efficiently. In the event that the effects of climate change or extreme weather events cause prolonged disruption to the delivery of essential commodities, production levels at our operations may be reduced. |
• | international economic and political trends, including hostilities in Ukraine and the Middle East; |
• | uncertainty with respect to international trade regimes; |
• | currency exchange rate fluctuations; |
• | prevailing interest rates and returns on other asset classes; |
• | expectations regarding inflation, monetary policy and currency values; |
• | other macro political and economic conditions; |
• | speculation; |
• | worldwide production and inventory levels; |
• | governmental and exchange decisions regarding the disposal of precious metals stockpiles, including the decision by the CME Group (the owner and operator of the COMEX global futures and commodities marketplace), to raise silver’s initial margin requirements on futures contracts; |
• | available supplies of silver and antimony from mine production, inventories and recycled metal; |
• | sales by holders and producers of silver and antimony; |
• | sales programs by central banks; |
• | demand for products containing silver and antimony; and |
• | consumption patterns. |
• | limitations on land use; |
• | mine permitting and licensing requirements; |
• | reclamation and restoration of properties after mining is completed; |
• | management of materials generated by mining operations; and |
• | storage, treatment and disposal of wastes and hazardous materials. |
• | failure to identify Mineral Reserves at our property; |
• | failure to achieve production at our mineral property; |
• | actual or anticipated changes in the price of silver and by-products; |
• | fluctuations in our quarterly and annual financial results or the quarterly and annual financial results of companies perceived to be similar to us; |
• | changes in market valuations of similar companies; |
• | success or failure of competitor mining companies; |
• | changes in our capital structure, such as future issuances of securities or the incurrence of debt; |
• | sales of large blocks of our common stock; |
• | announcements by us or our competitors of significant developments, contracts, acquisitions or strategic alliances; |
• | public filings by us with securities regulatory authorities; |
• | changes in regulatory requirements and the political climate in the United States; |
• | litigation involving our Company, our general industry or both; |
• | additions or departures of key personnel; |
• | investors’ general perception of us; |
• | changes in general economic, industry and market conditions; |
• | accidents at mining properties, whether owned by us or otherwise; |
• | natural disasters, terrorist attacks and acts of war; and |
• | our ability to control our costs. |
• | delaying or preventing a change of control, even at a per share price that is in excess of the then-current price of our common stock; |
• | impeding a merger, consolidation, takeover or other business combination involving us, even at a per share price that is in excess of the then-current price of our common stock; or |
• | discouraging a potential acquirer from making a tender offer or otherwise attempting to obtain control of us, even at a per share price that is in excess of the then current price of our common stock. |
• | the lack of assurance that we will generate any operating revenues or achieve profitable operations; |
• | our dependence on the Sunshine Mine for our future operating revenues; |
• | Mineral Resource calculations at the Sunshine Mine are only estimates and may have to be recalculated based on changes in metal prices, further exploration or development activity, historical mining records or actual production results; |
• | the inherent risks and costs that our refining operations pose, which may negatively impact our business; |
• | the possibility that we may not move forward with the refurbishment, construction or restart of the Sunshine Silver/Copper Refinery nor the development of the Sunshine Antimony Plant; |
• | the risks associated with mining refining operations that the Sunshine Silver/Copper Refinery and the potential Sunshine Antimony Plant would be subject to; |
• | actual capital costs, operating costs, production and economic returns may differ significantly from those we have anticipated; |
• | our expectations regarding exploration results for the land package surrounding the Sunshine Mine; |
• | our history of negative operating cash flow from operating activities; |
• | the historical production at the Sunshine Mine may not be indicative of the potential for future development; |
• | the need for additional financing in the future to bring the Sunshine Mine and the Sunshine Silver/Copper Refinery into sustained commercial operation; |
• | our reliance on third-party contractors and other parties; |
• | the title to some of our mineral properties may be uncertain or defective; |
• | changes in the prices of and further demand for silver and antimony; |
• | as a holding company, our dependence on our subsidiaries to generate cash to fund our operations and expenses; |
• | claims and legal proceedings against us; |
• | significant risk and hazards associated with mining operations; |
• | the need to demonstrate that, in addition to seeking to generate returns for our stockholders, other stakeholders and community members benefit from our activities; |
• | the requirements that we obtain, maintain and renew environmental, construction and mining permits, which is often a costly and time-consuming process; |
• | macroeconomic conditions, including inflation, interest rates and disruptions to global trade; |
• | our exposure to material costs, liabilities and obligations as a result of environmental laws and regulations and permits, including in connection with water treatment and tailings management; |
• | local, community, political, economic or governmental conditions and environments; |
• | the impacts of changes in the legal and regulatory environment in which we operate, including relating to state, regional, national, domestic and foreign laws; and |
• | climate strategy and expectations regarding greenhouse gas emission targets and related operating costs and capital expenditures. |
In millions | |||
Feasibility Studies | $ | ||
Infill drilling and associated underground development costs | |||
Mining equipment and mine infrastructure purchases | |||
Mine development and overhead expenses | |||
Processing facility construction costs | |||
Surface infrastructure expenses | |||
Project management expenses | |||
General corporate purposes | |||
Exploration activities | |||
Sunshine Antimony Plant | |||
Sunshine Silver/Copper Refinery | |||
Total net proceeds | $ | ||
• | on an actual basis; and |
• | on an as adjusted basis to give effect to the Warrant Net Exercise and the issuance and sale of shares of common stock in this offering, after deducting underwriting discounts and commissions and estimated offering expenses payable by us. |
As of March 31, 2026 | ||||||
Actual | As Adjusted(1) | |||||
(in thousands) | ||||||
Cash and cash equivalents | $18,601 | $ | ||||
Stockholders’ equity | ||||||
Common stock, $0.001 par value; 150,000,000 shares authorized; 116,509,480 shares issued and outstanding, actual; 150,000,000 shares authorized; shares issued and outstanding, as adjusted | 117 | |||||
Additional paid-in capital | 267,848 | |||||
Accumulated deficit | (217,829) | |||||
Total stockholders’ equity | 50,136 | |||||
Total capitalization | $50,136 | $ | ||||
(1) | The as adjusted information is illustrative only and will change based on the actual initial public offering price. A $1.00 increase (decrease) in the assumed initial public offering price of $ per share, which is the midpoint of the range set forth on the cover page of this prospectus, would increase (decrease) as adjusted cash and cash equivalents, total stockholders’ equity and total capitalization by $ million, assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same. A 1,000,000 share increase (decrease) in the number of shares of common stock offered by us would increase (decrease) as adjusted cash and cash equivalents, total stockholders’ equity and total capitalization by $ million, assuming the assumed initial public offering price remains the same. |
Assumed initial public offering price | $ | |||||
Consolidated net tangible book value per share as of March 31, 2026 | $0.42 | |||||
Increase in consolidated net tangible book value per share attributable to as adjusted adjustments | ||||||
As adjusted consolidated net tangible book value per share as of March 31, 2026 | ||||||
Dilution per share to new investors | $ | |||||
Shares Purchased | Total Consideration | ||||||||||||||
Number | Percent | Amount (in thousands) | Percent | Average Price Per Share | |||||||||||
Existing stockholders | % | $ | % | $ | |||||||||||
New investors | |||||||||||||||
Total | $ | ||||||||||||||
Three Months ended March 31, | Years ended December 31, | |||||||||||
2026 | 2025 | 2025 | 2024 | |||||||||
(in thousands, except for share and per share amounts) | ||||||||||||
Sales | $— | $41 | $501 | $96 | ||||||||
Operating expenses: | ||||||||||||
Exploration | — | — | 262 | — | ||||||||
Pre-development | 7,400 | 1,111 | 16,990 | 2,662 | ||||||||
General and administrative | 5,599 | 1,614 | 14,084 | 5,749 | ||||||||
Depreciation and amortization | 365 | 133 | 849 | 577 | ||||||||
Accretion expense | 29 | 28 | 111 | 104 | ||||||||
Cost of goods sold (exclusive of items shown separately above) | — | 20 | 344 | 47 | ||||||||
Operating loss | (13,394) | (2,865) | (32,138) | (9,043) | ||||||||
Other income (expense): | ||||||||||||
Interest expense | (10) | (1,177) | (2,904) | (3,872) | ||||||||
Interest income | 153 | 2 | 299 | 23 | ||||||||
Total other income (expense) | 143 | (1,175) | (2,605) | (3,849) | ||||||||
Income and mining tax expense | — | — | — | — | ||||||||
Net and comprehensive loss | (13,251) | (4,040) | (34,743) | (12,892) | ||||||||
Basic and diluted loss per share of common stock | $(0.11) | $(0.05) | $(0.36) | $(0.15) | ||||||||
Weighted average number of basic and diluted shares of common stock outstanding | 116,509,480 | 85,439,630 | 97,291,648 | 85,439,630 | ||||||||
• | Pre-development expense increased to $7.4 million for the three months ended March 31, 2026, compared to $1.1 million for the three months ended March 31, 2025, due to the decision in the year ended December 31, 2025 to proceed with activities related to the completion of three feasibility studies, including infill drilling and related expenditures required to complete these studies. |
• | General and administrative expense increased to $5.6 million for the three months ended March 31, 2026, compared to $1.6 million for the three months ended March 31, 2025, due to increased personnel, stock-based compensation and increases in the scope of legal and accounting services. |
• | Depreciation and amortization increased to $0.4 million for the three months ended March 31, 2026, compared to $0.1 million for the three months ended March 31, 2025, primarily due to additions of depreciable assets during the year ended December 31, 2025. |
• | Total other income (expense) changed to income of $0.1 million for the three months ended March 31, 2026, compared to expense of $1.2 million for the three months ended March 31, 2025, primarily due to the conversion of convertible notes payable and extinguishment of notes payable in July 2025, which decreased interest expense compared to the three months ended March 31, 2025. |
• | Pre-development expense increased by 538% to $17.0 million for the year ended December 31, 2025, compared to $2.7 million for the year ended December 31, 2024, due to the decision in the year ended December 31, 2025 to proceed with scoping, drilling and other activities required to complete certain Feasibility Studies. |
• | General and administrative expense increased by 145% to $14.1 million for the year ended December 31, 2025, compared to $5.7 million for the year ended December 31, 2024, due to increased personnel, stock-based compensation related to grants of stock options and increases in the scope of legal and accounting services. |
• | Depreciation and amortization increased by 47% to $0.8 million for the year ended December 31, 2025, compared to $0.6 million for the year ended December 31, 2024, primarily due to additions of depreciable assets during the year ended December 31, 2025. |
• | Total other expense decreased by 32% to $2.6 million for the year ended December 31, 2025, compared to $3.8 million for the year ended December 31, 2024, primarily due to the conversion of convertible notes payable and extinguishment of notes payable in July 2025, which decreased interest expense year over year. |
• | a common stock purchase agreement with Ajami Associates, an entity controlled by Ali Reza Erfan, one of our directors, pursuant to which, among other things, we offered and sold 125,000 Units at a purchase price of $4.00 per Unit; |
• | two common stock purchase agreements with Douglas Groh, one of our directors, pursuant to which, among other things, we offered and sold 125,000 Units at a purchase price of $4.00 per Unit; |
• | a common stock purchase agreement with André van Niekerk, our Chief Financial Officer, pursuant to which, among other things, we offered and sold 75,000 Units at a purchase price of $4.00 per Unit; |
• | a common stock purchase agreement with White Mining Consulting Inc., an entity controlled by Heather White, our Chief Executive Officer and one of our directors, pursuant to which, among other things, we offered and sold 50,000 Units at a purchase price of $4.00 per Unit; |
• | an additional common stock purchase agreement with ESUS, in connection with the ESUS commitment described above, pursuant to which, among other things, we offered and sold 3,750,000 Units at a purchase price of $4.00 per Unit; |
• | an additional common stock purchase agreement with ESUS, to complete the remaining ESUS commitment described above, pursuant to which, among other things, we offered and sold 2,739,310 Units at a purchase price of $4.00 per Unit; and |
• | common stock purchase agreements with certain other additional investors, pursuant to which, among other things, we offered and sold 635,690 Units at a purchase price of $4.00 per Unit. |
Three Months ended March 31, | Years ended December 31, | |||||||||||
2026 | 2025 | 2025 | 2024 | |||||||||
(in thousands) | ||||||||||||
Net cash provided by (used in): | ||||||||||||
Operating activities | $ (10,616) | $ (2,237) | $(24,423) | $(7,724) | ||||||||
Investing activities | (1,535) | (352) | (10,452) | (863) | ||||||||
Financing activities | (224) | 2,866 | 63,883 | 8,801 | ||||||||
Total change in cash | (12,375) | 277 | 29,008 | 214 | ||||||||
Payments due by period (in thousands) | |||||||||||||||
Total | Less than 1 year | 1-3 years | 4-5 years | More than 5 years | |||||||||||
Reclamation and remediation obligations | $4,181 | $— | $— | $— | $4,181 | ||||||||||
Mineral leases, concessions and agreements obligations(1) | 314 | 60 | 180 | 65 | 9 | ||||||||||
Accounts payable and accrued liabilities | 7,557 | 7,557 | — | — | — | ||||||||||
Note payable for insurance financing | 459 | 459 | — | — | — | ||||||||||
Total contractual obligations | $12,511 | $8,076 | $180 | $65 | $4,190 | ||||||||||
(1) | Does not contain product and sale royalty payments. |


• | Global renewable power capacity is expected to double between 2024 and 2030, with solar photovoltaics accounting for approximately 80% of the global increase; |
• | World military expenditure continues to increase, rising by 9.4% in 2024, marking the tenth year of consecutive increases. Many countries have committed to raising military spending, which is anticipated to lead to further global increases in the coming years; and |
• | The data center industry is expected to benefit from multiple durable growth drivers in the years ahead, including from the adoption of AI, machine learning and “digitization of everything.” |
Renewable Electricity Growth by Technology Segment, and Solar PV Share, 2013 – 2030 | World Military Spending, 1990 – 2024 | ||
![]() | |||
Source: Argus Report | Source: World Bank | ||



Sterling-Polaris-ConSil Tunnel | Down-Shaft Infrastructure | Hoist Room | ||||

Sunshine Silver/Copper Refinery | Sunshine Tailings Storage Facility | Power Grid | ||||
Tonnage | Grade | Contained | Tonnage | Grade | Contained | |||||||||||||
kst | opt Ag | Moz Ag | M tonnes | grams per tonne Ag | Moz Ag | |||||||||||||
Indicated | 3,485 | 29.8 | 103.9 | 3.2 | 1,022 | 103.9 | ||||||||||||
Inferred(10) | 7,061 | 22.6 | 159.8 | 6.4 | 776 | 159.8 | ||||||||||||
(1) | The effective date of Mineral Resources for the Sunshine Mine is February 24, 2026. |
(2) | The definitions for Mineral Resources in S-K 1300, which are consistent with the classification scheme under the Committee for Reserves International Reporting Standards, were followed for the classification of Mineral Resources. |
(3) | All measurements are U.S. standard units or metric units, as indicated. |
(4) | Mineable stope optimization volume constrained resources with reasonable prospects for economic extraction are stated as contained within vein estimation domains defined by a cut-off grade of 8.8 opt Ag. The cut-off grade and mineable stope optimization are based on the assumed silver price of $23.50 per ounce and operating cost assumptions, as follows: mining cost of $110.00 per ton, processing cost of $20.85 per ton, general and administrative cost of $7.93 per ton, antimony plant for silver concentrate cost of $14.55 per ton, refining for silver concentrate cost of $16.13 per ton and tailings storage cost of $4.27 per ton. See the table under “The Sunshine Complex—Mineral Resource Estimates.” |
(5) | Mineable stope optimization volumes are 9 feet high, 30 feet long, and minimum of 3 feet wide and are flagged by the individual modeled vein volumes. An unplanned mining dilution of 5% is applied for reporting. |
(6) | All Mineral Resources are based on a data cut-off date of November 28, 2023, estimated in situ and reported as diluted within mineable stope optimization volume. |
(7) | Average bulk density was assigned as 3.02 grams per cubic centimeter (g/cm3) for veins and 2.82 g/cm3 for waste. The equivalent densities in Imperial units are 0.0943 tons per cubic foot (st/ft3) for veins and 0.088 st/ft3 for waste. |
(8) | Total metallurgical recovery was assigned at 93% from metallurgical test work and history of mining production. |
(9) | Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources will be converted into Mineral Reserves in the future. The estimate of Mineral Resources may be materially affected by environmental permitting, legal, title, taxation, socio-political, marketing or other relevant issues. |
(10) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. |
(11) | All quantities are rounded to the appropriate number of significant figures; consequently, sums may not add up due to rounding. |
(12) | The Sunshine Mine is 100% attributable to SOP. |
South Yankee Boy Vein | C-Fault Vein | 10-Vein | ||||
Base Case(3) | Indicated Only Case | |||||
Mine Life | 24 Years | 10 Years | ||||
Production Metrics | ||||||
Mineable Material | 7.9 M tons | 1.5 M tons | ||||
Production Rate | 864 tons per day | 430 tons per day | ||||
Avg. Mined Grade (LOM) | 19.0 opt Ag | 25.2 opt Ag | ||||
Ag Recovery | 95.8% | 97% | ||||
Ag Contained Production (Total | Avg.) | 150 Moz Ag | 6.2 Moz Ag | 38 Moz Ag | 3.8 Moz Ag | ||||
Ag Payable Production (Total | Avg.) | 139 Moz Ag | 5.8 Moz Ag | 35 Moz Ag | 3.5 Moz Ag | ||||
Cost Metrics | ||||||
Site Operating Costs | $181.38/ton processed | $285.10/ton processed | ||||
Mining | $138.29/ton processed | $205.64/ton processed | ||||
Processing | $16.73/ton processed | $27.24/ton processed | ||||
G&A & Tailings | $26.37/ton processed | $52.21/ton processed | ||||
Initial Capital | $286.9 M | $239.6 M | ||||
Sustaining Capital (incl. closure) | $560.2 M | $265.3 M | ||||
AISC | $18.81/oz Ag | $24.06/oz Ag | ||||
Financial Metrics(4) | ||||||
Revenue (LOM | Avg. Annual) | $6,437M | $268M | $1,640M | $164M | ||||
EBITDA (LOM | Avg. Annual) | $4,378M | $182M | $1,054M | $105M | ||||
Operating Cash Flow (LOM | Avg. Annual) | $3,681M | $153M | $966M | $97M | ||||
After-tax NPV5% | IRR | $1,434M | 38.3% | $270M | 21.1% | ||||
(1) | Base Case assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources. Indicated Only Case assumes the mining of only Indicated Mineral Resources and is shown for illustrative purposes only in accordance with Subpart 1302(d)(4) of Regulation S-K. |
(2) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. There is no certainty that this economic assessment will be realized. |
(3) | Approximately 74% of the tonnage and approximately 68% of the contained silver in the Base Case mine life is Inferred Mineral Resources. |
(4) | Based on a constant silver price of $46.36/oz Ag in all years of the economic analysis. |

DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
FS-ST02 | CFault Vein | 140.4 | 142.0 | 1.5 | 2,925 | 2.75 | 0.13 | 1.16 | ||||||||||||||||
including | 140.8 | 141.1 | 0.2 | 8,880 | 6.41 | 0.44 | 3.39 | |||||||||||||||||
FS-ST03 | CFault Vein | 143.4 | 144.0 | 0.6 | 297 | 0.23 | 0.01 | 0.09 | ||||||||||||||||
FS-ST08 | CFault Vein | 144.3 | 146.6 | 2.0 | 340 | 0.68 | 0.31 | 0.17 | ||||||||||||||||
FS-ST23 | SYBoy | 254.1 | 254.6 | 0.3 | 3,909 | 1.62 | 0.16 | 1.17 | ||||||||||||||||
FS-ST25 | SYBoy | 283.4 | 283.9 | 0.4 | 307 | 0.10 | 0.07 | 0.08 | ||||||||||||||||
FS-ST26 | CFault Vein | 142.5 | 144.2 | 1.5 | 1,076 | 1.01 | 0.33 | 0.43 | ||||||||||||||||
FS-ST26 | SYBoy | 246.1 | 246.3 | 0.2 | 1,954 | 0.73 | 0.28 | 0.57 | ||||||||||||||||
FS-ST26 | NYBoy | 248.2 | 248.7 | 0.3 | 3,607 | 1.56 | 0.06 | 1.18 | ||||||||||||||||
including | 248.6 | 248.7 | 0.1 | 7,989 | 3.32 | 0.07 | 2.57 | |||||||||||||||||
FS-ST10 | CFault Vein | 188.9 | 190.0 | 0.7 | 3,429 | 1.17 | 0.01 | 0.87 | ||||||||||||||||
including | 189.7 | 190.0 | 0.2 | 13,783 | 4.53 | 0.01 | 3.46 | |||||||||||||||||
FS-ST11 | CFault Vein | 204.5 | 205.8 | 1.1 | 3,553 | 1.51 | 0.00 | 1.01 | ||||||||||||||||
including | 205.4 | 205.6 | 0.1 | 23,931 | 10.40 | 0.01 | 6.76 | |||||||||||||||||
FS-ST15 | CFault Vein | 221.1 | 221.3 | 0.1 | 1,341 | 0.73 | 0.09 | 0.48 | ||||||||||||||||
FS-ST18 | CFault Vein | 195.1 | 195.2 | 0.1 | 1,299 | 0.60 | 6.79 | 0.46 | ||||||||||||||||
DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
FS-ST19 | CFault Vein | 219.6 | 220.9 | 1.1 | 453 | 0.33 | 1.48 | 0.17 | ||||||||||||||||
FS-ST21 | CFault Vein | 213.7 | 214.6 | 0.7 | 915 | 0.38 | 0.01 | 0.27 | ||||||||||||||||
FS-ST22 | SYBoy | 245.7 | 245.8 | 0.1 | 4,766 | 1.71 | 0.12 | 1.31 | ||||||||||||||||
FS-ST27 | CFault Vein | 143.4 | 144.9 | 1.5 | 340 | 0.84 | 0.02 | 0.16 | ||||||||||||||||
FS-ST27 | SYBoy | 249.3 | 250.9 | 1.5 | 459 | 0.16 | 0.09 | 0.13 | ||||||||||||||||
FS-ST29 | CFault Vein | 215.9 | 216.3 | 0.3 | 9,209 | 2.82 | 0.14 | 2.25 | ||||||||||||||||
FS-ST29 | SYBoy | 233.2 | 234.2 | 1.0 | 439 | 0.09 | 1.60 | 0.08 | ||||||||||||||||
FS-ST30 | CFault Vein | 155.8 | 156.5 | 0.7 | 3,142 | 1.70 | 4.32 | 0.85 | ||||||||||||||||
FS-ST31 | SYBoy | 208.3 | 209.1 | 0.7 | 1,748 | 0.38 | 0.03 | 0.32 | ||||||||||||||||
FS-ST33 | CFault Vein | 174.5 | 174.7 | 0.2 | 651 | 0.27 | 6.90 | 0.20 | ||||||||||||||||
FS-ST34 | CFault Vein | 163.4 | 164.1 | 0.6 | 2,548 | 1.33 | 0.06 | 0.74 | ||||||||||||||||
FS-ST35 | SYBoy | 218.5 | 220.1 | 1.5 | 1,463 | 0.34 | 0.45 | 0.29 | ||||||||||||||||
including | 219.9 | 220.1 | 0.1 | 7,954 | 1.65 | 0.78 | 1.39 | |||||||||||||||||
FS-ST36 | CFault Vein | 172.1 | 174.0 | 1.8 | 1,976 | 0.87 | 0.45 | 0.55 | ||||||||||||||||
including | 172.9 | 173.0 | 0.1 | 9,600 | 3.66 | 0.01 | 2.65 | |||||||||||||||||
FS-ST37 | CFault Vein | 183.1 | 183.2 | 0.1 | 1,402 | 1.16 | 0.12 | 0.51 | ||||||||||||||||
FS-ST37 | SYBoy | 220.7 | 222.0 | 1.3 | 939 | 0.23 | 0.29 | 0.20 | ||||||||||||||||
including | 221.9 | 222.0 | 0.1 | 6,960 | 1.76 | 2.28 | 1.51 | |||||||||||||||||
FS-ST38 | CFault Vein | 211.9 | 212.5 | 0.4 | 3,032 | 2.24 | 0.50 | 1.26 | ||||||||||||||||
including | 211.9 | 212.2 | 0.2 | 4,149 | 3.24 | 0.89 | 1.70 | |||||||||||||||||
FS-ST39 | CFault Vein | 151.8 | 151.9 | 0.1 | 1,313 | 1.12 | 0.16 | 0.56 | ||||||||||||||||
FS-ST40 | CFault Vein | 144.8 | 146.0 | 1.2 | 3,432 | 1.68 | 0.05 | 1.14 | ||||||||||||||||
including | 144.8 | 144.9 | 0.2 | 22,560 | 10.60 | 0.11 | 7.46 | |||||||||||||||||
FS-ST40 | SYboy | 205.0 | 205.1 | 0.1 | 6,000 | 1.51 | 0.19 | 1.22 | ||||||||||||||||
FS-ST42 | SYBoy | 226.3 | 228.1 | 1.7 | 3,093 | 0.76 | 0.00 | 0.63 | ||||||||||||||||
including | 226.3 | 226.9 | 0.5 | 4,423 | 1.03 | 0.01 | 0.91 | |||||||||||||||||
including | 227.8 | 228.1 | 0.2 | 12,069 | 3.02 | 0.01 | 2.40 | |||||||||||||||||
FS-ST42 | NYBoy | 231.9 | 232.4 | 0.5 | 1,847 | 0.60 | 0.06 | 0.40 | ||||||||||||||||
FS-ST41 | SYBoy | 217.9 | 218.7 | 0.7 | 2,966 | 0.65 | 0.37 | 0.50 | ||||||||||||||||
FS-ST43 | SYBoy | 214.6 | 214.9 | 0.3 | 1,855 | 0.59 | 0.18 | 0.45 | ||||||||||||||||
FS-ST44 | SYBoy | 214.1 | 217.6 | 3.4 | 345 | 0.10 | 0.03 | 0.07 | ||||||||||||||||
FS-ST45 | SYBoy | 222.0 | 222.2 | 0.2 | 651 | 0.17 | 0.49 | 0.14 | ||||||||||||||||
FS-ST46 | SYBoy | 225.1 | 226.8 | 1.7 | 759 | 0.31 | 0.08 | 0.23 | ||||||||||||||||
FS-ST48 | CFault Vein | 216.6 | 216.9 | 0.3 | 2,136 | 1.62 | 0.03 | 0.84 | ||||||||||||||||
FS-ST50 | TBD | 224.0 | 224.8 | 0.4 | 460 | 0.22 | 0.03 | 0.17 | ||||||||||||||||
FS-ST51 | 10Vein | 122.7 | 123.3 | 0.4 | 12,240 | 3.67 | 0.56 | 2.48 | ||||||||||||||||
FS-ST53 | NYBoy | 281.0 | 281.6 | 0.5 | 562 | 0.29 | 0.20 | 0.23 | ||||||||||||||||
FS-ST60 | 10Vein | 104.3 | 112.5 | 5.3 | 566 | 0.25 | 4.51 | 0.19 | ||||||||||||||||
including | 105.0 | 106.7 | 1.1 | 1,969 | 0.87 | 11.91 | 0.67 | |||||||||||||||||
FS-ST61 | 10Vein | 124.7 | 132.3 | 3.8 | 518 | 0.11 | 10.98 | 0.11 | ||||||||||||||||
FS-ST62 | 10Vein | 103.0 | 105.6 | 1.3 | 332 | 0.02 | 14.12 | 0.04 | ||||||||||||||||
FS-ST63 | 10Vein | 66.8 | 67.1 | 0.2 | 1,083 | 0.20 | 24.40 | 0.20 | ||||||||||||||||
FS-ST64 | New | 178.5 | 179.6 | 1.1 | 319 | 0.21 | 1.01 | 0.16 | ||||||||||||||||
FS-ST64 | 10Vein | 183.6 | 184.3 | 0.6 | 403 | 0.02 | 15.63 | 0.05 | ||||||||||||||||
FS-ST65 | 10Vein | 97.7 | 98.6 | 0.6 | 193 | 0.10 | 0.33 | 0.07 | ||||||||||||||||
FS-ST66 | 10Vein | 139.5 | 140.7 | 0.9 | 684 | 0.02 | 23.12 | 0.08 | ||||||||||||||||
FS-ST67 | 10Vein | 139.0 | 139.8 | 0.8 | 1,173 | 0.11 | 42.40 | 0.17 | ||||||||||||||||
FS-ST69 | 10Vein | 123.2 | 123.9 | 0.5 | 1,894 | 0.73 | 26.37 | 0.59 | ||||||||||||||||
FS-ST69 | SYBoy | 203.2 | 203.6 | 0.3 | 617 | 0.19 | 0.08 | 0.16 | ||||||||||||||||
31-2501 | New | 127.9 | 129.4 | 1.2 | 2,359 | 0.60 | 0.02 | 0.54 | ||||||||||||||||
DDH | Vein | From (m) | To (m) | True Width (m) | Ag (g/t) | Cu % | Pb % | Sb % | ||||||||||||||||
31-2501 | New | 134.1 | 134.2 | 0.1 | 1,104 | 0.34 | 0.09 | 0.28 | ||||||||||||||||
FS-ST58 | 10Vein | 138.8 | 139.8 | 0.3 | 959 | 0.10 | 32.35 | 0.14 | ||||||||||||||||
FS-ST58 | NYBoy | 226.6 | 228.1 | 1.1 | 237 | 0.05 | 0.04 | 0.05 | ||||||||||||||||
FS-ST59 | 10Vein | 118.3 | 118.5 | 0.1 | 861 | 0.29 | 6.79 | 0.23 | ||||||||||||||||
FS-ST59 | NYBoy | 218.9 | 219.1 | 0.1 | 758 | 0.04 | 23.10 | 0.11 | ||||||||||||||||
FS-ST59 | SYBoy | 221.3 | 222.6 | 1.0 | 681 | 0.14 | 0.09 | 0.13 | ||||||||||||||||
FS-ST71 | 10Vein | 140.8 | 140.9 | 0.1 | 32,331 | 16.50 | 12.80 | 11.10 | ||||||||||||||||
FS-ST71-A | 10Vein | 140.3 | 140.5 | 0.2 | 5,417 | 2.73 | 0.41 | 2.08 | ||||||||||||||||

Sample ID | Easting | Northing | Silver (parts per million) | Lead (parts per million) | Zinc (parts per million) | Antimony (parts per million) | Copper (parts per million) | ||||||||||||||
PC-25F-019 | 560671.85 | 5259637.09 | 295 | 21,300 | 139,900 | 544 | 970 | ||||||||||||||
PC-25F-001 | 559929.66 | 5257953.36 | 145 | 17,200 | 191,800 | 255 | 787 | ||||||||||||||
PC-25F-014 | 560369.22 | 5259029.33 | 103 | 19,200 | 123,800 | 119 | 257 | ||||||||||||||
PC-25F-018 | 560671.85 | 5259637.09 | 96 | 20,200 | 36,000 | 177 | 255 | ||||||||||||||
PC-25F-028 | 560983.67 | 5259644.78 | 92.2 | 21,300 | 2,940 | 452 | 312 | ||||||||||||||
PC-25F-026 | 560753.99 | 5259852.46 | 90.6 | 19,700 | 142,400 | 169 | 218 | ||||||||||||||
Sample ID | Easting | Northing | Silver (parts per million) | Lead (parts per million) | Zinc (parts per million) | Antimony (parts per million) | Copper (parts per million) | ||||||||||||||
PC-25F-020 | 561924.43 | 5259310.1 | 88.8 | 17,800 | 72,300 | 132 | 589 | ||||||||||||||
RC-25F-039 | 590547.64 | 5256170.56 | 72.3 | 22,800 | 70 | 96.7 | 83.4 | ||||||||||||||
RC-25F-059 | 590773.44 | 5256288.1 | 69.8 | 20,600 | 12 | 74.8 | 160 | ||||||||||||||
PC-25F-041 | 563360.83 | 5258790.84 | 67 | 25,800 | 127,000 | 240 | 1,260 | ||||||||||||||
PC-25F-021 | 560689.45 | 5259828.45 | 66.9 | 19,400 | 116,900 | 113 | 459 | ||||||||||||||
RC-25F-029 | 593131.11 | 5255632.66 | 53 | 56.5 | 443 | 253 | 22,520 | ||||||||||||||
PC-25F-013 | 560528.93 | 5259251.05 | 52.3 | 23,800 | 140,400 | 115 | 553 | ||||||||||||||
RC-25F-054 | 591630.62 | 5256090.79 | 48.9 | 4,830 | 127 | 2,770 | 2,160 | ||||||||||||||
RC-25F-057 | 590773.44 | 5256288.1 | 37 | 20,000 | 61 | 47.3 | 20 | ||||||||||||||
RC-25F-050 | 590793.19 | 5256025.85 | 34.3 | 19,400 | 6,160 | 42.1 | 42.5 | ||||||||||||||
RC-25F-044 | 590712.65 | 5256050.72 | 31 | 19,300 | 749 | 73.6 | 150 | ||||||||||||||
PC-25F-015 | 560369.22 | 5259029.33 | 28.3 | 14,500 | 17,700 | 65.5 | 631 | ||||||||||||||
RC-25F-046 | 590712.65 | 5256050.72 | 23 | 9,100 | 77 | 109 | 499 | ||||||||||||||
PC-25F-027 | 560705.39 | 5259744.14 | 21.2 | 16,000 | 116,700 | 40.4 | 439 | ||||||||||||||
PC-25F-040 | 562860.8 | 5258833.25 | 20.4 | 23,300 | 26,000 | 44.4 | 946 | ||||||||||||||
PC-25F-024 | 560665.22 | 5259840.42 | 20 | 8,960 | 1,990 | 2,630 | 15,600 | ||||||||||||||
PC-25F-022 | 560694.07 | 5259818.49 | 17.6 | 21,000 | 16,700 | 51.3 | 689 | ||||||||||||||
PC-25F-034 | 558812.53 | 5260607.32 | 17.4 | 3,810 | 1,070 | 11.4 | 257 | ||||||||||||||
RC-25F-007 | 593284.14 | 5256014.49 | 15.4 | 17.8 | 19 | 40.3 | 3,360 | ||||||||||||||
RC-25F-035 | 590547.64 | 5256170.56 | 10.9 | 8,080 | 455 | 22.4 | 119 | ||||||||||||||
PC-25F-009 | 561374.44 | 5258948.64 | 10.4 | 637 | 158 | 23.1 | 21.1 | ||||||||||||||
PC-25F-038 | 558222.08 | 5261127.14 | 6.49 | 360 | 417 | 18.5 | 1,400 | ||||||||||||||
RC-25F-012 | 593415.47 | 5255935.1 | 6.33 | 217 | 38 | 44.6 | 23,400 | ||||||||||||||
PC-25F-039 | 562899.21 | 5258834.77 | 6.24 | 5,620 | 9,700 | 137 | 251 | ||||||||||||||
PC-25F-006 | 562318.42 | 5258890.81 | 4.67 | 4,470 | 8,820 | 13.2 | 634 | ||||||||||||||
RC-25F-042 | 590667.96 | 5256083.49 | 4.58 | 1,980 | 42 | 21.3 | 49.4 | ||||||||||||||
RC-25F-013 | 593415.47 | 5255935.1 | 4.29 | 39.1 | 27 | 10 | 30,700 | ||||||||||||||
RC-25F-010 | 593284.14 | 5256014.49 | 2.81 | 310 | 53 | 16 | 4,750 | ||||||||||||||
RC-25F-065 | 591916.33 | 5256084.14 | 1.99 | 340 | 21 | 150 | 66.4 | ||||||||||||||
RC-25F-055 | 590773.44 | 5256288.1 | 1.94 | 98.4 | 60 | 549 | 1,290 | ||||||||||||||
RC-25F-061 | 590773.44 | 5256288.1 | 1.6 | 463 | 42 | 10.2 | 25.7 | ||||||||||||||
RC-25F-009 | 593284.14 | 5256014.49 | 1.48 | 189 | 39 | 8.3 | 1,770 | ||||||||||||||
RC-25F-011 | 593415.47 | 5255935.1 | 1.2 | 6.8 | 20 | 2.55 | 5,580 | ||||||||||||||
RC-25F-060 | 592301.54 | 5256075.41 | 0.99 | 475 | 53 | 4.44 | 139 | ||||||||||||||
RC-25F-002 | 593006.07 | 5256175.59 | 0.99 | 41.3 | 24 | 4.91 | 946 | ||||||||||||||
RC-25F-001 | 593006.07 | 5256175.59 | 0.94 | 12.1 | 20 | 32.3 | 277 | ||||||||||||||
RC-25F-062 | 592301.54 | 5256075.41 | 0.82 | 149 | 36 | 5.79 | 139 | ||||||||||||||
RC-25F-051 | 590293.19 | 5256178.64 | 0.49 | 119 | 41 | 4.91 | 17.3 | ||||||||||||||
RC-25F-052 | 591632.57 | 5256106.05 | 0.4 | 213 | 48 | 2.01 | 10.7 | ||||||||||||||
RC-25F-040 | 590666.94 | 5256149.39 | 0.35 | 122 | 11 | 1.91 | 11.5 | ||||||||||||||
RC-25F-063 | 592243.17 | 5256104.4 | 0.31 | 91.5 | 35 | 4.18 | 138 | ||||||||||||||
RC-25F-064 | 591916.33 | 5256084.14 | 0.27 | 61.8 | 45 | 3.16 | 11.2 | ||||||||||||||
RC-25F-058 | 591674.23 | 5255973.2 | 0.26 | 86.8 | 11 | 4.75 | 16.6 | ||||||||||||||
RC-25F-043 | 590458.65 | 5256059.13 | 0.25 | 102 | 35 | 1.96 | 13.3 | ||||||||||||||
SS-25F-001 | 570660.82 | 5257866.23 | 0.16 | 43.8 | 34 | 1.82 | 28.9 | ||||||||||||||
SS-25F-006 | 570244.38 | 5256895.33 | 0.11 | 98.7 | 196 | 9.48 | 28.9 | ||||||||||||||
SS-25F-003 | 570350.62 | 5257150.03 | 0.11 | 86.5 | 292 | 1.03 | 4.8 | ||||||||||||||
SS-25F-002 | 570350.62 | 5257150.03 | 0.11 | 47.8 | 59 | 1.12 | 10.8 | ||||||||||||||
SS-25F-011 | 574186.94 | 5257650.84 | 0.11 | 43.4 | 216 | 0.65 | 6.5 | ||||||||||||||
Sample ID | Easting | Northing | Silver (parts per million) | Lead (parts per million) | Zinc (parts per million) | Antimony (parts per million) | Copper (parts per million) | ||||||||||||||
SS-25F-005 | 570244.91 | 5256914.23 | 0.1 | 31.2 | 92 | 0.92 | 3.5 | ||||||||||||||
SS-25F-007 | 570811.32 | 5258820.61 | 0.09 | 47.2 | 22 | 14.4 | 89.8 | ||||||||||||||
SS-25F-004 | 570405.52 | 5257222.94 | 0.09 | 40 | 85 | 0.96 | 10.5 | ||||||||||||||
SS-25F-008 | 570797.9 | 5258808.22 | 0.08 | 16.5 | 4 | 1.44 | 6 | ||||||||||||||
SS-25F-020 | 566840.63 | 5256340.9 | 0.05 | 23.5 | 18 | 0.63 | 8 | ||||||||||||||
Sample ID | Easting | Northing | Silver (parts per million) | Lead (parts per million) | Zinc (parts per million) | Antimony (parts per million) | Copper (parts per million) | ||||||||||||||
PC-0846 | 563574.0289 | 5258427.063 | 19.6 | 10,000 | 2,440 | 32.5 | 195 | ||||||||||||||
RC-300 | 590172.4141 | 5256438.001 | 3.52 | 5,190 | 466 | 21.5 | 65.4 | ||||||||||||||
RC-0957 | 586154.467 | 5256547.968 | 2.75 | 43.7 | 106 | 1.37 | 28.8 | ||||||||||||||
RC-930 | 585631.1052 | 5255304.231 | 2.41 | 23.2 | 76 | 0.025 | 28.9 | ||||||||||||||
PC-0682 | 563596.3208 | 5257760.313 | 2.08 | 27.1 | 78 | 0.76 | 21 | ||||||||||||||
RC-301 | 590212.1006 | 5256480.186 | 2.06 | 742 | 276 | 2.01 | 24.5 | ||||||||||||||
RC-865 | 584858.0767 | 5254739.211 | 1.99 | 166 | 71 | 1.41 | 24.2 | ||||||||||||||
RC-856 | 585236.1042 | 5254512.154 | 1.83 | 217 | 57 | 8.34 | 28 | ||||||||||||||
RC-206 | 591265.6438 | 5256059.526 | 1.81 | 3,250 | 69 | 10.5 | 54.8 | ||||||||||||||
RC-861D | 585002.1804 | 5254599.462 | 1.74 | 148 | 66 | 3.14 | 26.6 | ||||||||||||||
RC-861 | 585002.1804 | 5254599.462 | 1.69 | 152 | 68 | 3.21 | 27 | ||||||||||||||
RC-862 | 584959.2593 | 5254626.185 | 1.62 | 189 | 92 | 2.63 | 24 | ||||||||||||||
RC-0815 | 587097.3311 | 5253901.234 | 1.59 | 63.4 | 71 | 0.025 | 25.1 | ||||||||||||||
RC-929 | 585608.6671 | 5255260.664 | 1.54 | 36 | 175 | 0.37 | 38.3 | ||||||||||||||
RC-0961 | 586193.6983 | 5256745.96 | 1.52 | 173 | 183 | 3.1 | 490 | ||||||||||||||
PC-0785 | 562082.4909 | 5258620.957 | 1.5 | 911 | 1,440 | 6.27 | 73.8 | ||||||||||||||
RC-0901 | 584894.2596 | 5256385.741 | 1.46 | 40.4 | 92 | 1.46 | 28.5 | ||||||||||||||
RC-0903 | 584908.9314 | 5256486.662 | 1.42 | 99.4 | 131 | 2.11 | 151 | ||||||||||||||
RC-118 | 591340.9916 | 5256754.673 | 1.42 | 76.3 | 142 | 0.63 | 43 | ||||||||||||||
PC-0207D | 562112.4262 | 5259117.431 | 1.38 | 955 | 406 | 3.48 | 133 | ||||||||||||||
RC-0105 | 591645.314 | 5256062.226 | 1.38 | 542 | 65 | 345 | 493 | ||||||||||||||
RC-0902 | 584901.8136 | 5256436.761 | 1.34 | 123 | 91 | 2.96 | 29.6 | ||||||||||||||
PC-0207 | 562112.4262 | 5259117.431 | 1.17 | 763 | 337 | 2.42 | 104 | ||||||||||||||
RC-299 | 590138.5775 | 5256402.688 | 1.13 | 746 | 149 | 1.65 | 26.6 | ||||||||||||||
RC-1079 | 584749.4453 | 5257177.194 | 1.08 | 185 | 153 | 0.025 | 19.5 | ||||||||||||||
RC-1078 | 584780.0774 | 5257138.843 | 1.07 | 320 | 186 | 0.2 | 25.1 | ||||||||||||||
RC-207 | 591263.8037 | 5256105.073 | 1.03 | 846 | 87 | 1.99 | 29.7 | ||||||||||||||
RC-0132 | 591638.1656 | 5256215.627 | 0.97 | 202 | 81 | 0.81 | 38.6 | ||||||||||||||
PC-0023 | 561272.967 | 5259411.926 | 0.96 | 552 | 548 | 4.89 | 63.2 | ||||||||||||||
RC-0904 | 584914.5015 | 5256534.095 | 0.91 | 227 | 117 | 1.69 | 21.1 | ||||||||||||||
PC-0530 | 559055.9076 | 5260114.535 | 0.9 | 86.2 | 300 | 1.69 | 91.4 | ||||||||||||||
RC-0107 | 591597.0507 | 5256275.011 | 0.89 | 186 | 203 | 0.69 | 30.9 | ||||||||||||||
PC-0847 | 563567.6878 | 5258483.79 | 0.87 | 411 | 320 | 1.21 | 24.9 | ||||||||||||||
PC-0002 | 561351.5875 | 5260452.853 | 0.79 | 371 | 156 | 1.11 | 37.9 | ||||||||||||||
RC-208 | 591259.4407 | 5256157.695 | 0.74 | 404 | 133 | 1.3 | 25.6 | ||||||||||||||
PC-0783 | 562146.162 | 5258699.211 | 0.74 | 74.3 | 178 | 1.67 | 45.2 | ||||||||||||||
PC-0003 | 561362.5668 | 5260404.175 | 0.68 | 187 | 141 | 0.73 | 29.6 | ||||||||||||||
PC-0206 | 562133.7382 | 5259159.326 | 0.58 | 881 | 253 | 1.72 | 41 | ||||||||||||||
SU-0823 | -12914749.3 | 6020108.887 | 0.56 | 157 | 106 | 0.61 | 17.2 | ||||||||||||||
Sample ID | Easting | Northing | Silver (parts per million) | Lead (parts per million) | Zinc (parts per million) | Antimony (parts per million) | Copper (parts per million) | ||||||||||||||
PC-1055 | 560858.9566 | 5258825.325 | 0.54 | 232 | 147 | 0.3 | 16 | ||||||||||||||
PC-1056 | 560805.4094 | 5258808.432 | 0.51 | 470 | 165 | 0.9 | 20.3 | ||||||||||||||
PC-0959 | 558880.7164 | 5259193.132 | 0.51 | 85.4 | 164 | 0.98 | 20.2 | ||||||||||||||
SU-0796 | -12914309.3 | 6018557.787 | 0.5 | 20.8 | 65 | 0.26 | 21.3 | ||||||||||||||
SU-0797 | -12914332 | 6018486.337 | 0.5 | 19.4 | 48 | 0.33 | 20.5 | ||||||||||||||
SU-0670 | -12918585.3 | 6019370.481 | 0.49 | 23 | 43 | 1.76 | 21.3 | ||||||||||||||
SU-0987 | -12923455.9 | 6020142.514 | 0.44 | 35.6 | 61 | 0.36 | 34.1 | ||||||||||||||
SU-0811 | -12914237.1 | 6019388.799 | 0.43 | 34.9 | 93 | 0.51 | 47.8 | ||||||||||||||
SU-090 | -12922840.9 | 6018878.782 | 0.42 | 20.4 | 66 | 0.025 | 18.3 | ||||||||||||||
SU-0815 | -12914454.8 | 6019595.175 | 0.4 | 44.4 | 224 | 0.76 | 19.6 | ||||||||||||||
SU-0810 | -12914182.7 | 6019337.205 | 0.4 | 27.8 | 115 | 0.26 | 26.2 | ||||||||||||||
SU-0672 | -12918712.2 | 6019450.403 | 0.4 | 12.6 | 50 | 1.69 | 17.3 | ||||||||||||||
SU-0683 | -12919357.9 | 6020120.1 | 0.4 | 8.7 | 47 | 0.64 | 16 | ||||||||||||||
PC-0254 | 561315.6308 | 5260556.288 | 0.39 | 955 | 182 | 2.6 | 52.3 | ||||||||||||||
PC-1054 | 560897.6127 | 5258854.068 | 0.39 | 389 | 193 | 2.13 | 24.2 | ||||||||||||||
SU-0822 | -12914718 | 6020040.725 | 0.39 | 68.9 | 251 | 1.01 | 15.7 | ||||||||||||||
SU-0994 | -12921429.2 | 6020811.87 | 0.39 | 36.4 | 97 | 0.36 | 18.3 | ||||||||||||||
SU-0989 | -12923475 | 6020291.296 | 0.39 | 31.4 | 79 | 0.36 | 18.7 | ||||||||||||||
SU-1007 | -12922167.5 | 6021324.612 | 0.38 | 86.7 | 444 | 0.59 | 15.5 | ||||||||||||||
SU-0972 | -12923304.8 | 6019031.472 | 0.38 | 76.8 | 122 | 1.66 | 31.5 | ||||||||||||||
RC-0138 | 591733.4228 | 5256507.579 | 0.36 | 300 | 74 | 2.78 | 28.4 | ||||||||||||||
RC-1144 | 595391.6084 | 5255904.227 | 0.35 | 378 | 84 | 0.72 | 33.3 | ||||||||||||||
RC-76 | 592904.2729 | 5257303.26 | 0.34 | 244 | 66 | 0.5 | 53.7 | ||||||||||||||
SU-0443 | -12916144.3 | 6017986.919 | 0.32 | 114 | 168 | 1.81 | 26.9 | ||||||||||||||
SU-0601 | -12918310 | 6021458.113 | 0.3 | 107 | 177 | 27.2 | 93.6 | ||||||||||||||
SU-0820 | -12914655.4 | 6019904.4 | 0.25 | 158 | 388 | 0.8 | 16.8 | ||||||||||||||
SU-0819 | -12914624.1 | 6019836.238 | 0.24 | 220 | 570 | 0.55 | 12.2 | ||||||||||||||
PC-0060 | 560276.2439 | 5259486.225 | 0.22 | 488 | 223 | 1.6 | 50.4 | ||||||||||||||
SU-1002 | -12921859.5 | 6021111.378 | 0.21 | 170 | 806 | 2.27 | 16.8 | ||||||||||||||
SU-0377 | -12919182.6 | 6018943.212 | 0.21 | 155 | 226 | 1.24 | 27.8 | ||||||||||||||
PC-0104 | 559428.1053 | 5260308.462 | 0.2 | 532 | 188 | 2.64 | 43.3 | ||||||||||||||
SU-0844 | -12914894.6 | 6021522.101 | 0.2 | 105 | 98 | 1.29 | 18.5 | ||||||||||||||
SU-1008 | -12916023.3 | 6019588.25 | 0.17 | 128 | 586 | 1.66 | 14.9 | ||||||||||||||
RC-1039 | 586370.5661 | 5257595.548 | 0.16 | 207 | 153 | 1.45 | 13.9 | ||||||||||||||
SU-0556 | -12914885.8 | 6016923.507 | 0.16 | 161 | 330 | 0.68 | 26.6 | ||||||||||||||
SU-0902 | -12921478.9 | 6017560.967 | 0.15 | 139 | 356 | 0.45 | 22.5 | ||||||||||||||
SU-0901 | -12921551.2 | 6017541.729 | 0.15 | 109 | 231 | 0.67 | 22.7 | ||||||||||||||
SU-0900 | -12921626.2 | 6017542.816 | 0.11 | 227 | 236 | 0.3 | 17.3 | ||||||||||||||
SU-0892 | -12922224.2 | 6017574.345 | 0.1 | 130 | 395 | 0.56 | 12.9 | ||||||||||||||
PC-0367 | 558192.0515 | 5260074.563 | 0.06 | 447 | 111 | 0.23 | 41.8 | ||||||||||||||
SU-0201 | -12920625.2 | 6018407.185 | 0.02 | 136 | 399 | 0.025 | 22.9 | ||||||||||||||




(1) | Source: Company Filings. |
(2) | Top 15 highest grade active primary silver assets globally excluding Russia. Includes projects with contained Measured Mineral Resources and Indicated Mineral Resources of at least 45 million ounces of silver and contained Inferred Mineral Resources of at least 5 million ounces of silver. |
(3) | Measured Mineral Resources and Indicated Mineral Resources are inclusive of Mineral Reserves where applicable. Shown on a silver basis only (only illustrates silver grams per tonne of mineralized material, or ore, where applicable; excludes other commodities that also may be present). |

(1) | Source: S&P Capital IQ Pro. |
(2) | Based on global (excluding Russia) 2024 actual cost curve as provided by S&P Global. |
(3) | Includes all mines with reported silver production in the calendar year 2024, excluding operations with less than 500,000 ounces of silver production. |
(4) | Figures are displayed on a co-product basis and are calculated by S&P Global in which costs are shared according to revenue value splits of the metals in each product. |
Base Case(1)(2) | Indicated Only Case(1) | |||||||||||||||||
Variance | Silver Price | NPV5% | IRR | Silver Price | NPV5% | IRR | ||||||||||||
(%) | ($/oz) | ($ in millions) | (%) | ($/oz) | ($ in millions) | (%) | ||||||||||||
100% | $46.36 | $1,434 | 38.3% | $46.36 | $270 | 21.1% | ||||||||||||
130% | $60.27 | $2,173 | 49.0% | $60.27 | $524 | 31.7% | ||||||||||||
173% | $80.00 | $3,220 | 61.5% | $80.00 | $878 | 43.2% | ||||||||||||
(1) | Base Case assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources. Indicated Only Case assumes the mining of only Indicated Mineral Resources and is shown for illustrative purposes only in accordance with Subpart 1302(d)(4) of Regulation S-K. |
(2) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. There is no certainty that this economic assessment will be realized. |
• | Complete infill drilling, a Feasibility Study and detailed engineering for the Sunshine Mine. In 2026 and 2027, we plan to complete infill drilling and engineering designs for the remaining required mine infrastructure and processing facilities. We anticipate this will result in the completion of a Feasibility Study in early 2027 that will combine the technical, economic and risk analyses required to support a final investment decision. We expect these steps will enable us to move to construction with a clear, optimized plan. |
• | Complete a Feasibility Study and detailed engineering for the development of the Sunshine Antimony Plant and complete a Feasibility Study for the refurbishment, construction and restart of the Sunshine Silver/Copper Refinery. Subject to technical evaluation, we plan to leverage our existing permits to accelerate the design and potential construction of a new antimony refinery – the Sunshine Antimony Plant – and to refurbish the existing Sunshine Silver/Copper Refinery. According to the trajectorE Report, it would cost approximately $90 million to refurbish the Sunshine Silver/Copper Refinery and, assuming production of 30,000 ounces of silver per day and 95% utilization, the Sunshine Silver/Copper Refinery would have the nameplate capacity to produce approximately 10 million ounces of silver per year. We anticipate that these facilities will enable us to refine concentrates on-site, improving margins and reducing reliance on downstream supply chains. Additionally, we expect that the development of the Sunshine Antimony Plant would provide sufficient capacity to process any antimony we produce as well as third-party antimony feed, enabling us to become a critical minerals production hub and potentially the largest producer of finished, refined antimony in the United States. |
• | Complete construction of the Sunshine Complex and deliver initial production at a competitive capital intensity. We plan to commence mill construction and other key infrastructure upgrades in 2027, and we expect to deliver initial production by the end of 2028. Utilizing our substantial installed infrastructure base, including underground mine infrastructure in which we have invested over the last 15 years, we target achieving a compelling capital intensity for our restart project. |
• | Execute on a mine plan that delivers compelling production and cost performance. The Base Case of the Sunshine Technical Report Summary, which assumes the mining of both Indicated Mineral Resources and |
• | Conduct exploration activities near the Sunshine Mine and across the broader land package. We intend to ramp up our exploration activities to identify new mineralized zones in and around the Sunshine Mine, including the Upper Country, down-dip and horizontal extensions of current veins which are open at depth and underexplored “gaps” in the primary six-mile strike length corridor of the Sunshine Mine Core Area, as well as other targets within our highly prospective and newly consolidated district-scale land package around the Sunshine Mine. These activities will seek to uncover new, high-grade silver and antimony deposits that can support expanded production scale and/or extend mine life. Consistent with Scout’s recommended roadmap, our exploration planning contemplates systematic sampling, mapping and geochemistry along with an approximately 15,000-meter surface drill program in 2026 for testing target areas on our land package, including the Pine Creek and Rock Creek areas. For the 2026 field season, we plan to spend approximately $10 million for the planned exploration of the broader land package. |
• | Maintain focus on industry-leading safety standards and strong track record of environmental management and community engagement. We strive to execute our exploration, development and mine plan while holding safety as a top priority through rigorous protocols. Our goal is to combine operational excellence with a culture of safety to deliver reliable performance on development, production, cost and safety over the long term. We are also focused on environmental initiatives and community relations in every aspect of our operations. Through our longstanding commitment to environmental compliance, partnerships with government agencies, and investments into zero-liquid-discharge water technologies, tailings rehabilitation, and modernized environmental systems, we remain committed to the protection of our neighboring communities. Additionally, we plan to continue to cultivate positive relationships with local stakeholders including residents, indigenous groups such as the Coeur d’Alene Tribe, and mining service vendors. |
• | Identify and pursue other growth opportunities. We will continue to evaluate value-enhancing growth initiatives, with a focus on projects or partnerships that align with our core competencies. Given our management team’s and Board’s strong track record in exploration, development and mergers and acquisitions, such initiatives may include the pursuit of acquisitions of similarly attractive silver and critical minerals-focused projects or other business combinations. |
Classification | Tonnage (kst)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | Ag Grade (opt)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | Contained Ag Metal (koz)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | ||||||
Measured | — | — | — | ||||||
Indicated | 3,485 | 29.8 | 103,915 | ||||||
Measured & Indicated | 3,485 | 29.8 | 103,915 | ||||||
Inferred(9) | 7,061 | 22.6 | 159,847 | ||||||
(1) | The definitions for Mineral Resources in S-K 1300, which are consistent with the classification scheme under the Committee for Reserves International Reporting Standards, were followed for the classification of Mineral Resources. |
(2) | All measurements are U.S. standard units. |
(3) | Mineable stope optimization volume constrained resources with reasonable prospects for economic extraction are stated as contained within vein estimation domains defined by a cut-off grade of 8.8 opt Ag. The cut-off grade and mineable stope optimization are based on the assumed silver price of $23.50 per ounce and operating cost assumptions, as follows: mining cost of $110.00 per ton, processing cost of $20.85 per ton, general and administrative cost of $7.93 per ton, antimony plant for silver concentrate cost of $14.55 per ton, refining for silver concentrate cost of $16.13 per ton and tailings storage cost of $4.27 per ton. See the table under “The Sunshine Complex—Mineral Resource Estimates.” |
(4) | Mineable stope optimization volumes are 9 feet high, 30 feet long, and minimum of 3 feet wide and are flagged by the individual modeled vein volumes. An unplanned mining dilution of 5% is applied for reporting. |
(5) | All Mineral Resources are based on a data cut-off date of November 28, 2023, estimated in situ and reported as diluted within mineable stope optimization volume. |
(6) | Average bulk density was assigned as 3.02 grams per cubic centimeter (g/cm3) for veins and 2.82 g/cm3 for waste. The equivalent densities in Imperial units are 0.0943 tons per cubic foot (st/ft3) for veins and 0.088 st/ft3 for waste. |
(7) | Total metallurgical recovery was assigned at 93% from metallurgical test work and history of mining production. |
(8) | Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources will be converted into Mineral Reserves in the future. The estimate of Mineral Resources may be materially affected by environmental permitting, legal, title, taxation, socio-political, marketing or other relevant issues. |
(9) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. |
(10) | All quantities are rounded to the appropriate number of significant figures; consequently, sums may not add up due to rounding. |
(11) | The Sunshine Mine is 100% attributable to SOP. |

Property | Owner | Status | Claims | |||||||||||
Patented | Unpatented | |||||||||||||
Sunshine Mine and Core Area | ||||||||||||||
Sunshine Mine Core Area | SOP | Owned | 165 | 456 | ||||||||||
Metropolitan | Metropolitan | Leased | 2 | 50 | ||||||||||
Chester, Bismark, Mineral Mountain | Chester | Leased | 13 | 0 | ||||||||||
ALSM | ASMC | Leased | 0 | 21 | ||||||||||
Total | 180 | 527 | ||||||||||||
Coeur d’Alene Mining District | ||||||||||||||
CDA Properties | SOP | Owned | 70 | 331 | ||||||||||
Rock Creek | RCMC | Leased | 1 | 118 | ||||||||||
Total | 71 | 449 | ||||||||||||
Lakeview Mining District (Bonner County, Idaho) | ||||||||||||||
Falls Creek | SOP | Owned | 0 | 90 | ||||||||||
Leased | 0 | 0 | ||||||||||||
Total | 0 | 90 | ||||||||||||

Mining cost | $110.00 per ton | ||
Processing cost | $20.85 per ton | ||
General and administrative cost | $7.93 per ton | ||
Antimony plant cost for silver concentrate | $14.55 per ton | ||
Refining cost for silver concentrate | $16.13 per ton | ||
Tailings storage cost | $4.27 per ton | ||
Silver price | $23.50 per ounce | ||
Silver recovery (milling stage) | 97% | ||
Silver recovery (chemical processing stage) | 96% | ||
Silver recovery (total metallurgical recovery) | 93% | ||
Silver payability | 95% | ||
Mining dilution | 5% | ||
Classification | Tonnage (kst)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | Ag Grade (opt)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | Contained Ag Metal (koz)(1)(2)(3)(4)(5)(6)(7)(8)(10)(11) | ||||||
Measured | — | — | — | ||||||
Indicated | 3,485 | 29.8 | 103,915 | ||||||
Measured & Indicated | 3,485 | 29.8 | 103,915 | ||||||
Inferred(9) | 7,061 | 22.6 | 159,847 | ||||||
(1) | The definitions for Mineral Resources in S-K 1300, which are consistent with the classification scheme under the Committee for Reserves International Reporting Standards, were followed for the classification of Mineral Resources. |
(2) | All measurements are U.S. standard units. |
(3) | Mineable stope optimization volume constrained resources with reasonable prospects for economic extraction are stated as contained within vein estimation domains defined by a cut-off grade of 8.8 opt Ag. The cut-off grade and mineable stope optimization are based on the assumed silver price of $23.50 per ounce and operating cost assumptions, as follows: mining cost of $110.00 per ton, processing cost of $20.85 per ton, general and administrative cost of $7.93 per ton, antimony plant for silver concentrate cost of $14.55 per ton, refining for silver concentrate cost of $16.13 per ton and tailings storage cost of $4.27 per ton. See the table under “The Sunshine Complex—Mineral Resource Estimates.” |
(4) | Mineable stope optimization volumes are 9 feet high, 30 feet long, and minimum of 3 feet wide and are flagged by the individual modeled vein volumes. An unplanned mining dilution of 5% is applied for reporting. |
(5) | All Mineral Resources are based on a data cut-off date of November 28, 2023, estimated in situ and reported as diluted within mineable stope optimization volume. |
(6) | Average bulk density was assigned as 3.02 grams per cubic centimeter (g/cm3) for veins and 2.82 g/cm3 for waste. The equivalent densities in Imperial units are 0.0943 tons per cubic foot (st/ft3) for veins and 0.088 st/ft3 for waste. |
(7) | Total metallurgical recovery was assigned at 93% from metallurgical test work and history of mining production. |
(8) | Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources will be converted into Mineral Reserves in the future. The estimate of Mineral Resources may be materially affected by environmental permitting, legal, title, taxation, socio-political, marketing or other relevant issues. |
(9) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. |
(10) | All quantities are rounded to the appropriate number of significant figures; consequently, sums may not add up due to rounding. |
(11) | The Sunshine Mine is 100% attributable to SOP. |
Area | Initial | Sustaining | Total | ||||||
Mine Total | 167.0 | 494.4 | 661.4 | ||||||
Plant and Surface Total | 57.0 | 44.6 | 101.6 | ||||||
Mine, Plant and Surface | 224.0 | 539.0 | 763.1 | ||||||
Closure | — | 21.2 | 21.2 | ||||||
Contingency | 62.9 | — | 62.9 | ||||||
Grand Total | 286.9 | 560.2 | 847.2 | ||||||
Year - 3 | Year - 2 | Year − 1 | Total | |||||||||
Mine Total | 55.5 | 64.1 | 47.4 | 167.0 | ||||||||
Plant and Surface Total | 0.7 | 22.5 | 33.8 | 57.0 | ||||||||
Mine, Plant and Surface | 56.1 | 86.6 | 81.3 | 224.0 | ||||||||
Contingency | 16.6 | 24.4 | 21.9 | 62.9 | ||||||||
Grand Total | 72.8 | 111.0 | 103.2 | 286.9 | ||||||||
Total | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Years 6-15 | Years 16-24 | |||||||||||||||||
Total Capital Expenditure | 560.2 | 30.9 | 34.4 | 36.1 | 25.2 | 15.3 | 235.2 | 183.1 | ||||||||||||||||
Area | Initial | Sustaining | Total | ||||||
Mine Total | 133.8 | 225.1 | 358.9 | ||||||
Plant and Surface Total | 57.0 | 19.0 | 76.1 | ||||||
Mine, Plant and Surface | 190.8 | 244.1 | 434.9 | ||||||
Closure | — | 21.2 | 21.2 | ||||||
Contingency | 48.7 | — | 48.7 | ||||||
Grand Total | 239.6 | 265.3 | 504.9 | ||||||
Area | Life of Mine Average Unit Costs ($ per ton processed) | Total Life of Mine Unit Costs ($ in millions) | ||||
Mine Services and Technical | 73.84 | 580.8 | ||||
Mining | 64.45 | 507.0 | ||||
Ore Sorter | 0.51 | 4.0 | ||||
Processing | 16.22 | 127.6 | ||||
Tailings Storage | 0.75 | 5.9 | ||||
General and Administrative | 25.62 | 201.5 | ||||
Total Operating Cost | 181.38 | 1,426.8 | ||||
Area | Life of Mine Average Unit Costs ($ per ton processed) | Total Life of Mine Unit Costs ($ in millions) | ||||
Mine Services and Technical | 141.98 | 212.2 | ||||
Mining | 63.66 | 95.2 | ||||
Ore Sorter | ||||||
Processing | 27.24 | 40.7 | ||||
Tailings Storage | 1.07 | 1.6 | ||||
General and Administrative | 51.14 | 76.5 | ||||
Total Operating Cost | 285.10 | 426.3 | ||||
Base Case(3) | Indicated Only Case | |||||
Mine Life | 24 Years | 10 Years | ||||
Production Metrics | ||||||
Mineable Material | 7.9 M tons | 1.5 M tons | ||||
Production Rate | 864 tons per day | 430 tons per day | ||||
Avg. Mined Grade (LOM) | 19.0 opt Ag | 25.2 opt Ag | ||||
Ag Recovery | 95.8% | 97% | ||||
Ag Contained Production (Total | Avg.) | 150 Moz Ag | 6.2 Moz Ag | 38 Moz Ag | 3.8 Moz Ag | ||||
Ag Payable Production (Total | Avg.) | 139 Moz Ag | 5.8 Moz Ag | 35 Moz Ag | 3.5 Moz Ag | ||||
Cost Metrics | ||||||
Site Operating Costs | $181.38/ton processed | $285.10/ton processed | ||||
Mining | $138.29/ton processed | $205.64/ton processed | ||||
Processing | $16.73/ton processed | $27.24/ton processed | ||||
G&A & Tailings | $26.37/ton processed | $52.21/ton processed | ||||
Initial Capital | $286.9 M | $239.6 M | ||||
Sustaining Capital (incl. closure) | $560.2 M | $265.3 M | ||||
AISC | $18.81/oz Ag | $24.06/oz Ag | ||||
Financial Metrics(4) | ||||||
Revenue (LOM | Avg. Annual) | $6,437M | $268M | $1,640M | $164M | ||||
EBITDA (LOM | Avg. Annual) | $4,378M | $182M | $1,054M | $105M | ||||
Operating Cash Flow (LOM | Avg. Annual) | $3,681M | $153M | $966M | $97M | ||||
After-tax NPV5% | IRR | $1,434M | 38.3% | $270M | 21.1% | ||||
(1) | Base Case assumes the mining of both Indicated Mineral Resources and Inferred Mineral Resources. Indicated Only Case assumes the mining of only Indicated Mineral Resources and is shown for illustrative purposes only in accordance with Subpart 1302(d)(4) of Regulation S-K. |
(2) | Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors to evaluate economic viability. There is no certainty that this economic assessment will be realized. |
(3) | Approximately 74% of the tonnage and approximately 68% of the contained silver in the Base Case mine life is Inferred Mineral Resources. Inferred Mineral Resources are considered geologically speculative and are based on limited geological evidence and sampling. High geological uncertainty prevents the application of technical and economic factors that would enable them to be categorized as Mineral Reserves. |
(4) | Based on a constant silver price of $46.36/oz Ag in all years of the economic analysis. |
• | acquired additional land, infrastructure, mining claims and surface rights, including the Sunshine Tailings Storage Facility and the Sunshine Silver/Copper Refinery; |
• | repaired and updated surface facilities and equipment, including the hoists, the Jewell Shaft, the electrical grid and related switch gear, the compressed air system and modernized the underground pumping systems; |
• | installed a 1 megawatt emergency back-up generator; |
• | acquired and installed an emergency personnel egress hoist; |
• | performed ongoing repairs and upgrades to the Jewell Shaft electrical shaft signal; |
• | installed a new 13.2 kilovolt-ampere substation, transformers and power distribution on the 3100-Level, which services all levels down the Jewell Shaft; |
• | installed a new main water intake system for mining and milling operations; |
• | completed repairs and improvements to the Silver Summit headframe and ConSil Mine; |
• | completed underground rehabilitation of existing mine development as well as new mine underground development; |
• | maintained the Silver Summit hoist and completed work to enable rehabilitation of the Silver Summit Shaft; |
• | re-established and modernized utility services to the Sunshine Mine and Sterling mine ramp systems, enabling commencement of improvements required for electrification, ventilation and re-access to mining blocks; |
• | purchased mobile mining fleet consisting of five vehicles (2 load-haul-dumps, 2 trucks and 1 Jumbo), and purchased auxiliary equipment and light vehicles; |
• | advanced the excavation of the Sterling mine ramp to access upper-level mineralized zones for future mining; |
• | designed a new development plan to re-establish access in the upper and lower Sunshine Mine levels for exploration and development; |
• | developed a comprehensive drill hole database for the entire deposit and created a three-dimensional model of the Mineral Resources; |
• | acquired additional mineral rights in the near vicinity of the Sunshine Mine Core Area; |
• | defined additional Mineral Resources through surface and underground exploration programs; |
• | completed drilling that totaled 85.1 kilometers of core in 225 drill holes; |
• | completed a Class 5 Study for the Sunshine Antimony Plant; |
• | completed a Class V Estimate for the refurbishment, construction and restart of the Sunshine Silver/Copper Refinery; |
• | completed an Initial Assessment in accordance with S-K 1300; |
• | completed an exploration desktop study and surface fieldwork program across our land package; and |
• | prepared an exploration plan and proposed budget consistent with Scout’s recommended roadmap. |

(1) | Recently transferred NPDES Permit. |
(2) | Contemplated to be modified for the conversion to a dry stack tailings storage facility. |
Name | Age | Position | ||||
Heather White | 53 | Director and Chief Executive Officer | ||||
André van Niekerk | 49 | Chief Financial Officer | ||||
Michelle Shepston | 51 | General Counsel and Secretary | ||||
Thomas S. Kaplan | 63 | Chairman of the Board of Directors | ||||
Nathan Ebeling | 52 | Director | ||||
Anna El-Erian | 60 | Director | ||||
Ali Reza Erfan | 60 | Director | ||||
Douglas Groh | 70 | Director | ||||
Daniel Muñiz Quintanilla | 52 | Director | ||||
Lawrence Radford | 65 | Director | ||||
Paul H. Zink | 71 | Director | ||||
• | Heather White, Chief Executive Officer |
• | André van Niekerk, Chief Financial Officer |
• | Michelle Shepston, General Counsel |
Name and Principal Position | Year | Salary ($)(1) | Bonus ($) | Stock Awards ($) | Stock Option Awards ($)(2) | Non-Equity Incentive Plan Compensation ($) | All Other Compensation ($)(3) | Total ($) | ||||||||||||||||
Heather White(4) Chief Executive Officer | 2025 | 288,750 | 180,000 | — | 3,774,540 | — | — | 4,243,290 | ||||||||||||||||
André van Niekerk(5) Chief Financial Officer | 2025 | 138,306 | — | — | 3,431,400 | — | 84,041 | 3,653,747 | ||||||||||||||||
Michelle Shepston(6) General Counsel | 2025 | 13,125 | — | — | 1,665,300 | — | — | 1,678,425 | ||||||||||||||||
(1) | For Ms. White and Mr. van Niekerk, the amounts in this column represent the total monthly consulting fees paid to each NEO for 2025. |
(2) | The amounts reported in this column represent the aggregate grant-date fair value of stock option awards granted during the year ended December 31, 2025, computed in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 718 (“ASC Topic 718”). The assumptions used in calculating the grant date fair value of the stock options are set forth in the notes to our audited consolidated financial statements included elsewhere in this prospectus. This calculation does not give effect to any estimate of forfeitures related to service-based vesting and assumes that the NEOs will perform the requisite service for the award to vest in full. |
(3) | The amount in this column represents Mr. van Niekerk’s 2025 annual consulting fee pursuant to the van Niekerk Consulting Agreement (as defined below). |
(4) | Ms. White served as our Chief Executive Officer during 2025. Ms. White was awarded a bonus of $180,000 in recognition of her performance for 2025. |
(5) | Mr. van Niekerk became our Chief Financial Officer on March 17, 2025. |
(6) | Ms. Shepston commenced employment as our General Counsel on December 15, 2025. |
Stock Option Awards | Stock Awards | |||||||||||||||||||||||
Name | Number of Securities Underlying Unexercised Stock Options (#) Exercisable | Number of Securities Underlying Unexercised Stock Options (#) Unexercisable | Option Exercise Price ($) | Option Expiration Date | Number of Shares or Units of Stock That Have Not Vested (#) | Market Value of Shares or Units of Stock That Have Not Vested ($) | Equity Incentive Plan Awards: Number of Shares, Units or Other Rights That Have Not Vested (#) | Equity Incentive Plan Awards: Market Value of Shares, Units or Other Rights That Have Not Vested ($) | ||||||||||||||||
Heather White(1) | — | 1,463,000 | $4.00 | July 15, 2035 | — | — | — | — | ||||||||||||||||
André van Niekerk(2) | — | 1,330,000 | $4.00 | July 15, 2035 | — | — | — | — | ||||||||||||||||
Michelle Shepston(3) | — | 650,000 | $4.00 | December 15, 2035 | — | — | — | — | ||||||||||||||||
(1) | Includes a grant of stock options on July 15, 2025. The stock options vest one-third annually starting on July 15, 2026. |
(2) | Includes a grant of stock options on July 15, 2025. The stock options vest one-third annually starting on March 17, 2026. |
(3) | Includes a grant of stock options on December 15, 2025. The stock options vest one-third annually starting on November 11, 2026. |
Name and Principal Position | Fees Earned or Paid in Cash ($) | Stock Awards ($) | Stock Option Awards ($)(1) | Non-Equity Incentive Plan Compensation ($) | Nonqualified Deferred Compensation Earnings ($) | All Other Compensation ($) | Total ($) | ||||||||||||||
Thomas S. Kaplan | — | — | — | — | — | — | — | ||||||||||||||
Daniel Muñiz Quintanilla | — | — | 193,393(2) | — | — | 500,000(3) | 693,393 | ||||||||||||||
Ali Reza Erfan | — | — | — | — | — | — | — | ||||||||||||||
Douglas Groh | — | — | 645,000(4) | — | — | — | 645,000 | ||||||||||||||
Peter Cheesbrough | — | — | — | — | — | — | — | ||||||||||||||
Jeb Burns(5) | — | — | — | — | — | — | — | ||||||||||||||
(1) | The amounts reported in this column represent the aggregate grant-date fair value of stock option awards granted and modified during the year, computed in accordance with ASC Topic 718. The assumptions used in calculating the grant date fair value of the stock options are set forth in the notes to our audited consolidated financial statements included elsewhere in this prospectus. This calculation does not give effect to any estimate of forfeitures related to service-based vesting and assumes that the director will perform the requisite service for the award to vest in full. Our non-employee directors held the following number of stock options as of December 31, 2025: Mr. Kaplan (0); Mr. Muñiz Quintanilla (1,000,000); Mr. Erfan (0); Mr. Groh (250,000); Mr. Cheesbrough (0) and Mr. Burns (0). |
(2) | Represents the incremental fair value of an award modification. On July 15, 2025, the Board of Directors approved a modification of the exercise price of 500,000 options previously granted in 2021 to Mr. Muñiz Quintanilla. The original exercise price of $6.09 per share was modified to $4.00 per share. The grant continues to vest under the original vesting schedule of one-sixtieth of the grant per month. The final month of vesting is May 2026. |
(3) | Represents compensation under a strategic advisory services agreement with Mr. Muñiz Quintanilla entered into on May 28, 2021, and amended on October 24, 2022. Compensation under the arrangement was $500,000 per year. The agreement was terminated effective as of December 31, 2025. |
(4) | Includes a grant of stock options with respect to 250,000 shares of common stock with a per share price of $4.00. The award was granted on July 15, 2025. The stock options vest one-third annually beginning on the first anniversary of the grant date. The stock options expire on July 15, 2035. |
(5) | During 2025, independent directors were each granted stock options exercisable for 250,000 shares of common stock at an exercise price of $4.00 per share. With respect to Mr. Burns, due to internal policies of Ospraie, the 250,000 options that would have been issued to Mr. Burns were issued to Ospraie. |
Board Committee | Additional Retainer for Non-Chair Membership ($) | Additional Retainer for Chair Membership ($) | ||||
Audit Committee | 7,500 | 15,000 | ||||
Compensation Committee | 5,000 | 10,000 | ||||
Nominating and Governance Committee | 5,000 | 10,000 | ||||
Technical, Safety and Sustainability Committee | 5,000 | 10,000 | ||||
• | we are, were or will be a participant; |
• | the amount involved exceeded or will exceed $120,000; and |
• | any of our directors, executive officers, or beneficial owners of more than 5% of any class of our capital stock, or any members of the immediate family of or any entity affiliated with any such person, had or will have a direct or indirect material interest. |
• | a common stock purchase agreement with Ajami Associates, an entity controlled by Ali Reza Erfan, one of our directors, pursuant to which, among other things, we offered and sold 125,000 Units at a purchase price of $4.00 per Unit; |
• | two common stock purchase agreements with Douglas Groh pursuant to which, among other things, we offered and sold 125,000 Units at a purchase price of $4.00 per Unit; |
• | a common stock purchase agreement with André van Niekerk, our Chief Financial Officer, pursuant to which, among other things, we offered and sold 75,000 Units at a purchase price of $4.00 per Unit; |
• | a common stock purchase agreement with White Mining Consulting Inc., an entity controlled by Heather White, our Chief Executive Officer and one of our directors, pursuant to which, among other things, we offered and sold 50,000 Units at a purchase price of $4.00 per Unit; |
• | an additional common stock purchase agreement with ESUS, in connection with the ESUS commitment described above, pursuant to which, among other things, we offered and sold 3,750,000 Units at a purchase price of $4.00 per Unit; and |
• | an additional common stock purchase agreement with ESUS, to complete the remaining ESUS commitment described above, pursuant to which, among other things, we offered and sold 2,739,310 Units at a purchase price of $4.00 per Unit. |
• | each person whom we know to own beneficially more than 5% of our common stock; |
• | each of our directors, director nominees and named executive officers individually; and |
• | all of our directors, director nominees and executive officers as a group. |
Percentage of Shares Beneficially Owned | |||||||||
Name of Beneficial Owner | Shares Beneficially Owned | Before This Offering | After This Offering | ||||||
Named Executive Officers and Directors: | |||||||||
Heather White | * | * | |||||||
André van Niekerk | * | * | |||||||
Michelle Shepston | * | * | |||||||
Thomas S. Kaplan | |||||||||
Nathan Ebeling | * | * | |||||||
Anna El-Erian | * | * | |||||||
Ali Reza Erfan | * | * | |||||||
Douglas Groh | * | * | |||||||
Daniel Muñiz Quintanilla | * | * | |||||||
Lawrence Radford | * | * | |||||||
Paul H. Zink | * | * | |||||||
All executive officers, directors and director nominees as a group (11 persons) | |||||||||
Greater than 5% Stockholders: | |||||||||
Electrum(1) | % | % | |||||||
Ospraie(2) | % | % | |||||||
* | Represents beneficial ownership of less than 1%. |
(1) | Consists of (i) 75,938,300 shares of our common stock held by ESUS as of March 31, 2026, (ii) shares of our common stock issuable upon the exercise of Private Placement Warrants held by ESUS as of March 31, 2026 that are exercisable within 60 days of March 31, 2026, (iii) shares of our common stock issuable upon the exercise of other warrants held by ESUS as of March 31, 2026 (which excludes shares of our common stock that will be forfeited by ESUS in the Warrant Net Exercise), (iv) 7,365,270 shares of our common stock held by ESUS II as of March 31, 2026, (v) shares of our common stock issuable upon the exercise of Private Placement Warrants held by ESUS II as of March 31, 2026 that are exercisable within 60 days of March 31, 2026 and (vi) shares of our common stock issuable upon the exercise of other warrants held by ESUS II as of March 31, 2026 (which excludes shares of our common stock that will be forfeited by ESUS II in the Warrant Net Exercise). Electrum Strategic Management LLC (“ESM”) is the manager of ESUS. ESM is wholly owned by Electrum Global Holdings L.P. (“Global Holdco”), and TEG Global GP Ltd. (“TEG Global”) is the general partner of Global Holdco. TEG acts as an investment advisor to Global Holdco. As a result, ESM, Global Holdco, TEG Global and TEG may be deemed to beneficially own the shares of our common stock held by ESUS. Electrum Strategic Opportunities Fund II L.P. (“ESOF II”) owns approximately 99% of ESUS II, and ESM is the manager of ESUS II. ESM is wholly owned by Global Holdco, and TEG Global is the general partner of Global Holdco. The general partner of ESOF II is Electrum Strategic Opportunities Fund II GP L.P. (“ESOF II GP L.P.”), and the general partner of ESOF II GP L.P. is ESOF II GP Ltd. (“ESOF II GP”). ESOF II GP is wholly owned by Global Holdco. TEG acts as an investment advisor to |
(2) | Consists of (i) 22,699,490 shares of our common stock held by Ospraie as of March 31, 2026, (ii) shares of our common stock issuable upon the exercise of Private Placement Warrants held by Ospraie as of March 31, 2026 that are exercisable within 60 days of March 31, 2026, (iii) shares of our common stock issuable upon the exercise of other warrants held by Ospraie as of March 31, 2026 (which excludes shares of our common stock that will be forfeited by Ospraie in the Warrant Net Exercise) and (iv) options to purchase shares of our common stock held by Ospraie that are exercisable within 60 days of March 31, 2026. Ospraie Management is the investment manager of Ospraie and has been delegated voting and investment power and thus may be deemed to beneficially own the shares of our common stock held by Ospraie. Ospraie Holding I, LP (“Ospraie Holding”) may be deemed to beneficially own the shares of our common stock held by Ospraie as the managing member of Ospraie Management. Ospraie Management, Inc. (“OM Inc.”) may be deemed to beneficially own the shares of our common stock held by Ospraie as the general partner of Ospraie Holding. Ospraie Real Assets GP LLC (“Ospraie GP”) may be deemed to beneficially own the shares of our common stock held by Ospraie as the general partner of Ospraie. Dwight Anderson may be deemed to beneficially own the shares of our common stock held by Ospraie as the managing member of Ospraie GP and as the sole owner of OM Inc. The business address of each of the foregoing persons is 411 Theodore Fremd Avenue, Suite 240, Rye, NY 10580. |
• | the board of directors of the corporation had previously approved either the business combination or the transaction that resulted in the stockholder’s becoming an interested stockholder; |
• | upon completion of the transaction that resulted in the stockholder’s becoming an interested stockholder, that person owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, other than statutorily excluded shares; or |
• | following the transaction in which that person became an interested stockholder, the business combination is approved by the board of directors of the corporation and holders of at least two-thirds of the outstanding voting stock not owned by the interested stockholder. |
• | acquisition of control of us by means of a proxy contest or otherwise, |
• | removal of our incumbent officers and directors, |
• | stockholder action by written consent, |
• | calling of special meetings of stockholders, or |
• | amendment or repeal of certain provisions of our Third Amended and Restated Certificate of Incorporation and Amended and Restated Bylaws. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity treated as a corporation) created or organized in or under the laws of the United States or any political subdivision thereof; |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust if (a) a U.S. court is able to exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions, or (b) the trust has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with such Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, is attributable to a permanent establishment maintained by such Non-U.S. Holder in the United States), in which case, the Non-U.S. Holder will be subject to U.S. federal income tax on such gain on a net income basis in the same manner in which U.S. persons are subject to U.S. federal income tax and, in the case of corporate Non-U.S. Holders, may also be subject to an additional “branch profits tax” at a rate of 30% (or such lower rate as may be specified by an applicable income tax treaty); |
• | in the case of a Non-U.S. Holder that is a non-resident alien individual, such Non-U.S. Holder is present in the United States for 183 or more days in the taxable year of disposition and certain other conditions are met, in which case the Non-U.S. Holder will generally be subject to income tax at a rate of 30% (or lower applicable treaty rate) on any capital gain recognized on the disposition of our common stock, which may be offset by certain U.S. source capital losses of the Non-U.S. Holder (even though the individual is not considered a resident of the United States), provided such Non-U.S. Holder has timely filed U.S. federal income tax returns with respect to such losses; or |
• | we are or have been a USRPHC for U.S. federal income tax purposes at any time within the shorter of (i) the five-year period ending on the date of such sale or other taxable disposition or (ii) the period that such Non-U.S. Holder held our common stock and either (a) our common stock was not treated as regularly traded on an established securities market at the time the sale or other taxable disposition occurred, or (b) such Non-U.S. Holder owns or owned (actually or constructively) more than 5% of our common stock at any time during the shorter of the two periods mentioned in (i) and (ii) above, in which case, the Non-U.S. Holder will be subject to U.S. federal income tax on such gain on a net income basis in the same manner in which U.S. persons are subject to U.S. federal income tax. No assurance can be provided that our common stock will continue to be regularly traded on an established securities market for this purpose. We will be classified as |
Number of Shares | Date | ||
On the date of this prospectus. | |||
After 90 days from the date of this prospectus. | |||
After the Lock-up Period (subject, in some cases, to volume limitations). | |||
• | 1% of the number of shares of our common stock then outstanding, which will equal approximately shares immediately after the completion of this offering; or |
• | the average weekly trading volume of our common stock on the NYSE during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale; |
Name | Number of Shares | ||
Morgan Stanley & Co. LLC | |||
Scotia Capital (USA) Inc. | |||
BMO Capital Markets Corp. | |||
Canaccord Genuity LLC | |||
Citigroup Global Markets Inc. | |||
RBC Capital Markets, LLC | |||
Total | |||
Total | |||||||||
Per Share | No Exercise | Full Exercise | |||||||
Public offering price | $ | $ | $ | ||||||
Underwriting discounts and commissions to be paid by us | $ | $ | $ | ||||||
Proceeds, before expenses, to us | $ | $ | $ | ||||||
• | offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend or otherwise transfer or dispose of, directly or indirectly, any shares of common stock or any securities convertible into or exercisable or exchangeable for shares of common stock; |
• | file any registration statement with the SEC relating to the offering of any shares of common stock or any securities convertible into or exercisable or exchangeable for common stock; or |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the common stock, |
• | transfers as bona fide gift or for bona fide estate planning purposes, by will or intestate succession, or to immediate family members or trusts for their benefit (provided that such transfers do not involve a disposition for value, the transferee agrees to be bound by the lock-up and no filing under Section 16(a) reporting a reduction in beneficial ownership is required or voluntarily made during the Lock-Up Period); |
• | for any corporation, partnership, limited liability company or other entity, any distribution or transfer of shares to its stockholders, partners, members or other equity holders, or to its affiliates or entities under common control (provided that the transferee agrees to be bound by the lock-up and no filing under Section 16(a) reporting a reduction in beneficial ownership is required or voluntarily made during the Lock-Up Period); |
• | the exercise of options or warrants, or the vesting or settlement of other securities outstanding as of the date of this prospectus as described herein, including on a “cashless” “exercise” or “net exercise” basis, and the withholding of shares to satisfy tax obligations (provided that any shares received by the holder of such options or warrants remain subject to the lock-up, no shares were sold by the reporting person and no filing under Section 16(a) reporting a reduction in beneficial ownership is voluntarily made during the Lock-Up Period); |
• | transfers by operation of law, including pursuant to a domestic relations order, divorce settlement or other court order (provided that each donee or distributee agrees to be bound by the lock-up and no filing under Section 16(a) reporting a reduction in beneficial ownership is voluntarily made during the Lock-Up Period); |
• | transfers pursuant to a bona fide third-party tender offer, merger, consolidation or other similar transaction, that is approved by the Board of Directors of the Company, involving a change of control (provided that in the event that such transaction is not completed, the shares remain subject to the lock-up); |
• | the issuance by the Company of shares of common stock upon the exercise of an option or a warrant outstanding on the date of this prospectus that is disclosed in this prospectus (provided that any shares received by the holder of such options or warrants remain subject to the lock-up and no filing under Section 16(a) reporting a reduction in beneficial ownership is required or voluntarily made during the Lock-Up Period); |
• | transactions relating to shares of common stock or other securities acquired in open market transactions after the completion of this offering (provided that no filing under Section 16(a) of the Exchange Act is required or voluntarily made in connection with subsequent sales of the common stock or other securities acquired in open market transactions); or |
• | facilitating the establishment of a trading plan on behalf of a stockholder, officer or director of the Company pursuant to Rule 10b5-1 under the Exchange Act for the transfer of shares of common stock (provided that (i) such plan does not provide for the transfer of common stock during the Lock-up Period and (ii) to the extent a public announcement or filing under the Exchange Act, if any, is required of or voluntarily made by or on behalf of the undersigned or the Company regarding the establishment of such plan, such announcement or filing shall include a statement to the effect that no transfer of common stock may be made under such plan during the Lock-up Period). |
• | to any legal entity which is a qualified investor as defined under Article 2 of the Prospectus Regulation; |
• | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or |
• | in any other circumstances falling within Article 1(4) of the Prospectus Regulation, |
(a) | to any legal entity which is a qualified investor as defined under Article 2 of the UK Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the UK Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or |
(c) | in any other circumstances falling within Section 86 of the Financial Services and Markets Act 2000 (“FSMA”), |
December 31, 2025 | December 31, 2024 | |||||
$ | $ | |||||
ASSETS | ||||||
Current assets | ||||||
Cash and cash equivalents | 30,975,991 | 1,967,846 | ||||
Prepaid expenses | 1,282,034 | 785,563 | ||||
Materials and supplies inventory | 377,269 | 329,858 | ||||
Other current assets | 888,640 | 2,485 | ||||
Total current assets | 33,523,934 | 3,085,752 | ||||
Restricted cash | 275,039 | 275,039 | ||||
Metals inventory | — | 344,178 | ||||
Property, plant and equipment, net | 34,290,542 | 24,293,963 | ||||
Intangible assets | 750,000 | — | ||||
TOTAL ASSETS | 68,839,515 | 27,998,932 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||
Current liabilities | ||||||
Accounts payable | 2,562,528 | 111,905 | ||||
Accrued liabilities | 2,218,413 | 421,623 | ||||
Note payable | 683,135 | 411,161 | ||||
Convertible notes, net of discount and issuance costs | — | 29,476,223 | ||||
Accrued interest | — | 3,709,315 | ||||
Total current liabilities | 5,464,076 | 34,130,227 | ||||
Accrued interest | — | 510,600 | ||||
Reclamation obligations | 1,814,600 | 1,703,850 | ||||
Notes payable | — | 9,000,000 | ||||
TOTAL LIABILITIES | 7,278,676 | 45,344,677 | ||||
Commitments and contingencies (Note 17) | ||||||
STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||
Common stock - $0.001 par value, 150,000,000 shares authorized, 116,509,480 and 85,439,630 shares issued and outstanding, respectively | 116,509 | 85,440 | ||||
Additional paid-in capital | 266,021,748 | 152,402,938 | ||||
Accumulated deficit | (204,577,418) | (169,834,123) | ||||
Total Stockholders’ Equity (Deficit) | 61,560,839 | (17,345,745) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | 68,839,515 | 27,998,932 | ||||
Years ended December 31, | ||||||
2025 | 2024 | |||||
$ | $ | |||||
Sales | 501,293 | 96,075 | ||||
Operating expenses: | ||||||
Exploration | 261,747 | — | ||||
Pre-Development | 16,990,224 | 2,661,750 | ||||
General and administrative | 14,084,150 | 5,749,067 | ||||
Depreciation and amortization | 848,552 | 576,842 | ||||
Accretion expense | 110,750 | 103,991 | ||||
Cost of goods sold (exclusive of items shown separately above) | 344,178 | 47,009 | ||||
Operating loss | (32,138,308) | (9,042,584) | ||||
Other income (expense): | ||||||
Interest expense | (2,903,533) | (3,872,090) | ||||
Interest income | 298,546 | 22,659 | ||||
Total other income (expense) | (2,604,987) | (3,849,431) | ||||
Income and mining tax expense | — | — | ||||
Net and comprehensive loss | (34,743,295) | (12,892,015) | ||||
Basic and diluted loss per share of common stock | (0.36) | (0.15) | ||||
Weighted average number of basic and diluted shares of common stock outstanding | 97,291,648 | 85,439,630 | ||||
Common Stock | |||||||||||||||
Number of common shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Total | |||||||||||
# | $ | $ | $ | $ | |||||||||||
Balance – December 31, 2023 | 85,439,630 | 85,440 | 152,025,138 | (156,942,108) | (4,831,530) | ||||||||||
Stock-based compensation | — | — | 377,800 | — | 377,800 | ||||||||||
Net loss | — | — | — | (12,892,015) | (12,892,015) | ||||||||||
Balance – December 31, 2024 | 85,439,630 | 85,440 | 152,402,938 | (169,834,123) | (17,345,745) | ||||||||||
Conversion of convertible debt into shares of common stock | 12,319,850 | 12,320 | 35,073,341 | — | 35,085,661 | ||||||||||
Equity offering – extinguishment of term debt with shares of common stock and warrants – allocation to common shares | 7,024,050 | 7,024 | 25,160,142 | — | 25,167,166 | ||||||||||
Equity offering – extinguishment of term debt with shares of common stock and warrants – allocation to warrants | — | — | 2,929,033 | — | 2,929,033 | ||||||||||
Equity offering – allocation to common stock | 11,725,950 | 11,726 | 42,002,358 | — | 42,014,084 | ||||||||||
Equity offering – allocation to warrants | — | — | 4,889,717 | — | 4,889,717 | ||||||||||
Stock-based compensation | — | — | 3,564,218 | — | 3,564,218 | ||||||||||
Net loss | — | — | — | (34,743,295) | (34,743,295) | ||||||||||
Balance – December 31, 2025 | 116,509,480 | 116,509 | 266,021,748 | (204,577,418) | 61,560,839 | ||||||||||
Year ended December 31, | ||||||
2025 | 2024 | |||||
$ | $ | |||||
Cash Flows from Operating activities: | ||||||
Net loss | (34,743,295) | (12,892,015) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||
Depreciation and amortization | 848,552 | 576,842 | ||||
Stock-based compensation | 3,564,218 | 377,800 | ||||
Reclamation obligation accretion | 110,750 | 103,991 | ||||
Convertible notes discount amortization | 990,708 | 1,715,126 | ||||
Changes in operating assets and liabilities: | ||||||
Prepaid expenses | 396,553 | 465,335 | ||||
Materials and supplies inventory | (47,411) | 58,341 | ||||
Metals inventory | 344,178 | (94,178) | ||||
Other current assets | (886,155) | 28,817 | ||||
Accounts payable | 1,307,807 | (230,353) | ||||
Accrued liabilities | 1,796,790 | 12,517 | ||||
Accrued interest | 1,894,793 | 2,154,042 | ||||
Net cash used in operating activities | (24,422,512) | (7,723,735) | ||||
Cash Flows from Investing activities: | ||||||
Additions to property, plant and equipment | (9,702,094) | (1,138,306) | ||||
Additions to intangible assets | (750,000) | — | ||||
Maturity of short-term investment | — | 275,039 | ||||
Net cash used in investing activities | (10,452,094) | (863,267) | ||||
Cash Flows from Financing activities | ||||||
Payments of note payable for insurance premium financing | (621,050) | (199,188) | ||||
Proceeds from notes payable | 17,600,000 | 9,000,000 | ||||
Proceeds from the Offering (Note 11) | 46,903,801 | — | ||||
Net cash provided by financing activities | 63,882,751 | 8,800,812 | ||||
Increase in Cash and cash equivalents and Restricted cash | 29,008,145 | 213,810 | ||||
Cash and cash equivalents and Restricted cash, beginning | 2,242,885 | 2,029,075 | ||||
Cash and cash equivalents and Restricted cash, ending | 31,251,030 | 2,242,885 | ||||
Supplemental Cash Flow Information: | ||||||
Non-cash financing of insurance premiums with short-term note payable | 893,024 | 610,350 | ||||
Non-cash conversion of convertible notes payable and interest into common shares (Note 8) | 35,085,661 | — | ||||
Non-cash extinguishment of notes payable with Offering Units (Note 11) | 28,096,199 | — | ||||
Interest paid | 17,530 | 2,922 | ||||
NATURE OF BUSINESS AND OPERATIONS |
1.1 | Corporate Information |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
2.1 | Basis of Presentation |
2.2 | Use of Estimates |
2.3 | Liquidity and Capital Resources |
2.4 | Risks and Uncertainties |
2.5 | Cash and Cash Equivalents |
2.6 | Prepaid Expenses |
2.7 | Materials and Supplies and Metals Inventories |
2.8 | Other Current Assets |
2.9 | Restricted Cash |
2.10 | Property, Plant, and Equipment |
2.11 | Reclamation Obligations |
2.12 | Intangible Assets |
2.13 | Accounts Payable and Accrued Liabilities |
2.14 | Convertible Notes Issued with Warrants |
2.15 | Impairment of Long-lived Assets |
2.16 | Stock-Based Compensation |
2.17 | Income Taxes |
2.18 | Expense Classification |
2.19 | Basic and Diluted Earnings (Loss) Per Share |
2.20 | Commitments and Contingencies |
2.21 | Related Party Transactions |
2.22 | Recently Adopted Accounting Standards |
2.23 | Recent Accounting Pronouncements Not Yet Adopted |
3. | PROPERTY, PLANT AND EQUIPMENT |
3.1 | Property, Plant, and Equipment |
December 31, 2025 | December 31, 2024 | |||||
$ | $ | |||||
Mineral properties | 17,954,729 | 17,954,729 | ||||
Plant & equipment | 21,291,320 | 17,101,427 | ||||
Land | 1,814,080 | 1,814,080 | ||||
Buildings & improvements | 13,850,717 | 13,700,503 | ||||
Furniture, fixtures & computers | 774,811 | 731,846 | ||||
Property, plant & equipment at cost | 55,685,657 | 52,577,503 | ||||
Less: accumulated depreciation | (28,171,761) | (28,283,540) | ||||
Plus: Construction in Progress | 6,776,646 | 1,274,918 | ||||
Property, plant & equipment, net | 34,290,542 | 24,293,963 | ||||
3.2 | Mineral Properties |
3.2.1 | Sunshine Mine Core Area |
3.2.2 | Silver Summit / ConSil Mine Royalty |
3.2.3 | Chester Group and Mineral Mountain Mining Claims |
3.2.4 | Metropolitan Mines Mining Claims |
3.2.5 | Rock Creek |
3.2.6 | American Silver Mining Company |
3.2.7 | Mineral Lease payments |
Mineral Lease payments during the year ended | 2025 | 2024 | ||||
December 31, | $ | $ | ||||
Chester Group and Mineral Mountain Mining Claims | 42,000 | 42,000 | ||||
Metropolitan Mines Mining Claims | 12,000 | 12,000 | ||||
Rock Creek | 6,000 | 6,000 | ||||
American Silver Mining Company | 12,000 | 12,000 | ||||
Total | 72,000 | 72,000 | ||||
3.2.8 | Mineral leases subject to minimum payments |
At December 31, 2025 | |||
$ | |||
2026 | 60,000 | ||
2027 | 60,000 | ||
2028 | 60,000 | ||
2029 | 60,000 | ||
2030 and thereafter | 88,500 | ||
Total | 328,500 | ||
4. | INTANGIBLE ASSETS |
2025 | 2024 | |||||
Carrying value of intangible assets | $ | $ | ||||
At January 1, | — | — | ||||
Purchase of intellectual property | 750,000 | — | ||||
Less: Accumulated amortization and impairments | — | — | ||||
At December 31, | 750,000 | — | ||||
5. | FAIR VALUE MEASUREMENTS |
6. | RELATED PARTY TRANSACTIONS |
7. | NOTES PAYABLE |
7.1 | Summary of Notes Payable |
Principal | Accrued Interest | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
$ | $ | $ | $ | |||||||||
At January 1, | 9,000,000 | — | 510,600 | — | ||||||||
ESUS II (Note 7.2) | — | 6,500,000 | 437,832 | 485,267 | ||||||||
ESUS (Note 7.3) | 4,500,000 | 2,500,000 | 341,167 | 25,333 | ||||||||
ESUS (Note 7.4) | 13,100,000 | — | 206,600 | — | ||||||||
Extinguishment with Offering Units (see Note 11) | (26,600,000) | — | (1,496,199) | — | ||||||||
At December 31, | — | 9,000,000 | — | 510,600 | ||||||||
7.2 | Term Loan Agreement with Electrum Silver US II LLC (“ESUS II”) for Total Aggregate Principal Amount of $6,500,000 |
Principal | Accrued Interest | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
$ | $ | $ | $ | |||||||||
At January 1, | 6,500,000 | — | 485,266 | — | ||||||||
Loan dated February 09, 2024 | — | 750,000 | 53,460 | 80,500 | ||||||||
Loan dated March 14, 2024 | — | 300,000 | 20,976 | 28,800 | ||||||||
Loan dated April 01, 2024 | — | 400,000 | 27,680 | 36,000 | ||||||||
Loan dated April 17, 2024 | — | 400,000 | 27,440 | 34,000 | ||||||||
Loan dated May 22, 2024 | — | 750,000 | 50,400 | 55,000 | ||||||||
Loan dated June 12, 2024 | — | 1,000,000 | 66,360 | 66,333 | ||||||||
Loan dated June 20, 2024 | — | 2,900,000 | 191,517 | 184,633 | ||||||||
Extinguishment with Offering Units (see Note 11) | (6,500,000) | — | (923,099) | — | ||||||||
At December 31, | — | 6,500,000 | — | 485,266 | ||||||||
7.3 | Term Loan Agreement with Electrum Silver US LLC (“ESUS”) for Total Aggregate Principal Amount of $7,000,000 |
Principal | Accrued Interest | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
$ | $ | $ | $ | |||||||||
At January 1, | 2,500,000 | — | 25,333 | — | ||||||||
Loan dated November 12, 2024 | — | 1,500,000 | 97,500 | 25,000 | ||||||||
Loan dated December 31, 2024 | — | 1,000,000 | 65,000 | 333 | ||||||||
Loan dated February 19, 2025 | 1,000,000 | — | 48,667 | — | ||||||||
Loan dated March 11, 2025 | 2,000,000 | — | 84,000 | — | ||||||||
Loan dated April 15, 2025 | 1,500,000 | — | 46,000 | — | ||||||||
Extinguishment with Offering Units (see Note 11) | (7,000,000) | — | (366,500) | — | ||||||||
At December 31, | — | 2,500,000 | — | 25,333 | ||||||||
7.4 | Term Loan Agreement with ESUS for Total Aggregate Principal Amount of $15,000,000 |
Principal | Accrued Interest | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
$ | $ | $ | $ | |||||||||
At January 1, | — | — | — | — | ||||||||
Loan dated May 14, 2025 | 7,600,000 | — | 159,600 | — | ||||||||
Loan dated June 27, 2025 | 5,000,000 | — | 31,667 | — | ||||||||
Loan dated April 15, 2025 | 500,000 | 15,333 | ||||||||||
Extinguishment with Offering Units | (13,100,000) | (206,600) | ||||||||||
At December 31, | — | — | — | — | ||||||||
7.5 | Financing of Insurance Premiums with Note Payable with Original Principal Amount of $610,350 |
8. | CONVERTIBLE NOTES |
2025 | 2024 | |||||
Carrying value of Convertible Notes | $ | $ | ||||
At January 1, | 29,476,223 | 27,761,097 | ||||
Amortization of debt discount | 990,708 | 1,715,126 | ||||
Conversion to common stock | (30,714,608) | — | ||||
Deduction of unamortized discount from Additional Paid in Capital | 247,677 | — | ||||
At December 31, | — | 29,476,223 | ||||
Unamortized debt discounts and issuance costs | — | 1,238,385 | ||||
2025 | 2024 | |||||
Accrued Interest - Convertible Notes | $ | $ | ||||
At January 1, | 3,709,315 | 2,065,873 | ||||
Interest expense | 909,415 | 1,643,442 | ||||
Conversion to common stock | (4,618,730) | — | ||||
At December 31, | — | 3,709,315 | ||||
9. | RECLAMATION OBLIGATIONS |
2025 | 2024 | |||||
$ | $ | |||||
At January 1, | 1,703,850 | 1,599,859 | ||||
Accretion expense | 110,750 | 103,991 | ||||
At December 31, | 1,814,600 | 1,703,850 | ||||
10. | WARRANTS |
10.1 | Warrant Activity Summary |
Warrants | Weighted- average Exercise Price per Share | Weighted- average Remaining Contractual Term | |||||||
# | $/share | Years | |||||||
Balance – December 31, 2023 | 5,354,700 | $2.87 | 3.7 | ||||||
Balance – December 31, 2024 (Note 10.3) | 5,354,700 | $2.87 | 2.7 | ||||||
Issued (Note 10.4) | 9,375,000 | $5.00 | 1.7(1) | ||||||
Balance – December 31, 2025 | 14,729,700 | $4.23 | 1.7 | ||||||
(1) | These warrants were issued on various dates from July 15, 2025 and December 31, 2025, and expire on the later of two years from their issuance dates or six months following an initial public offering. The weighted average remaining contractual term presented assumes a life of two years for these warrants. See further information at Note 10.4. |
10.2 | Warrants Outstanding |
Number of Warrants | Exercise Price | Remaining Life | |||||||
Expiry date | # | $/share | Years | ||||||
July 15, 2027(1) | 5,625,010 | $5.00 | 1.5 | ||||||
July 21, 2027(1) | 12,500 | $5.00 | 1.6 | ||||||
September 2, 2027 | 5,354,700 | $2.87 | 1.7 | ||||||
September 19, 2027(1) | 62,500 | $5.00 | 1.7 | ||||||
September 30, 2027(1) | 430,340 | $5.00 | 1.7 | ||||||
November 5, 2027(1) | 1,875,000 | $5.00 | 1.8 | ||||||
December 29, 2027(1) | 1,369,650 | $5.00 | 2.0 | ||||||
14,729,700 | $4.23 | 1.7 | |||||||
(1) | Warrant lives are the longer of two years, or six months after an initial public offering. This table assumes a two-year life. See further information at Note 10.4. |
Number of Warrants | Exercise price | Remaining Life | |||||||
Expiry date | # | $/share | Years | ||||||
September 2, 2027 | 5,354,700 | $2.87 | 2.7 | ||||||
5,354,700 | $2.87 | 2.7 | |||||||
10.3 | Detachable Warrants Issued in Connection with Convertible Notes |
10.4 | Warrants Issued Pursuant to the Offering |
11. | STOCKHOLDERS’ EQUITY (DEFICIT) |
11.1 | Authorized Share Capital, Rights of Shareholders, and Dividend Policy |
11.2 | Offering of Equity Initially Closed on July 15, 2025 |
Offering Units sold: | Sold for: | ||||||||||||||
Common Shares | Warrants | Cash | Debt Extinguishment | Total Sale Value | |||||||||||
Purchaser | # | # | $ | $ | $ | ||||||||||
ESUS | 15,883,540 | 7,941,770 | 42,861,041 | 20,673,100 | 63,534,141 | ||||||||||
ESUS II | 1,855,770 | 927,890 | — | 7,423,099 | 7,423,099 | ||||||||||
Directors | 250,000 | 125,000 | 1,000,000 | — | 1,000,000 | ||||||||||
Management | 150,000 | 75,000 | 600,000 | — | 600,000 | ||||||||||
Other related parties | 57,500 | 28,750 | 230,000 | — | 230,000 | ||||||||||
Non-related parties | 553,190 | 276,590 | 2,212,760 | — | 2,212,760 | ||||||||||
Total | 18,750,000 | 9,375,000 | 46,903,801 | 28,096,199 | $75,000,000 | ||||||||||
Black-Scholes Option Pricing Model Inputs | Basis | Input Value | ||||
Annualized volatility | Volatility of publicly traded peers | 67.5% | ||||
Expected term in year | Weighted-average expected term | 1.50 | ||||
Dividend yield | Nil expected during the expected term | 0% | ||||
Black-Scholes Option Pricing Model Inputs | Basis | Input Value | ||||
Risk-free rate | Risk-free U.S. Treasury yield over the expected term | 4.04% | ||||
Exercise price | Offering agreements | $5.00 | ||||
Black-Scholes Option Pricing Model Price | Basis | $/share | ||||
Common stock price | Relative fair value allocated by solving Black-Scholes option-pricing model such that the fair value of one common share plus the fair value of one half-warrant equals the Offering Unit price of $4.00 | $3.58 | ||||
Half-warrant price | Same basis as described for common stock price | $0.42 | ||||
Whole warrant price | Same basis as described for common stock price | $0.83 | ||||
12. | LOSS PER SHARE |
Years ended December 31, | ||||||
2025 | 2024 | |||||
Numerator: Net loss | $(34,743,295) | $(12,892,015) | ||||
Denominator: Weighted average number of basic shares of common stock | 97,291,648 | 85,439,630 | ||||
Basic and diluted loss per share of common stock | (0.36) | (0.15) | ||||
Years ended December 31, | ||||||
2025 | 2024 | |||||
Warrants exercisable for $2.87 per share | 5,354,700 | 5,354,700 | ||||
Stock options exercisable for $3.04 per share | 500,000 | 500,000 | ||||
Convertible notes payable convertible for $2.87 per share | — | 12,002,760 | ||||
Total | 5,854,700 | 17,857,460 | ||||
13. | STOCK-BASED COMPENSATION |
13.1 | Information about Long Term Incentive Plan |
13.2 | Stock Option Activity Summary |
Shares | Weighted average Exercise Price per Share | Weighted average Remaining Contractual Term | |||||||
# | $/share | Years | |||||||
Balance – December 31, 2023 | 1,000,000 | $4.57 | 7.4 | ||||||
Balance – December 31, 2024 | 1,000,000 | $4.57 | 6.4 | ||||||
Granted | 7,623,000 | $4.00 | |||||||
Forfeited | (50,000) | $4.00 | |||||||
Balance – December 31, 2025 | 8,573,000 | $3.94 | 9.1 | ||||||
13.3 | Stock Options Outstanding |
Number | Exercise price | Remaining Life | Future Vesting Expense | |||||||||
Expiry date | # | $/share | Years | $ | ||||||||
5/28/2031 | 500,000 | $3.04 | 5.4 | $78,208 | ||||||||
5/28/2031 | 500,000 | $4.00 | 5.4 | $95,645 | ||||||||
7/14/2035 | 6,790,000 | $4.00 | 9.5 | $14,583,873 | ||||||||
7/31/2035 | 133,000 | $4.00 | 9.6 | $290,241 | ||||||||
12/15/2035 | 650,000 | $4.00 | 10.0 | $1,589,827 | ||||||||
Total / weighted-average | 8,573,000(1) | $3.94(2) | 9.1(2) | $16,637,794(1) | ||||||||
(1) | Amount is total |
(2) | Amount is weighted-average |
Number | Exercise price | Remaining Life | Future Vesting Expense | |||||||||
Expiry date | # | $/share | Years | $ | ||||||||
5/28/2031 | 500,000 | $6.09 | 6.4 | $269,308 | ||||||||
5/28/2031 | 500,000 | $3.04 | 6.4 | $265,908 | ||||||||
Total / weighted-average | 1,000,000(1) | $4.57(2) | 6.4(2) | $535,216(1) | ||||||||
(1) | Amount is total |
(2) | Amount is weighted-average |
13.4 | Vested and Exercisable Stock Options |
Number | Weighted Average Grant Date Fair Value | Weighted Average Exercise Price | Weighted Average Remaining Life | |||||||||
At December 31, | # | $/Share | $/Share | Years | ||||||||
2023 | 516,670 | $1.89 | $4.57 | 7.4 | ||||||||
2024 | 716,670 | $1.89 | $4.57 | 6.4 | ||||||||
2025 | 916,670 | $1.85(1) | $3.52 | 5.4 | ||||||||
(1) | Reflects the original grant date fair value and modification date fair value of 500,000 stock options (see Note 13.7). |
13.5 | Nonvested Stock Options |
Number | Weighted Average Grant Date Fair Value | Weighted Average Exercise Price | Weighted Average Remaining Life | |||||||||
Nonvested Stock Options | # | $/Share | $/Share | Years | ||||||||
December 31, 2023 | 483,330 | $1.89 | $4.57 | 7.4 | ||||||||
December 31, 2024 | 283,330 | $1.89 | $4.57 | 6.4 | ||||||||
December 31, 2025 | 7,656,330 | $2.57 | $4.00 | 9.5 | ||||||||
13.6 | Stock Option Grants |
Number Granted | Date Granted | Vesting | Expiry Date | Exercise Price | ||||||||
5,510,000 | July 15, 2025 | One-third on July 15, 2026, 2027, and 2028 | July 15, 2035 | $4.00 | ||||||||
1,330,000 | July 15, 2025 | One-third on March 17, 2026, 2027, and 2028 | July 15, 2035 | $4.00 | ||||||||
133,000 | July 31, 2025 | One-third on July 31, 2026, 2027, and 2028 | July 31, 2035 | $4.00 | ||||||||
650,000 | December 15, 2025 | One-third on November 11, 2026, 2027, and 2028 | December 15, 2035 | $4.00 | ||||||||
7,623,000 | ||||||||||||
Black-Scholes Option-Pricing Model Input | Basis | Year ended December 31, 2025 | ||||
Weighted-average expected volatility | Volatility of publicly traded peers | 80.7% | ||||
Weighted-average expected life in years | Mid-point of vesting and expiry dates | 6.5 | ||||
Weighted-average dividend yield | No dividends over the expected term | 0% | ||||
Weighted-average risk-free rate | Risk-free U.S. Treasury yield over the expected term | 4.12% | ||||
Weighted-average exercise price | Underlying stock option agreements | $4.00 | ||||
Weighted-average stock price | Relative fair value of common share in the Offering (see Note 11.2) | $3.58 | ||||
Black-Scholes Option Pricing Model Price | $/share | |||||
Weighted-average grant date fair value | $2.58 | |||||
13.7 | Modification of Option Grant |
Black-Scholes Option Pricing Model Input | Basis | Inputs for Value of Modification | Inputs for Value Prior to Modification | ||||||
Annualized volatility | Volatility of publicly traded peers | 70.6% | 70.6% | ||||||
Expected term in year | Mid-point of vesting and expiry terms | 3.37 | 3.37 | ||||||
Dividend yield | No dividends over the expected term | 0% | 0% | ||||||
Risk-free rate | Risk-free U.S. Treasury yield over the expected term | 3.88% | 3.88% | ||||||
Exercise price | Option agreements | $4.00 | $6.09 | ||||||
Common stock price | Value of common share in the Offering | 3.58 | 3.58 | ||||||
Grant Date Fair Value Measured by Black-Scholes Option-Pricing Model | $/share | $/share | |||||||
Fair value | $1.75 | $1.36 | |||||||
13.8 | Expense from Option Vesting |
14. | SALES |
15. | INCOME TAXES |
Year ended December 31, | ||||||||||||
2025 | 2024 | |||||||||||
$ | % of Pretax Loss | $ | % of Pretax Loss | |||||||||
Tax provision (benefit) | (7,296,092) | 21.0% | (2,707,323) | 21.0% | ||||||||
State tax (benefit) | (1,454,197) | 4.2% | (579,593) | 4.5% | ||||||||
Other | 264,056 | (0.7%) | 60,819 | (0.4%) | ||||||||
Change in valuation allowance | 8,486,233 | (24.4%) | 3,226,097 | (25.0%) | ||||||||
Total income tax expense (benefit) | — | 0.0% | — | 0.0% | ||||||||
December 31, | ||||||
2025 | 2024 | |||||
$ | $ | |||||
Mineral properties | 8,559,969 | 8,585,776 | ||||
Property, plant and equipment | 945,500 | 956,158 | ||||
Exploration and development | 4,265,714 | 2,245,558 | ||||
Operating loss carryforward | 12,017,284 | 7,097,333 | ||||
Stock options | 1,250,689 | 357,342 | ||||
Interest | 2,709,970 | 2,079,298 | ||||
Other | 107,322 | 48,750 | ||||
Total deferred tax assets | 29,856,448 | 21,370,215 | ||||
Valuation allowance | (29,856,448) | (21,370,215) | ||||
Total deferred tax assets | — | — | ||||
Net deferred income tax assets | — | — | ||||
State NOL Year Incurred | State NOL Amount | NOL Expiration | ||||
$ | ||||||
2020 | 655,492 | 2040 | ||||
2021 | 5,011,060 | 2041 | ||||
2022 | 6,104,720 | 2042 | ||||
2023 | 8,037,400 | 2043 | ||||
2024 | 8,025,043 | 2044 | ||||
2025 | 19,878,532 | 2045 | ||||
Total | 47,712,247 | |||||
16. | BUSINESS SEGMENTS |
Year ended December 31, | ||||||
2025 | 2024 | |||||
$ | $ | |||||
Exploration: | ||||||
Labor and contractor services | 256,913 | — | ||||
Other | 4,834 | — | ||||
Total Exploration | 261,747 | — | ||||
Pre-Development: | ||||||
Labor and contractor services | 10,018,635 | 1,521,376 | ||||
Materials and other directly related costs | 6,311,368 | 1,048,885 | ||||
Other | 660,221 | 91,489 | ||||
Total Pre-Development | 16,990,224 | 2,661,750 | ||||
General and Administrative | ||||||
Labor and contractor services | 8,514,880 | 3,111,901 | ||||
Other | 5,569,270 | 2,637,166 | ||||
Total General and Administrative | 14,084,150 | 5,749,067 | ||||
17. | COMMITMENTS AND CONTINGENCIES |
18. | SUBSEQUENT EVENTS |
March 31, 2026 | December 31, 2025 | |||||
$ | $ | |||||
ASSETS | ||||||
Current assets | ||||||
Cash and cash equivalents | 18,601,311 | 30,975,991 | ||||
Prepaid expenses | 920,720 | 1,282,034 | ||||
Materials and supplies inventory | 378,559 | 377,269 | ||||
Other current assets | 1,774,217 | 888,640 | ||||
Total current assets | 21,674,807 | 33,523,934 | ||||
Restricted cash | 275,039 | 275,039 | ||||
Property, plant and equipment, net | 37,296,857 | 34,290,542 | ||||
Intangible assets | 750,000 | 750,000 | ||||
TOTAL ASSETS | 59,996,703 | 68,839,515 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||
Current liabilities | ||||||
Accounts payable | 4,769,055 | 2,562,528 | ||||
Accrued liabilities | 2,788,250 | 2,218,413 | ||||
Note payable | 459,216 | 683,135 | ||||
Total current liabilities | 8,016,521 | 5,464,076 | ||||
Reclamation obligations | 1,844,087 | 1,814,600 | ||||
TOTAL LIABILITIES | 9,860,608 | 7,278,676 | ||||
Commitments and contingencies (Note 11) | ||||||
STOCKHOLDERS’ EQUITY | ||||||
Common stock - $0.001 par value, 150,000,000 shares authorized, 116,509,480 issued and outstanding at March 31, 2026 and December 31, 2025 | 116,509 | 116,509 | ||||
Additional paid-in capital | 267,848,494 | 266,021,748 | ||||
Accumulated deficit | (217,828,908) | (204,577,418) | ||||
Total Stockholders’ Equity | 50,136,095 | 61,560,839 | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 59,996,703 | 68,839,515 | ||||
Three months ended March 31, | ||||||
2026 | 2025 | |||||
$ | $ | |||||
Sales | — | 40,690 | ||||
Operating expenses: | ||||||
Pre-Development | 7,400,328 | 1,110,907 | ||||
General and administrative | 5,598,803 | 1,613,999 | ||||
Depreciation and amortization | 365,433 | 133,033 | ||||
Cost of goods sold | — | 19,915 | ||||
Accretion expense | 29,487 | 27,688 | ||||
Operating loss | (13,394,051) | (2,864,852) | ||||
Other income (expense): | ||||||
Interest expense | (10,197) | (1,177,127) | ||||
Interest income | 152,758 | 1,696 | ||||
Total other income (expense) | 142,561 | (1,175,431) | ||||
Income and mining tax expense | — | — | ||||
Net and comprehensive loss | (13,251,490) | (4,040,283) | ||||
Basic and diluted loss per share of common stock | (0.11) | (0.05) | ||||
Weighted average number of basic and diluted shares of common stock outstanding | 116,509,480 | 85,439,630 | ||||
Common Stock | |||||||||||||||
Number of common shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Total | |||||||||||
# | $ | $ | $ | $ | |||||||||||
Balance – December 31, 2025 | 116,509,480 | 116,509 | 266,021,748 | (204,577,418) | 61,560,839 | ||||||||||
Stock-based compensation | — | — | 1,826,746 | — | 1,826,746 | ||||||||||
Net loss | — | — | — | (13,251,490) | (13,251,490) | ||||||||||
Balance – March 31, 2026 | 116,509,480 | 116,509 | 267,848,494 | (217,828,908) | 50,136,095 | ||||||||||
Common Stock | |||||||||||||||
Number of common shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Total | |||||||||||
# | $ | $ | $ | $ | |||||||||||
Balance – December 31, 2024 | 85,439,630 | 85,440 | 152,402,938 | (169,834,123) | (17,345,745) | ||||||||||
Stock-based compensation | — | — | 94,450 | — | 94,450 | ||||||||||
Net loss | — | — | — | (4,040,283) | (4,040,283) | ||||||||||
Balance – March 31, 2025 | 85,439,630 | 85,440 | 152,497,388 | (173,874,406) | (21,291,578) | ||||||||||
Three months ended March 31, | ||||||
2026 | 2025 | |||||
$ | $ | |||||
Cash Flows from Operating activities: | ||||||
Net loss | (13,251,490) | (4,040,283) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||
Depreciation and amortization | 365,433 | 133,033 | ||||
Stock-based compensation | 1,826,746 | 94,450 | ||||
Reclamation obligation accretion | 29,487 | 27,687 | ||||
Convertible notes discount amortization | — | 454,917 | ||||
Changes in operating assets and liabilities: | ||||||
Prepaid expenses | 361,314 | 159,074 | ||||
Materials and supplies inventory | (1,290) | 12,184 | ||||
Metals inventory | — | 19,915 | ||||
Other current assets | (885,577) | 1,593 | ||||
Accounts payable | 369,658 | 82,093 | ||||
Accrued liabilities | 569,837 | 103,229 | ||||
Accrued interest | — | 715,154 | ||||
Net cash used in operating activities | (10,615,882) | (2,236,954) | ||||
Cash Flows from Investing activities: | ||||||
Additions to property, plant and equipment | (1,534,879) | (291,685) | ||||
Additions to intangible assets | — | (60,000) | ||||
Net cash used in investing activities | (1,534,879) | (351,685) | ||||
Cash Flows from Financing activities | ||||||
Payments of note payable for insurance premium financing | (223,919) | (134,433) | ||||
Proceeds from notes payable | — | 3,000,000 | ||||
Net cash (used in) provided by financing activities | (223,919) | 2,865,567 | ||||
Increase (decrease) in Cash and cash equivalents and Restricted cash | (12,374,680) | 276,928 | ||||
Cash and cash equivalents and Restricted cash, beginning | 31,251,030 | 2,242,885 | ||||
Cash and cash equivalents and Restricted cash, ending | 18,876,350 | 2,519,813 | ||||
Supplemental Cash Flow Information: | ||||||
Interest paid | 10,197 | 7,056 | ||||
BASIS OF PRESENTATION |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
2.1 | Liquidity and Capital Resources |
2.2 | Risks and Uncertainties |
2.3 | Recent Accounting Pronouncements Not Yet Adopted |
3. | FAIR VALUE MEASUREMENTS |
4. | RECLAMATION OBLIGATIONS |
5. | WARRANTS |
6. | LOSS PER SHARE |
Three months ended March 31, | ||||||
2026 | 2025 | |||||
Numerator: Net loss | ($13,251,490) | ($4,040,283) | ||||
Denominator: Weighted average number of basic shares of common stock | 116,509,480 | 85,439,630 | ||||
Basic and diluted loss per share of common stock | ($0.11) | ($0.05) | ||||
Three months ended March 31, | ||||||
2026 | 2025 | |||||
Warrants exercisable for $2.87 per share | 5,354,700 | 5,354,700 | ||||
Stock options exercisable for $3.04 per share | 500,000 | 500,000 | ||||
Convertible notes payable and accrued interest convertible for $2.87 per share of common stock | — | 12,148,330 | ||||
Total | 5,854,700 | 18,003,030 | ||||
7. | STOCK-BASED COMPENSATION |
March 31, 2026 | March 31, 2025 | ||||||||||||||
Stock Options | Weighted- average exercise price | Weighted- average remaining life | Stock Options | Weighted- average exercise price | Weighted- average remaining life | ||||||||||
# | $/share | Years | # | $/share | Years | ||||||||||
8,573,000 | $3.94 | 8.8 | 1,000,000 | $4.57 | 6.2 | ||||||||||
Three months ended March 31, | ||||||
2026 | 2025 | |||||
$ | $ | |||||
General and administrative expense | 1,622,506 | 94,450 | ||||
Pre-development expense | 204,240 | — | ||||
1,826,746 | 94,450 | |||||
8. | SALES |
9. | INCOME AND MINING TAXES |
Three months ended March 31, | ||||||||||||
2026 | 2025 | |||||||||||
$ | % of Pretax Loss | $ | % of Pretax Loss | |||||||||
Tax provision (benefit) | (2,782,813) | 21.0% | (848,459) | 21.0% | ||||||||
State tax (benefit) | (554,647) | 4.2% | (181,813) | 4.5% | ||||||||
Other | 80,634 | (0.6%) | 15,205 | (0.4%) | ||||||||
Change in valuation allowance | 3,256,827 | (24.6%) | 1,015,067 | (25.1%) | ||||||||
Total income tax expense (benefit) | — | —% | — | —% | ||||||||
10. | BUSINESS SEGMENTS |
Three Months Ended March 31, | ||||||
2026 | 2025 | |||||
$ | $ | |||||
Pre-Development: | ||||||
Labor and contractor services | 4,537,911 | 502,258 | ||||
Materials and other directly related costs | 2,784,994 | 594,772 | ||||
Other | 77,423 | 13,877 | ||||
Total Pre-Development | 7,400,328 | 1,110,907 | ||||
General and Administrative | ||||||
Labor and contractor services | 3,707,261 | 863,866 | ||||
Other | 1,891,542 | 750,133 | ||||
Total General and Administrative | 5,598,803 | 1,613,999 | ||||
11. | COMMITMENTS AND CONTINGENCIES |
12. | SUBSEQUENT EVENTS |
Item 13. | Other Expenses of Issuance and Distribution. |
Amount to be Paid | |||
SEC registration fee | $* | ||
FINRA filing fee | * | ||
NYSE listing fee | * | ||
Transfer agents’ fees | * | ||
Printing and engraving expenses | * | ||
Legal fees and expenses | * | ||
Accounting fees and expenses | * | ||
Blue sky fees and expenses | * | ||
Miscellaneous | * | ||
Total | $ * | ||
* | To be completed by amendment |
Item 14. | Indemnification of Directors and Officers. |
Item 15. | Recent Sales of Unregistered Securities. |
• | Between January 1, 2023 and March 31, 2026, we issued options to purchase 7,623,000 shares of common stock under the Amended and Restated 2021 Long Term Incentive Plan. |
• | On September 2, 2022, we issued and sold convertible notes for an aggregate principal amount of approximately $30.7 million. On July 15, 2025, these convertible notes were converted into 12,319,850 shares of common stock. |
• | On September 2, 2022, we issued warrants to purchase an aggregate of 5,354,700 shares of common stock at an exercise price of $2.87 per share in connection with the issuance of convertible notes. |
• | Between July 15, 2025 and December 29, 2025, we issued 18,750,000 shares of common stock for an aggregate purchase price of approximately $75.0 million. |
• | Between July 15, 2025 and December 29, 2025, we issued warrants to purchase 9,375,000 shares of common stock at an exercise price of $5.00 per share. |
Item 16. | Exhibits and Financial Statement Schedules. |
(a) | The list of exhibits set forth under “Exhibit Index” at the end of this Registration Statement is incorporated by reference. |
(b) | No financial statement schedules are provided because the information called for is not required or is shown either in the financial statements or the notes thereto. |
Item 17. | Undertakings. |
(a) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Registrant pursuant to the provisions referenced in Item 14 of this Registration Statement, or otherwise, the Registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Registrant of expenses incurred or paid by a director, officer, or controlling person of the Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered hereunder, the Registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
(a) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this Registration Statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this Registration Statement as of the time it was declared effective. |
(b) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Exhibit Number | Description | ||
1.1* | Form of Underwriting Agreement | ||
Second Amended and Restated Certificate of Incorporation, as currently in effect | |||
Certificate of Amendment to Second Amended and Restated Certificate of Incorporation, as currently in effect | |||
Form of Third Amended and Restated Certificate of Incorporation, to be effective upon the completion of this offering | |||
Bylaws, as currently in effect | |||
Form of Amended and Restated Bylaws, to be effective upon the completion of this offering | |||
Form of Warrant to Purchase Stock of Sunshine Silver Mining & Refining Company issued in connection with the Private Placement Transaction | |||
5.1* | Opinion of Skadden, Arps, Slate, Meagher & Flom LLP | ||
Amended and Restated 2021 Long Term Incentive Plan (as amended and restated on July 14, 2025) | |||
Amended and Restated 2021 Long Term Incentive Plan (as amended and restated effective upon the completion of this offering) | |||
Form of Stock Option Award Agreement | |||
Services Agreement, dated as of January 1, 2021, by and between The Electrum Group LLC and Sunshine Silver Mining & Refining Company (as successor-in-interest to Sunshine Silver Mining & Refining Corporation) | |||
Financial Support Commitment Letter, dated as of March 24, 2026, by Electrum Silver US LLC and Electrum Global Holdings L.P. | |||
Professional Services Agreement, dated as of September 16, 2024, by and between Scout Discoveries Corp. and Silver Opportunity Partners LLC | |||
Stockholders’ Agreement, dated as of May 10, 2026, by and among Sunshine Silver Mining & Refining Company, Electrum Silver US LLC and Electrum Silver US II LLC | |||
Stockholders’ Agreement, dated as of May 10, 2026, by and between Sunshine Silver Mining & Refining Company and Ospraie Real Assets Fund LP | |||
Form of Indemnity Agreement | |||
Registration Rights Agreement, dated as of May 10, 2026, by and among Sunshine Silver Mining & Refining Company, Electrum Silver US LLC and Electrum Silver US II LLC | |||
Amended and Restated Consulting Services Agreement, by and between the Registrant and White Mining Consulting Inc., dated as of May 10, 2026 | |||
Executive Agreement, by and between the Registrant and Heather White, dated as of May 10, 2026 | |||
Amended and Restated Consulting Services Agreement, by and between the Registrant and 1520955 B.C. LTD., dated as of May 10, 2026 | |||
Executive Agreement, by and between the Registrant and André van Niekerk, dated as of May 10, 2026 | |||
Offer Letter, by and between Silver Opportunity Partners LLC and Michelle Shepston, dated as of November 11, 2025 | |||
Employment Agreement, by and between Silver Opportunity Partners LLC and Michelle Shepston, dated as of May 10, 2026 | |||
Subsidiaries of the Registrant | |||
Consent of Ernst & Young LLP | |||
23.2* | Consent of Skadden, Arps, Slate, Meagher & Flom LLP (included in Exhibit 5.1) | ||
Consent of SLR International Corporation | |||
Consent of SRK Consulting (U.S.), Inc. | |||
Consent of Scout Discoveries Corp. | |||
Consent of Scout Discoveries Corp. | |||
Consent of Argus Media, Inc. | |||
Consent of Samuel Engineering, Inc. | |||
Consent of trajectorE Engineering, Inc. | |||
Exhibit Number | Description | ||
Power of Attorney (included on signature page) | |||
S-K 1300 Technical Report Summary on the Initial Assessment, Sunshine Mine, Idaho, USA, dated March 25, 2026 | |||
Calculation of Filing Fee Table | |||
* | To be filed by amendment |
† | Certain portions of this exhibit have been redacted pursuant to Item 601(b)(10)(iv) of Regulation S-K. The Registrant agrees to furnish supplementally an unredacted copy of this exhibit to the SEC upon its request. |
# | Certain schedules and/or exhibits have been omitted from this filing pursuant to Item 601(a)(5) of Regulation S-K. The Registrant agrees to furnish supplementally a copy of any omitted schedule or exhibit to the U.S. Securities and Exchange Commission upon its request. |
SUNSHINE SILVER MINING & REFINING COMPANY | |||||||||
By: | /s/ Heather White | ||||||||
Name: | Heather White | ||||||||
Title: | Chief Executive Officer | ||||||||
Signature | Title | Date | ||||
/s/ Heather White | Chief Executive Officer and Director (principal executive officer) | May 11, 2026 | ||||
Heather White | ||||||
/s/ André van Niekerk | Chief Financial Officer (principal financial officer and principal accounting officer) | May 11, 2026 | ||||
André van Niekerk | ||||||
/s/ Thomas S. Kaplan | Chairman and Director | May 11, 2026 | ||||
Thomas S. Kaplan | ||||||
/s/ Nathan Ebeling | Director | May 11, 2026 | ||||
Nathan Ebeling | ||||||
/s/ Anna El-Erian | Director | May 11, 2026 | ||||
Anna El-Erian | ||||||
/s/ Ali Reza Erfan | Director | May 11, 2026 | ||||
Ali Reza Erfan | ||||||
/s/ Douglas Groh | Director | May 11, 2026 | ||||
Douglas Groh | ||||||
/s/ Daniel Muñiz Quintanilla | Director | May 11, 2026 | ||||
Daniel Muñiz Quintanilla | ||||||
/s/ Lawrence Radford | Director | May 11, 2026 | ||||
Lawrence Radford | ||||||
/s/ Paul H. Zink | Director | May 11, 2026 | ||||
Paul H. Zink | ||||||