EX-99.1 2 eqx-20250331financialstate.htm EX-99.1 Document


eqxlogo2020horizontalrgbb.jpg
Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Unaudited, expressed in thousands of United States dollars, unless otherwise stated)


eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024

CONTENTS
Notes to the Consolidated Financial Statements
Consolidated Statements of Financial Position
Consolidated Statements of Income
Other Disclosures
2

eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Statements of Financial Position
At March 31, 2025 and December 31, 2024
(Expressed in thousands of United States dollars)
(Unaudited)
NoteMarch 31,
2025
December 31,
2024
Assets
Current assets
Cash and cash equivalents$172,887 $239,329 
Marketable securities5,375 6,142 
Trade and other receivables4127,582 70,035 
Inventories5244,051 417,541 
Prepaid expenses37,021 44,529 
Other current assets5,860 6,529 
592,776 784,105 
Non-current assets
Restricted cash9,235 12,201 
Inventories5433,513 277,102 
Mineral properties, plant and equipment65,560,206 5,564,713 
Deferred income tax assets3,521 2,339 
Other non-current assets70,744 73,135 
Total assets$6,669,995 $6,713,595 
Liabilities and Equity
Current liabilities
Accounts payable and accrued liabilities$226,574 $268,444 
Current portion of loans and borrowings7136,878 135,592 
Current portion of deferred revenue8133,374 116,334 
Current portion of derivative liabilities9(b)118,317 116,563 
Other current liabilities78,757 52,158 
693,900 689,091 
Non-current liabilities
Loans and borrowings71,255,982 1,212,239 
Deferred revenue8242,862 266,718 
Reclamation and closure cost provisions129,400 130,174 
Derivative liabilities9(b)50,495 46,372 
Deferred income tax liabilities801,206 799,972 
Other non-current liabilities173,069 171,477 
Total liabilities3,346,914 3,316,043 
Shareholders’ equity
Common shares2,803,959 2,798,820 
Reserves72,769 74,100 
Accumulated other comprehensive loss(76,695)(89,027)
Retained earnings523,048 613,659 
Total equity3,323,081 3,397,552 
Total liabilities and equity$6,669,995 $6,713,595 
Contingencies (notes 9(b)(iii) and 18)
Subsequent events (notes 3 and 7(a))

The accompanying notes form an integral part of these condensed consolidated interim financial statements.

3

eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Statements of Loss
For the three months ended March 31, 2025 and 2024
(Expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)

Note20252024
Revenue$423,724 $241,318 
Cost of sales
Operating expense11(292,577)(183,768)
Depreciation and depletion(97,432)(46,188)
(390,009)(229,956)
Income from mine operations33,715 11,362 
Care and maintenance expense(9,945)— 
Exploration and evaluation expense(1,816)(2,474)
General and administration expense12(17,698)(14,141)
Income (loss) from operations4,256 (5,253)
Finance expense(48,333)(17,443)
Finance income2,095 1,972 
Other expense13(22,871)(13,483)
Loss before income taxes(64,853)(34,207)
Income tax expense(10,626)(8,548)
Net loss$(75,479)$(42,755)
Net loss per share
Basic and diluted14$(0.17)$(0.13)
Weighted average shares outstanding
Basic and diluted14455,731,465 323,989,015 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.
4

eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Statements of Comprehensive Loss
For the three months ended March 31, 2025 and 2024
(Expressed in thousands of United States dollars)
(Unaudited)

Note20252024
Net loss$(75,479)$(42,755)
Other comprehensive loss
Items that may be reclassified subsequently to net income or loss:
Foreign currency translation loss (24,479)
Items that will not be reclassified subsequently to net income or loss:
Net decrease in fair value of marketable securities and other investments in equity instruments(2,800)(21,552)
(2,800)(46,031)
Total comprehensive loss$(78,279)$(88,786)

The accompanying notes form an integral part of these condensed consolidated interim financial statements.
5

eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Statements of Cash Flows
For the three months ended March 31, 2025 and 2024
(Expressed in thousands of United States dollars)
(Unaudited)

Note20252024
Cash provided by (used in):
Operating activities
Net loss for the period$(75,479)$(42,755)
Adjustments for:
Depreciation and depletion97,561 46,424 
Finance expense48,333 17,443 
Amortization of deferred revenue8(13,125)(2,835)
Change in fair value of derivatives10,206 14,585 
Settlements of derivatives 9(b)(i),(b)(ii)(7,360)13,333 
Unrealized foreign exchange loss7,081 293 
Income tax expense10,626 8,548 
Income taxes paid(18,429)(7,250)
Other13,891 (64)
Operating cash flow before changes in non-cash working capital73,305 47,722 
Changes in non-cash working capital16(18,820)(29,817)
54,485 17,905 
Investing activities
Expenditures on mineral properties, plant and equipment(93,800)(104,769)
Purchase of marketable securities(5,024)— 
Proceeds from disposition of marketable securities3,023 — 
Investment in Calibre Mining Corp.4(a)(40,000)— 
Other2,321 (3,995)
(133,480)(108,764)
Financing activities
Draw down on credit facility740,000 — 
Proceeds from other financing arrangements8,779 — 
Repayments of other financing arrangements(4,108)(716)
Interest paid(28,432)(16,149)
Lease payments(6,735)(8,808)
Net proceeds from issuance of shares 49,203 
Proceeds from exercise of stock options929 1,456 
Transaction costs and other (79)
10,433 24,907 
Effect of foreign exchange on cash and cash equivalents2,120 (777)
Decrease in cash and cash equivalents(66,442)(66,729)
Cash and cash equivalents – beginning of period239,329 191,995 
Cash and cash equivalents – end of period$172,887 $125,266 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.
6

eqxlogoonelinenoringsrgba.jpg
Condensed Consolidated Interim Statements of Changes in Equity
For the three months ended March 31, 2025 and 2024
(Expressed in thousands of United States dollars, except number of shares)
(Unaudited)


Common Shares
NoteNumberAmountReservesAccumulated other comprehensive lossRetained earningsTotal
Balance –
December 31, 2024
455,232,521 $2,798,820 $74,100 $(89,027)$613,659 $3,397,552 
Shares issued on exercise of stock options and settlement of restricted share units10(a)850,365 5,139 (4,210)  929 
Share-based compensation  2,879   2,879 
Disposition of marketable securities   15,132 (15,132) 
Net loss and total comprehensive loss   (2,800)(75,479)(78,279)
Balance – March 31, 2025
456,082,886 $2,803,959 $72,769 $(76,695)$523,048 $3,323,081 
Balance –
December 31, 2023
318,013,861 $2,085,565 $79,077 $(70,730)$348,549 $2,442,461 
Shares issued in public offerings10,892,076 50,207 — — — 50,207 
Shares issued on exercise of stock options and settlement of restricted share units10(a)897,208 5,449 (3,993)— — 1,456 
Share-based compensation— — 2,696 — — 2,696 
Share issue costs— (1,004)— — — (1,004)
Net loss and total comprehensive loss— — — (46,031)(42,755)(88,786)
Balance March 31, 2024
329,803,145 $2,140,217 $77,780 $(116,761)$305,794 $2,407,030 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.
7

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



1.    NATURE OF OPERATIONS
Equinox Gold Corp. (the “Company” or “Equinox Gold”) was incorporated under the Business Corporations Act of British Columbia on March 23, 2007. Equinox Gold’s primary listing is on the Toronto Stock Exchange in Canada where its common shares trade under the symbol “EQX”. The Company’s shares also trade on the NYSE American Stock Exchange in the United States under the symbol “EQX”. The Company’s corporate office is at Suite 1501, 700 West Pender Street, Vancouver, British Columbia, Canada, V6C 1G8.
Equinox Gold is a mining company engaged in the operation, acquisition, exploration and development of mineral properties, with a focus on gold.
All of the Company’s principal properties are located in the Americas. At March 31, 2025, all of the Company’s principal properties and material subsidiaries are wholly owned. Details of the Company’s principal properties and material subsidiaries are as follows:
Ownership interest in subsidiaryLocationPrincipal propertyPrincipal activity
Subsidiary
Premier Gold Mines Hardrock Inc. and PAG Holding Corp.100 %CanadaGreenstone Mine
(“Greenstone”)
Production
Western Mesquite Mines, Inc.100 %USAMesquite Mine (“Mesquite”)Production
Desarrollos Mineros San Luis S.A. de C.V. 100 %MexicoLos Filos Mine Complex (“Los Filos”)Production
Mineração Aurizona S.A.100 %BrazilAurizona Mine (“Aurizona”)Production
Fazenda Brasileiro Desenvolvimento Mineral Ltda and Santa Luz Desenvolvimento Mineral Ltda100 %BrazilFazenda Mine and Santa Luz Mine (referred to as the “Bahia Complex”)Production
Mineração Riacho Dos Machados Ltda100 %BrazilRDM Mine (“RDM”)Production
Castle Mountain Ventures100 %USACastle Mountain Mine (“Castle Mountain”)Development
During the three months ended March 31, 2025, the Company’s Fazenda Mine and Santa Luz Mine were combined into one operating segment referred to as the Bahia Complex (note 15).
On April 1, 2025, the Company suspended operations at Los Filos (note 6(a)) and classified the mine as a development project.
2.    BASIS OF PREPARATION AND MATERIAL ACCOUNTING POLICIES
(a)Statement of compliance
These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting as issued by the International Accounting Standards Board. These unaudited condensed consolidated interim financial statements do not include all of the information required for annual financial statements prepared using International Financial Reporting Standards and should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2024.
These unaudited condensed consolidated interim financial statements were approved and authorized for issuance by the Board of Directors on May 7, 2025.
(b)Presentation currency
Except as otherwise noted, these unaudited condensed consolidated interim financial statements are presented in United States dollars (“$”, “US dollars” or “USD”). All references to C$ are to Canadian dollars (“CAD”).
(c)Material accounting policies
The material accounting policies applied in the preparation of these unaudited condensed consolidated interim financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended December 31, 2024.
8

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



3.    CORPORATE TRANSACTION
On February 23, 2025, the Company entered into a definitive arrangement agreement with Calibre Mining Corp. (“Calibre”), as amended on April 23, 2025 (the “Arrangement Agreement”), whereby the Company will acquire 100% of the issued and outstanding common shares of Calibre pursuant to a plan of arrangement (the “Transaction”). Under the terms of the Arrangement Agreement, Calibre shareholders will receive 0.35 of an Equinox Gold common share for each Calibre common share held immediately prior to closing of the Transaction. Upon completion of the Transaction, existing Equinox Gold shareholders and former Calibre shareholders will own approximately 61% and 39% of the outstanding common shares of the combined company, respectively, which will continue under the name “Equinox Gold Corp.”. The principal properties owned by Calibre include the Valentine Gold Mine development project in Canada, a portfolio of operational mines in Nicaragua and the United States, and exploration and development properties in the United States. On May 1, 2025, the Transaction was approved by the shareholders of the Company and the securityholders of Calibre. Closing of the Transaction is subject to certain regulatory approvals and other customary closing conditions. The Transaction is expected to close during the second quarter of 2025.
If the Arrangement Agreement is terminated by the Company or Calibre prior to closing of the Transaction, termination fees in the amount of $145.0 million and $85.0 million are payable by the Company and Calibre, respectively, to the other party.
4.    TRADE AND OTHER RECEIVABLES
NoteMarch 31,
2025
December 31,
2024
Trade receivables$22,654 $3,943 
VAT receivables42,351 41,808 
Income taxes receivable4,171 5,275 
Convertible note receivable from Calibre4(a)39,725 — 
Other receivables18,681 19,009 
$127,582 $70,035 
(a)Convertible note receivable from Calibre
Concurrent with the Arrangement Agreement (note 3), the Company entered into a subscription agreement to participate in Calibre’s private placement convertible note financing. The private placement closed on March 4, 2025 with the Company purchasing a convertible note with a principal amount of $40.0 million and a maturity date of March 4, 2030 (the “Calibre Convertible Note”). If the Arrangement Agreement is terminated prior to closing of the Transaction (note 3), the maturity date of the Calibre Convertible Note will be accelerated to January 31, 2026. The Calibre Convertible Note is unsecured and has an annual interest rate of 5.5% receivable quarterly in arrears. At any time prior to the maturity date, the Company may convert the Calibre Convertible Note into common shares of Calibre at a price of C$4.25 per Calibre common share. In connection with the private placement, the Company received 8,813,252 common share purchase warrants of Calibre (the “Calibre Warrants”) for no additional consideration. Each Calibre Warrant is exercisable into one common share of Calibre at a price of C$4.50 per Calibre common share until March 4, 2030. If the Transaction closes, the Calibre Warrants will expire on the fifth day following the closing of the Transaction.
Upon the occurrence of a change of control of Calibre, except for a change of control resulting from completion of the Transaction, the Company may require Calibre to, within 30 days following the change of control, repay the Calibre Convertible Note at a redemption amount equal to the lesser of a) 100% of the principal amount outstanding plus all remaining interest payable on the principal amount outstanding from the date of such redemption up to and including the maturity date, and b) 107% of the principal amount outstanding plus all accrued and unpaid interest. Calibre may also, upon such change of control, prepay any portion of the principal amount outstanding under the Calibre Convertible Note using the same redemption formula as described above on the principal amount being prepaid.


9

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



4.    TRADE AND OTHER RECEIVABLES (CONTINUED)
(a)Convertible note receivable from Calibre (continued)
On initial recognition, $39.1 million and $0.9 million of the total consideration paid was allocated to the Calibre Convertible Note and Calibre Warrants, respectively, based on their relative fair values. As the contractual terms of the Calibre Convertible Note do not give rise to cash flows that are solely payments of principal and interest on the principal amount outstanding, the Calibre Convertible Note is subsequently measured at fair value through profit or loss (“FVTPL”) with changes in fair value recognized in other income or expense. The Calibre Warrants are accounted for as derivative assets measured at FVTPL with changes in fair value recognized in other income or expense.
At March 31, 2025, the Calibre Convertible Note and Calibre Warrants are classified as current. At March 31, 2025, the fair value of the Calibre Warrants included in other current assets was $1.2 million (December 31, 2024 – nil).
5.    INVENTORIES
March 31,
2025
December 31,
2024
Heap leach ore $439,889 $467,719 
Stockpiled ore115,073 109,762 
Work-in-process32,097 29,454 
Finished goods13,540 14,895 
Supplies76,965 72,813 
Total inventories$677,564 $694,643 
Classified and presented as:
Current $244,051 $417,541 
Non-current(1)
433,513 277,102 
$677,564 $694,643 
(1)    Non-current inventories at March 31, 2025 relate to heap leach ore at Los Filos, Mesquite and Castle Mountain, and supplies at Los Filos (December 31, 2024 – heap leach ore at Mesquite and Castle Mountain).
At March 31, 2025, the Company’s total provision for obsolete and slow-moving supplies inventories was $9.6 million (December 31, 2024 – $9.7 million).
During the three months ended March 31, 2025, the Company recognized within cost of sales $28.6 million (2024 – $5.5 million) in write-downs of inventories to net realizable value, primarily relating to heap leach ore at Los Filos (2024 – heap leach ore at Castle Mountain and Los Filos). The write-down of the heap leach ore at Los Filos was determined using longer term gold prices as a result of the change in expected timing of recovery of the remaining ounces.
10

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



6.    MINERAL PROPERTIES, PLANT AND EQUIPMENT
NoteMineral propertiesPlant and
equipment
Construction-
in-progress
Exploration and evaluation assetsTotal
Cost
Balance – December 31, 2024
$4,330,703 $1,886,383 $212,260 $57,171 $6,486,517 
Additions(1)
40,897 41,988 9,782  92,667 
Transfers105,944 36,602 (142,546)  
Disposals (7,028)  (7,028)
Change in reclamation and closure cost asset14,027    14,027 
Balance – March 31, 2025
$4,491,571 $1,957,945 $79,496 $57,171 $6,586,183 
Accumulated depreciation and depletion
Balance – December 31, 2024
$555,350 $366,454 $— $— $921,804 
Depreciation and depletion56,416 51,867   108,283 
Disposals  (4,110)  (4,110)
Balance – March 31, 2025
$611,766 $414,211 $ $ $1,025,977 
Net book value
At December 31, 2024
$3,775,353 $1,519,929 $212,260 $57,171 $5,564,713 
At March 31, 2025
$3,879,805 $1,543,734 $79,496 $57,171 $5,560,206 
(1)Additions for the three months ended March 31, 2025 include the following non-cash additions: $5.5 million in additions to right-of-use assets included in plant and equipment and $3.3 million of depreciation and depletion capitalized to mineral properties.
(a)Impairment indicator
The Company has been renegotiating its land access agreements with the three communities where Los Filos is located. New agreements were signed with two of the communities during the three months ended March 31, 2025. On March 31, 2025, the Company’s land access agreement with the third community expired and the Company announced on April 1, 2025 that operations at Los Filos have been suspended. The expiration of the land access agreement with the third community and announcement of suspension of operations were determined to be an indicator of impairment and accordingly, the Company estimated the recoverable amount of the Los Filos cash generating unit (“CGU”) and performed an impairment test as at March 31, 2025.
The recoverable amount of the Los Filos CGU, being its fair value less costs of disposal (“FVLCOD”), was calculated based on an in-situ value for mineral reserves and mineral resources. As the FVLCOD calculated was more than the carrying amount of the Los Filos CGU, the Company concluded that no impairment loss was required to be recognized. In estimating the FVLCOD, significant estimates and assumptions were made relating to the in-situ value for mineral reserves and mineral resources. The in-situ value per ounce was estimated by reference to comparable market transactions. These estimates and assumptions are subject to risk and uncertainty. Changes in these estimates can result in the recognition of future impairment losses.

11

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



7.    LOANS AND BORROWINGS
NoteMarch 31,
2025
December 31,
2024
Credit facility7(a)$1,122,224 $1,080,557 
2023 convertible notes133,758 131,682 
2020 convertible notes7(b)136,878 135,592 
Total loans and borrowings$1,392,860 $1,347,831 
Classified and presented as:
Current(1)
$136,878 $135,592 
Non-current1,255,982 1,212,239 
$1,392,860 $1,347,831 
(1)The current portion of loans and borrowings at March 31, 2025 and December 31, 2024 represents the outstanding principal under the 2020 convertible notes issued in March 2020 (the “2020 Convertible Notes”).
The following is a reconciliation of the changes in the carrying amount of loans and borrowings during the three months ended March 31, 2025 and 2024 to cash flows arising from financing activities:
Note20252024
Balance – beginning of period(1)
$1,347,831 $927,551 
Financing cash flows:
Draw down on credit facility7(a)40,000 — 
Interest paid(26,158)(15,753)
Other changes:
Interest and accretion expense33,235 22,393 
Balance – end of period(1)
1,394,908 934,191 
Less: Accrued interest(2)
(2,048)(5,063)
Balance – end of period, excluding accrued interest$1,392,860 $929,128 
(1)    Includes accrued interest.
(2)    Included in accounts payable and accrued liabilities.
(a)Credit facility
On February 28, 2025, the Company drew down $40.0 million on its $700 million revolving credit facility (the “Revolving Facility”). At March 31, 2025, there was $64.6 million undrawn on the Revolving Facility.
The Company’s credit facility, which consists of the Revolving Facility and a $500 million term loan, (the “Credit Facility”) is subject to standard conditions and covenants. At March 31, 2025, the Company was in compliance with the applicable covenants. To maintain the classification of the liability as non-current, the Company is required to comply with future covenants which include: (a) a maximum senior net debt to earnings before interest, income taxes, depreciation and depletion, and certain other adjustments for the preceding 12 months (“Rolling EBITDA”) ratio; (b) a maximum total net debt to Rolling EBITDA ratio; (c) a minimum Rolling EBITDA to interest expense for the preceding 12 months ratio; (d) a minimum tangible net worth; and (e) minimum liquidity.
On April 14, 2025, the Company drew down $45.0 million on the Revolving Facility.
(b)2020 Convertible Notes
The 2020 Convertible Notes are subject to standard conditions and covenants, including maintenance of certain debt to earnings ratios. At March 31, 2025, the Company was in compliance with these covenants.
12

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



8.    DEFERRED REVENUE
The following table summarizes the changes in the carrying amount of deferred revenue during the three months ended March 31, 2025:
Stream arrangement
(note 8(a))
Gold prepay transactions
(note 8(b))
Gold purchase and sale arrangement
(note 8(c))
Total
Balance – December 31, 2024
$136,343 $174,042 $72,667 $383,052 
Gold delivered
(1,789)(8,501)(2,835)(13,125)
Accretion expense
520 3,975 1,814 6,309 
Balance – March 31, 2025
$135,074 $169,516 $71,646 $376,236 
March 31,
2025
December 31,
2024
Classified and presented as:
Current(1)
$133,374 $116,334 
Non-current242,862 266,718 
$376,236 $383,052 
(1)    The current portion of deferred revenue is based on the amounts of gold expected to be delivered within twelve months of the reporting date.
(a)Stream arrangement
During the three months ended March 31, 2025, the Company delivered 1,174 gold ounces (2024nil) under the stream arrangement it assumed on acquisition of the remaining 40% interest in Greenstone in May 2024. The Company received an average cash consideration of $568 per ounce (2024nil), representing 20% of the spot gold price at the time of delivery. Total revenue recognized during the three months ended March 31, 2025, which consists of the cash consideration received on delivery of the gold ounces and the portion of the deferred revenue obligation satisfied, amounted to $2.5 million (2024nil).
(b)Gold prepay transactions
During the three months ended March 31, 2025, the Company delivered 3,869 gold ounces (2024nil) under the gold prepay transactions with certain of its lenders (the “Gold Prepay Transactions”), of which 1,554 gold ounces (2024nil) were made on a spot price basis. The Company received an average consideration of $955 per ounce (2024nil) sold on a spot price basis, representing the difference between the spot gold price at the time of delivery and the fixed price in accordance with the contracts. Total revenue recognized during the three months ended March 31, 2025, which consists of the consideration received on delivery of the gold ounces and the portion of the deferred revenue obligation satisfied, amounted to $10.0 million (2024nil).
(c)Gold purchase and sale arrangement
During the three months ended March 31, 2025, the Company delivered 1,500 gold ounces (20241,500) under the gold purchase and sale arrangement with Versamet Royalties Corporation (“Versamet”). The Company received an average cash consideration of $570 per ounce (2024$413), representing 20% of the spot gold price at the time of delivery. Total revenue recognized during the three months ended March 31, 2025, which consists of the cash consideration received on delivery and the portion of the deferred revenue obligation satisfied, amounted to $3.7 million (2024$3.5 million).
13

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



9.    DERIVATIVE FINANCIAL INSTRUMENTS
(a)Derivative assets
The following is a summary of the Company’s derivative assets at March 31, 2025 and December 31, 2024:
NoteMarch 31,
2025
December 31,
2024
Calibre Warrants4(a)$1,197 $— 
Foreign exchange contracts9(b)(i)100 — 
Other2,682 81 
$3,979 $81 
Classified and presented as:
Current$2,960 $— 
Non-current(1)
1,019 81 
$3,979 $81 
(1)    Included in other non-current assets.
(b)Derivative liabilities
The following is a summary of the Company’s derivative liabilities at March 31, 2025 and December 31, 2024:
NoteMarch 31,
2025
December 31,
2024
Foreign exchange contracts9(b)(i)$20,056 $54,280 
Gold contracts9(b)(ii)47,569 20,501 
Greenstone contingent consideration9(b)(iii)101,187 86,223 
Other 1,931 
$168,812 $162,935 
Classified and presented as:
Current$118,317 $116,563 
Non-current50,495 46,372 
$168,812 $162,935 
(i)Foreign exchange contracts
In accordance with its foreign currency exchange risk management program, the Company uses foreign exchange contracts to manage its exposure to currency risk on expenditures in CAD, Brazilian Réal (“BRL”), and Mexican Pesos (“MXN”). At March 31, 2025, the Company had in place USD:CAD, USD:BRL, and USD:MXN put and call options with the following notional amounts, weighted average rates and maturity dates:
USD notional amountCall options’ weighted average strike pricePut options’ weighted average strike price
CurrencyWithin 1 year1-2 years
CAD$265,000 $23,000 1.34 1.42 
BRL343,000 23,000 5.45 6.04 
MXN116,000  18.17 20.85 
The following table summarizes the changes in the carrying amount of the foreign exchange contracts during the three months ended March 31, 2025 and 2024:
20252024
Net liability (asset) – beginning of period$54,280 $(18,072)
Settlements(3,659)14,323 
Change in fair value(30,665)4,036 
Net liability – end of period$19,956 $287 
14

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



9.    DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
(b)Derivative liabilities (continued)
(i)Foreign exchange contracts (continued)
The fair value of the foreign exchange contracts outstanding at March 31, 2025 and December 31, 2024 is presented as follows:
20252024
Net liability presented as:
Current derivative assets$(9)$— 
Non-current derivative assets(91)— 
Current derivative liabilities18,553 47,792 
Non-current derivative liabilities1,503 6,488 
$19,956 $54,280 
(ii)Gold contracts
At March 31, 2025, the Company had 89,997 total notional ounces remaining under its outstanding gold collar contracts to be settled as follows:
Notional ouncesPut options’ weighted average strike priceCall options’ weighted average strike price
Within 1 year1-2 years
79,998 9,999 $2,150 $3,164 
At March 31, 2025, the Company also had financial swap agreements for gold bullion outstanding that were entered into in March 2023 and June 2023, as amended in October 2024, in connection with certain of the Gold Prepay Transactions (note 8(b)). Under the swap agreements, which are cash-settled, the Company will receive a weighted average price of $2,204 per ounce in exchange for paying the spot price for 34,919 total notional ounces over the period from March 2025 to September 2026.
The following table summarizes the changes in the carrying amount of the gold contracts during the three months ended March 31, 2025 and 2024:
20252024
Liability – beginning of period$20,501 $4,009 
Settlements(3,701)(990)
Change in fair value30,769 11,561 
Liability – end of period$47,569 $14,580 
The fair value of the gold contracts outstanding at March 31, 2025 and December 31, 2024 is presented as follows:
20252024
Current derivative liabilities$31,936 $9,871 
Non-current derivative liabilities15,633 10,630 
$47,569 $20,501 
(iii)Greenstone contingent consideration
At March 31, 2025, the Company had a contingent payment obligation to deliver 11,111 ounces of refined gold, the cash equivalent value of such refined gold, or a combination thereof, upon reaching each production milestone of 250,000 ounces, 500,000 ounces and 700,000 ounces at Greenstone (the “Greenstone Contingent Consideration”).


15

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



9.    DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
(b)Derivative liabilities (continued)
(iii)Greenstone contingent consideration (continued)
The following table summarizes the changes in the carrying amount of the Greenstone Contingent Consideration during the three months ended March 31, 2025 and 2024:
20252024
Balance – beginning of period$86,223 $11,279 
Change in fair value14,964 1,081 
Balance – end of period$101,187 $12,360 
The fair value of the Greenstone Contingent Consideration at March 31, 2025 and December 31, 2024 is presented as follows:
20252024
Current derivative liabilities$67,828 $57,839 
Non-current derivative liabilities33,359 28,384 
$101,187 $86,223 
10.    SHARE CAPITAL AND SHARE-BASED PAYMENTS
(a)Share issuances
During the three months ended March 31, 2025, the Company issued 0.9 million common shares on exercise of stock options and settlement of restricted share units (“RSUs”) and restricted share units with performance-based vesting conditions (“pRSUs”) (2024 – 0.9 million).
(b)Share-based compensation plans
(i)Equity-settled RSUs and pRSUs
During the three months ended March 31, 2025, the Company granted 1.3 million equity-settled RSUs to directors, officers and employees and 0.4 million equity-settled pRSUs to officers and employees with a weighted average grant date fair value of $5.83. The RSUs granted vest over a period of three years. The pRSUs granted are subject to a multiplier of 0% to 200% of the number of units granted based on the Company’s total shareholder return as compared to the S&P Global Gold Index over a three-year vesting period.
(ii)Cash-settled RSUs
During the three months ended March 31, 2025, the Company granted 0.7 million cash-settled RSUs to certain employees with a weighted average grant date fair value of $5.82. The RSUs granted vest over a period of three years.
16

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



11.    OPERATING EXPENSE
Operating expense during the three months ended March 31, 2025 and 2024 consists of the following expenses by nature:
20252024
Raw materials and consumables$82,666 $66,462 
Salaries and employee benefits(1)
57,364 37,987 
Contractors65,816 45,556 
Repairs and maintenance19,085 15,803 
Site administration29,830 31,422 
Royalties10,414 6,131 
265,175 203,361 
Change in inventories27,402 (19,593)
Total operating expense$292,577 $183,768 
(1)    Total salaries and employee benefits, excluding share-based compensation, for the three months ended March 31, 2025, including amounts recognized within care and maintenance expense, exploration and evaluation expense and general and administration expense, was $72.0 million (2024 – $44.2 million).
12.    GENERAL AND ADMINISTRATION EXPENSE
General and administration expense during the three months ended March 31, 2025 and 2024 consists of the following expenses by nature:
20252024
Salaries and employee benefits$6,386 $5,484 
Professional fees4,828 3,134 
Share-based compensation3,719 3,357 
Office and other expenses2,642 1,936 
Depreciation123 230 
Total general and administration expense$17,698 $14,141 
13.    OTHER EXPENSE
Other expense during the three months ended March 31, 2025 and 2024 consists of the following:
Note20252024
Change in fair value of foreign exchange contracts9(b)(i)$30,665 $(4,036)
Change in fair value of gold contracts9(b)(ii)(30,769)(11,561)
Change in fair value of Greenstone Contingent Consideration9(b)(iii)(14,964)(1,081)
Foreign exchange (loss) gain(7,172)473 
Other (expense) income(631)2,722 
Total other expense$(22,871)$(13,483)
14.    NET LOSS PER SHARE
The calculations of basic and diluted net loss per share (“EPS”) for the three months ended March 31, 2025 and 2024 are as follows:
20252024
Weighted
average shares
outstanding
Net lossNet loss per shareWeighted
average shares
outstanding
Net lossNet loss
per share
Basic and diluted EPS455,731,465 $(75,479)$(0.17)323,989,015 $(42,755)$(0.13)
17

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



15.    SEGMENT INFORMATION
Operating results of operating segments are regularly reviewed by the Company’s chief operating decision maker (“CODM”) to make decisions about resources to be allocated to the segments and to assess performance. The Company generally considers each of its mine sites as an operating segment. During the three months ended March 31, 2025, the Company combined its Fazenda Mine and Santa Luz Mine into one operating segment, referred to as the Bahia Complex, for purposes of preparing and reporting financial information to the Company’s CODM. The following table presents significant information about the Company’s reportable operating segments as reported to the Company’s CODM:
Three months March 31, 2025
RevenueOperating
expense
Depreciation
and depletion
Exploration and evaluation
expense
Other operating
expenses
Income
(loss) from
operations
Greenstone$129,550 $(70,416)$(34,733)$ $ $24,401 
Mesquite35,476 (21,547)(5,041)  8,888 
Los Filos(1)
91,437 (98,119)(10,717)(415)(9,528)(27,342)
Aurizona45,101 (27,014)(12,688)(447) 4,952 
Bahia Complex(2)
79,929 (45,806)(19,005)(788) 14,330 
RDM32,988 (23,693)(14,907)  (5,612)
Castle Mountain(3)
9,243 (5,982)(341)(142)(417)2,361 
Corporate   (24)(17,698)(17,722)
$423,724 $(292,577)$(97,432)$(1,816)$(27,643)$4,256 
Three months ended March 31, 2024
RevenueOperating
expense
Depreciation
and depletion
Exploration and evaluation
expense
Other operating
expenses
Income
(loss) from
operations
Greenstone(4)
$— $— $— $— $— $— 
Mesquite48,997 (28,038)(9,621)— — 11,338 
Los Filos54,168 (46,624)(7,358)(121)— 65 
Aurizona50,655 (33,368)(10,124)(1,339)— 5,824 
Bahia Complex(2)
54,360 (45,692)(14,885)(913)— (7,130)
RDM23,137 (19,176)(3,016)— — 945 
Castle Mountain10,001 (10,870)(1,184)(74)— (2,127)
Corporate— — — (27)(14,141)(14,168)
$241,318 $(183,768)$(46,188)$(2,474)$(14,141)$(5,253)
(1)On April 1, 2025, the Company announced that operations at Los Filos have been suspended following the expiry of its land access agreement with one of the communities where Los Filos is located. Other operating expenses at Los Filos for the three months ended March 31, 2025 relate to care and maintenance costs incurred in connection with the winding down of certain operating activities.
(2)The Company’s Fazenda Mine and Santa Luz Mine are both located within the mining district of Bahia State, Brazil, have similar economic characteristics and share management oversight. During the three months ended March 31, 2025, the Company changed its internal reporting to combine the financial information for the Fazenda Mine and Santa Luz Mine into one operating segment for the purposes of making resource allocation decisions and assessing performance. The segment information reported for the three months ended March 31, 2024 has been restated to conform with the presentation for the current period.
(3)In August 2024, the Company suspended mining at Castle Mountain for the duration of the permitting period for the mine’s phase 2 project. Residual heap leach processing and gold production is expected to continue through the first half of 2025, at which point processing is also expected to be suspended. Other operating expenses at Castle Mountain for the three months ended March 31, 2025 relate to care and maintenance costs.
(4)The first gold pour at Greenstone occurred on May 22, 2024 and the mine reached commercial production on November 6, 2024.



18

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



15.    SEGMENT INFORMATION (CONTINUED)
Total assetsTotal liabilities
March 31
2025
December 31
2024
March 31
2025
December 31
2024
Greenstone$3,806,024 $3,774,047 $(1,157,633)$(1,136,784)
Mesquite338,652 319,572 (44,304)(44,267)
Los Filos1,096,103 1,162,039 (225,676)(248,196)
Aurizona374,829 366,953 (62,332)(64,610)
Bahia Complex(1)
387,427 395,049 (55,935)(56,988)
RDM145,323 158,799 (31,114)(29,633)
Castle Mountain336,195 333,317 (12,035)(13,253)
Corporate185,442 203,819 (1,757,885)(1,722,312)
$6,669,995 $6,713,595 $(3,346,914)$(3,316,043)
(1)The above segment information for the current and comparative periods reflects the combination of the Fazenda Mine and Santa Luz Mine into one operating segment, the Bahia Complex.
Capital expenditures(1)
Three months ended March 3120252024
Greenstone$39,816 $80,911 
Mesquite9,918 990 
Los Filos5,906 18,828 
Aurizona14,781 15,060 
Bahia Complex(2)
10,470 10,625 
RDM10,071 6,199 
Castle Mountain1,705 1,801 
$92,667 $134,414 
(1)Capital expenditures in the above table represent capital expenditures on an accrual basis. Expenditures on mineral properties, plant and equipment in the consolidated statements of cash flows represent capital expenditures on a cash basis. Expenditures on mineral properties, plant and equipment in the consolidated statement of cash flows for the three months ended March 31, 2025 exclude non-cash additions (note 6) and include a decrease in accrued expenditures of $13.7 million (2024 – exclude $7.2 million of non-cash additions to right-of-use assets, $6.6 million of capitalized depreciation and depletion, and $15.6 million of capitalized borrowing costs, and include a decrease in accrued expenditures of $0.2 million).
(2)The above segment information for the current and comparative periods reflects the combination of the Fazenda Mine and Santa Luz Mine into one operating segment, the Bahia Complex.
16.    SUPPLEMENTAL CASH FLOW INFORMATION
The changes in non-cash working capital during the three months ended March 31, 2025 and 2024 were as follows:
20252024
(Increase) decrease in trade and other receivables$(22,427)$11,126 
Decrease (increase) in inventories24,466 (24,501)
Decrease in prepaid expenses and other current assets7,508 1,374 
Decrease in accounts payable and accrued liabilities(28,367)(17,816)
Changes in non-cash working capital$(18,820)$(29,817)



19

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



17.    FAIR VALUE MEASUREMENTS
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy categorizes inputs to valuation techniques used in measuring fair value into the following three levels:
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2 inputs other than quoted market prices included in Level 1 that are observable for the asset or liability, either directly, such as prices, or indirectly (derived from prices).
Level 3 unobservable inputs for which market data are not available.
(a)Financial assets and financial liabilities measured at fair value
The fair values of the Company’s financial assets and financial liabilities that are measured at fair value in the statement of financial position and the levels in the fair value hierarchy into which the inputs to the valuation techniques used to measure the fair values are categorized are as follows:
At March 31, 2025
Level 1(3)
Level 2(4)
Level 3(5)
Total
Marketable securities$5,375 $ $ $5,375 
Derivative assets(1)
 1,406 2,573 3,979 
Other financial assets(2)
 65,482 32,301 97,783 
Derivative liabilities(1)
 (67,625)(101,187)(168,812)
Net financial assets (liabilities)$5,375 $(737)$(66,313)$(61,675)
At December 31, 2024
Marketable securities$6,142 $— $— $6,142 
Derivative assets(1)
— 81 — 81 
Other financial assets(2)
— 29,094 32,317 61,411 
Derivative liabilities(1)
— (74,781)(88,154)(162,935)
Net financial assets (liabilities)$6,142 $(45,606)$(55,837)$(95,301)
(1)Includes current and non-current derivatives (note 9).
(2)Other financial assets measured at fair value at March 31, 2025 relate to the Calibre Convertible Note (note 4(a)), and the convertible note receivable from Bear Creek (the “Bear Creek Convertible Note”) and investment in Versamet included in other non-current assets (December 31, 2024 – Bear Creek Convertible Note and investment in Versamet).
(3)The fair values of marketable securities are based on the quoted market price of the underlying securities.
(4)The fair values of certain derivative assets and certain derivative liabilities are measured using Level 2 inputs. The fair values of the Company’s foreign currency contracts are based on forward foreign exchange rates and the fair values of the Company’s gold contracts are based on forward metal prices.
The fair value of the Calibre Convertible Note was estimated using a convertible debt valuation model which considered the contractual terms of the Calibre Convertible Note and market-derived inputs including Calibre’s share price and share price volatility, a market interest rate that reflects the credit risks and interest rate risk associated with the financial instrument and the probability of the Transaction closing and other change of control events occurring. The fair value of the Bear Creek Convertible Note is determined using a convertible debt valuation model based on the contractual terms of the Bear Creek Convertible Note and market-derived inputs including Bear Creek’s share price and share price volatility, and a market interest rate that reflects the risks associated with the financial instrument.
(5)The fair value of the investment in Versamet is measured using a market approach with reference to the market price of Versamet’s common shares in recent transactions, adjusted to reflect assumptions that market participants would use in pricing the asset, including assumptions about risks, based on available information.
The fair value of the Greenstone Contingent Consideration is calculated as the present value of projected future cash flows using a market interest rate that reflects the risk associated with the delivery of the contingent consideration. The projected cash flows are affected by assumptions related to the achievement of production milestones.
There were no amounts transferred between levels of the fair value hierarchy during the three months ended March 31, 2025.

20

eqxlogoonelinenoringsrgba.jpg
Notes to Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2025 and 2024
(Tabular amounts expressed in thousands of United States dollars, except number of shares and per share amounts)
(Unaudited)



17.    FAIR VALUE MEASUREMENTS (CONTINUED)
(b)Financial assets and financial liabilities not already measured at fair value
At March 31, 2025 and December 31, 2024, the carrying amounts of the Company’s cash and cash equivalents, trade and other current receivables that are not measured at fair value, restricted cash, and trade payables and accrued liabilities approximate their fair values due to the short-term nature of the instruments.
The fair values of the Company’s other financial liabilities, excluding lease liabilities, that are not measured at fair value in the statement of financial position as compared to the carrying amounts were as follows:
March 31, 2025December 31, 2024
LevelCarrying amountFair valueCarrying amountFair value
Credit Facility(1)
2$1,122,224 $1,139,360 $1,080,557 $1,106,280 
2023 convertible notes(2)
1133,758 230,822 131,682 188,025 
2020 Convertible Notes(2)
2136,878 157,787 135,592 144,127 
Equipment financing facility(3)
2106,999 109,735 101,862 102,578 
(1)The fair value of the Credit Facility (note 7(a)) is calculated as the present value of future cash flows based on the contractual cash flows discounted using a market rate of interest for similar instruments.
(2)The carrying amounts of the 2023 convertible notes issued in September 2023 (the “2023 Convertible Notes”) and 2020 Convertible Notes represent the liability components of the convertible notes (note 7), while the fair values represent the liability and equity components of the convertible notes. The fair value of the 2023 Convertible Notes is based on the quoted market price of the underlying securities. The fair value of the 2020 Convertible Notes at March 31, 2025 represents the fair value of the liability component of $138.2 million (December 31, 2024 – $137.0 million) and the fair value of the equity component of $19.6 million (December 31, 2024 – $7.1 million). The fair value of the liability component of the 2020 Convertible Notes is calculated as the present value of future cash flows based on the contractual cash flows discounted using a market rate of interest for similar instruments.
(3)The fair value of the equipment financing facility at Greenstone (the “Equipment Facility”) is calculated as the present value of future cash flows based on the contractual cash flows discounted using a market rate of interest for similar instruments. At March 31, 2025, the carrying amount of the Equipment Facility, excluding accrued interest, was $107.0 million (December 31, 2024 – $101.9 million), of which $18.0 million (December 31, 2024 – $16.0 million) is included in other current liabilities and $89.0 million (December 31, 2024 – $85.9 million) is included in other non-current liabilities.
18.    CONTINGENCY
The Company sold the Mercedes Mine to Bear Creek in 2022 and the agreement governing the sale included tax indemnity provisions. The Mexican tax authority is currently auditing the Mercedes Mine for the 2016 income tax year. A final assessment has not been issued to Bear Creek by the Mexican tax authority; however, Bear Creek has initiated settlement discussions with the tax authority, as is customary. At March 31, 2025, no amount has been recognized as a provision in relation to this matter as the amount and timing of any settlement agreement is uncertain.
21