0001171843-23-007061.txt : 20231114 0001171843-23-007061.hdr.sgml : 20231114 20231114060506 ACCESSION NUMBER: 0001171843-23-007061 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20230930 FILED AS OF DATE: 20231114 DATE AS OF CHANGE: 20231114 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Caledonia Mining Corp Plc CENTRAL INDEX KEY: 0000766011 STANDARD INDUSTRIAL CLASSIFICATION: GOLD & SILVER ORES [1040] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-38164 FILM NUMBER: 231401334 BUSINESS ADDRESS: STREET 1: B006 MILLAIS HOUSE STREET 2: CASTLE QUAY CITY: ST HELIER STATE: Y9 ZIP: JE2 3NF BUSINESS PHONE: 441534679800 MAIL ADDRESS: STREET 1: B006 MILLAIS HOUSE STREET 2: CASTLE QUAY CITY: ST HELIER STATE: Y9 ZIP: JE2 3NF FORMER COMPANY: FORMER CONFORMED NAME: CALEDONIA MINING CORP DATE OF NAME CHANGE: 19950606 FORMER COMPANY: FORMER CONFORMED NAME: GOLDEN NORTH RESOURCE CORP DATE OF NAME CHANGE: 19920302 6-K 1 f6k_111423.htm FORM 6-K

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

Of the Securities Exchange Act of 1934

 

For the month of November 2023

 

Commission File Number: 001-38164

 

CALEDONIA MINING CORPORATION PLC

(Translation of registrant's name into English)

 

B006 Millais House
Castle Quay
St Helier
Jersey JE2 3EF

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F

 

Form 20-F ☒        Form 40-F ☐

 

INCORPORATION BY REFERENCE

 

Exhibits 99.1 to 99.4 included with this report on Form 6-K are expressly incorporated by reference into this report and are hereby incorporated by reference as exhibits to the Registration Statement on Form F-3 of Caledonia Mining Corporation Plc (File No. 333-255500), as amended or supplemented.

 

 

 

 

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

CALEDONIA MINING CORPORATION PLC

  (Registrant)  
       
  By: /s/ John Mark Learmonth  
Dated: November 14, 2023

Name:

John Mark Learmonth  
  Title:

CEO and Director

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit Index

 

Exhibit Description
   
99.1 Interim Financial Statements/Report
99.2 Interim MD&A
99.3 52-109F2 - Certification of Interim Filings - CEO
99.4 52-109F2 - Certification of Interim Filings - CFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

Caledonia Mining Corporation Plc

 

MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL INFORMATION

 

To the Shareholders of Caledonia Mining Corporation Plc:

 

Management has prepared the information and representations in this interim report. The unaudited condensed consolidated interim financial statements of Caledonia Mining Corporation Plc and its subsidiaries (the “Group”) have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and, where appropriate, these statements include some amounts that are based on best estimates and judgment. Management has determined such amounts on a reasonable basis in order to ensure that the unaudited condensed consolidated interim financial statements are presented fairly, in all material respects.

 

The accompanying Management Discussion and Analysis (“MD&A”) also includes information regarding the impact of current transactions, sources of liquidity, capital resources, operating trends, risks and uncertainties. Actual results in the future may differ materially from our present assessment of this information because future events and circumstances may not occur as expected.

 

The Group maintains adequate systems of internal accounting and administrative controls, within reasonable cost. Such systems are designed to provide reasonable assurance that relevant and reliable financial information are produced.

 

Management is responsible for establishing and maintaining adequate internal controls over financial reporting (“ICOFR”). Any system of ICOFR, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

 

At September 30, 2023 management evaluated the effectiveness of the Group’s ICOFR and concluded that such ICOFR was effective based on the criteria set forth in the Internal Control Integrated Framework (2013) issued by the Committee of Sponsoring Organisations of the Treadway Commission.

 

The Board of Directors, through its Audit Committee, is responsible for ensuring that management fulfills its responsibilities for financial reporting and internal control. The Audit Committee is composed of three independent non-executive directors. This Committee meets periodically with management, the external auditor and internal auditor to review accounting, auditing, internal control and financial reporting matters.

 

These unaudited condensed consolidated interim financial statements have not been audited by the Group’s independent auditor.

 

The unaudited condensed consolidated interim financial statements for the period ended September 30, 2023 were approved by the Board of Directors and signed on its behalf on November 14, 2023.

 

 

 

 

 

(Signed) J.M. Learmonth  (Signed) C.O. Goodburn
    
Chief Executive Officer  Chief Financial Officer

 

 1 

 

Caledonia Mining Corporation Plc

Consolidated statements of profit or loss and other comprehensive income

(in thousands of United States Dollars, unless indicated otherwise)

For the     Three months ended   Nine months ended 
      September 30,   September 30, 
Unaudited  Note  2023   2022   2023   2022 
                    
Revenue      41,187    35,840    107,653    107,904 
Royalty      (2,207)   (1,796)   (5,650)   (5,408)
Production costs  7   (20,452)   (15,802)   (61,028)   (44,663)
Depreciation  14   (4,385)   (2,670)   (10,049)   (7,372)
Gross profit      14,143    15,572    30,926    50,461 
Other income      62    14    127    17 
Other expenses  8   (701)   (552)   (2,800)   (1,835)
Administrative expenses  9   (2,889)   (2,789)   (11,890)   (8,068)
Cash-settled share-based expense  10.1   (27)   (25)   (298)   (335)
Equity-settled share-based expense  10.2   (233)   (94)   (564)   (176)
Net foreign exchange (loss) gain  11   (257)   1,559    (2,334)   6,640 
Net derivative financial instrument expense  12   (102)   537    (590)   (1,160)
Operating profit      9,996    14,222    12,577    45,544 
Finance income  13   21    7    30    10 
Finance cost  13   (529)   (16)   (2,362)   (310)
Profit before tax      9,488    14,213    10,245    45,244 
Tax expense      (3,777)   (4,018)   (8,552)   (14,051)
Profit for the period      5,711    10,195    1,693    31,193 
                        
Other comprehensive income                       
Items that are or may be reclassified to profit or loss                       
Exchange differences on translation of foreign operations      (79)   (699)   (778)   (858)
Total comprehensive income for the period      5,632    9,496    915    30,335 
                        
Profit/(loss) attributable to:                       
Owners of the Company      4,506    8,614    (1,036)   25,932 
Non-controlling interests      1,205    1,581    2,729    5,261 
Profit for the period      5,711    10,195    1,693    31,193 
                        
Total comprehensive income attributable to:                       
Owners of the Company      4,427    7,915    (1,814)   25,074 
Non-controlling interests      1,205    1,581    2,729    5,261 
Total comprehensive income for the period      5,632    9,496    915    30,335 
                        
Earnings/(loss) per share                       
Basic earnings/ (loss) per share ($)      0.24    0.65    (0.07)   1.98 
Diluted earnings/ (loss) per share ($)      0.15    0.65    (0.05)   1.98 

 

The accompanying notes on pages 6 to 37 are an integral part of these consolidated financial statements.

 

On behalf of the Board: “J.M. Learmonth”- Chief Executive Officer and “C.O. Goodburn”- Chief Financial Officer.

 

 2 

 

Caledonia Mining Corporation Plc

Consolidated statements of financial position

(in thousands of United States Dollars, unless indicated otherwise)

Unaudited     September 30,   December 31, 
As at  Note  2023   2022 
            
Assets             
Property, plant and equipment  14   172,784    178,983 
Exploration and evaluation assets  15   92,831    17,579 
Deferred tax asset      198    202 
Total non-current assets      265,813    196,764 
              
Inventories  16   18,826    18,334 
Derivative financial assets  12.1   684    440 
Income tax receivable      -    40 
Prepayments  17   5,093    3,693 
Trade and other receivables  18   5,749    9,185 
Cash and cash equivalents  19   10,775    6,735 
Assets held for sale  20   13,397    - 
Total current assets      54,524    38,427 
Total assets      320,337    235,191 
              
Equity and liabilities             
Share capital  21   165,157    83,471 
Reserves      137,587    137,801 
Retained loss      (60,010)   (50,222)
Equity attributable to shareholders      242,734    171,050 
Non-controlling interests      23,626    22,409 
Total equity      266,360    193,459 
              
Liabilities             
Provisions  22   8,432    2,958 
Deferred tax liabilities      3,067    5,123 
Cash-settled share-based payment - long term portion  10.1   229    1,029 
Loan note instruments - long term portion  23   6,390    - 
Lease liabilities - long term portion      93    181 
Total non-current liabilities      18,211    9,291 
              
Cash-settled share-based payment - short term portion  10.1   674    1,188 
Loan note instruments - short term portion  23   665    7,104 
Lease liabilities - short term portion      138    132 
Derivative financial liabilities  12.2   22    - 
Income tax payable      2,841    1,324 
Trade and other payables  24   17,459    17,454 
Overdraft and term loans  19   13,967    5,239 
Total current liabilities      35,766    32,441 
Total liabilities      53,977    41,732 
Total equity and liabilities      320,337    235,191 

 

The accompanying notes on pages 6 to 37 are an integral part of these consolidated financial statements.

 

 3 

 

Caledonia Mining Corporation Plc

Consolidated statements of changes in equity

(in thousands of United States Dollars, unless indicated otherwise)

Unaudited  Note  Share capital   Foreign currency translation reserve   Contributed surplus   Equity-settled share-based payment reserve   Retained loss   Total   Non-controlling interests (NCI)   Total equity 
Balance December 31, 2021      82,667    (9,325)   132,591    14,513    (59,150)   161,296    19,260    180,556 
Transactions with owners:                                           
Dividends declared      -    -    -    -    (5,383)   (5,383)   (1,814)   (7,197)
Share-based payments:                                           
- Shares issued on settlement of incentive plan awards  10.1   804    -    -    -    -    804    -    804 
- Options exercised  21   -    -    -    94    -    94    -    94 
- Equity-settled share-based expense  10.2   -    -    -    82    -    82    -    82 
Total comprehensive income:                                           
Profit for the period      -    -    -    -    25,932    25,932    5,261    31,193 
Other comprehensive income for the period      -    (858)   -    -    -    (858)   -    (858)
Balance at September 30, 2022      83,471    (10,183)   132,591    14,689    (38,601)   181,967    22,707    204,674 
                                            
Balance December 31, 2022      83,471    (9,787)   132,591    14,997    (50,222)   171,050    22,409    193,459 
Transactions with owners:                                           
Dividends declared      -    -    -    -    (8,752)   (8,752)   (1,512)   (10,264)
Share-based payments:                                           
- Shares issued on settlement of incentive plan awards  10.1   351    -    -    -    -    351    -    351 
- Equity-settled share-based expense  10.2   -    -    -    564    -    564    -    564 
Shares issued:                                           
- Equity raise (net of transaction cost)  21   15,658    -    -    -    -    15,658    -    15,658 
- Bilboes acquisition  5   65,677    -    -    -    -    65,677    -    65,677 
Total comprehensive income:                                           
(Loss)/ profit for the period      -    -    -    -    (1,036)   (1,036)   2,729    1,693 
Other comprehensive income for the period      -    (778)   -    -    -    (778)   -    (778)
Balance at September 30, 2023      165,157    (10,565)   132,591    15,561    (60,010)   242,734    23,626    266,360 
   Note   21                                    

 

The accompanying notes on pages 6 to 37 are an integral part of these consolidated financial statements.

 

 4 

 

Caledonia Mining Corporation Plc

Consolidated statements of cash flows

(in thousands of United States Dollars, unless indicated otherwise)

Unaudited    

Three months ended

September 30,

  

Nine months ended

September 30,

 
   Note  2023   2022   2023   2022 
                    
Cash inflow from operations  25   16,963    11,717    17,629    41,901 
Interest received      21    7    30    10 
Finance costs paid      (331)   (34)   (1,762)   (126)
Tax paid      (2,158)   (2,767)   (4,504)   (5,993)
Net cash inflow from operating activities      14,495    8,923    11,393    35,792 
                        
Cash flows used in investing activities                       
Acquisition of property, plant and equipment      (9,573)   (10,840)   (20,175)   (33,585)
Acquisition of exploration and evaluation assets      (597)   (311)   (880)   (947)
Acquisition of Put options      (1)   -    (812)   - 
Net cash used in investing activities      (10,171)   (11,151)   (21,867)   (34,532)
                        
Cash flows from financing activities                       
Dividends paid      (2,801)   (2,709)   (8,118)   (7,197)
Payment of lease liabilities      (36)   (36)   (108)   (115)
Shares issued – equity raise (net of transaction cost)  21   -    -    15,658    - 
Loan note instruments - Motapa payment  23.1   (563)   -    (7,250)   - 
Loan note instruments - Solar bond issue receipts  23.2   -    -    7,000    - 
Repayment of Gold loan      -    -    -    (3,698)
Proceeds from call options      -    415    -    239 
Net cash (used in)/from financing activities      (3,400)   (2,330)   7,182    (10,771)
                        
Net increase/ (decrease) in cash and cash equivalents      924    (4,558)   (3,292)   (9,511)
Effect of exchange rate fluctuations on cash and cash equivalents      (1,209)   (137)   (1,396)   (587)
Net cash and cash equivalents at the beginning of the period      (2,907)   10,862    1,496    16,265 
Net cash and cash equivalents at the end of the period      (3,192)   6,167    (3,192)   6,167 

 

The accompanying notes on pages 6 to 37 are an integral part of these consolidated financial statements.

 

 5 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

1Reporting entity

 

Caledonia Mining Corporation Plc (“Caledonia” or the “Company”) is a company domiciled in Jersey, Channel Islands. The Company’s registered office address is B006 Millais House, Castle Quay, St Helier, Jersey, Channel Islands.

 

These unaudited condensed consolidated interim financial statements as at and for the nine months ended September 30, 2023 are of the Company and its subsidiaries (the “Group”). The Group’s primary involvement is in the operation of a gold mine and the exploration and development of mineral properties for precious metals.

 

Caledonia’s shares are listed on the NYSE American LLC stock exchange (symbol – “CMCL”). Depository interests in Caledonia’s shares are admitted to trading on AIM of the London Stock Exchange plc (symbol – “CMCL”). Caledonia listed on the Victoria Falls Stock Exchange (“VFEX”) (symbol – “CMCL”) on December 2, 2021. Caledonia voluntary delisted from the Toronto Stock Exchange (the “TSX”) on June 19, 2020. After the delisting the Company remains a Canadian reporting issuer and has to comply with Canadian securities laws until it demonstrates that Canadian shareholders represent less than 2% of issued share capital.

 

2Basis of preparation

 

(a)Statement of compliance

 

These unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all the information required for full annual financial statements. Accordingly, certain information and disclosures normally included in the annual financial statements prepared in accordance with IFRS as issued by the IASB have been omitted or condensed. Selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the financial position and performance of the Group since the last annual consolidated financial statements as at and for the year ended December 31, 2022.

 

(b)Basis of measurement

 

These unaudited condensed consolidated interim financial statements have been prepared on the historical cost basis except for:

 

·cash-settled share-based payment arrangements measured at fair value on grant and re-measurement dates;

 

·equity-settled share-based payment arrangements measured at fair value on the grant date; and

 

·derivative financial assets and derivative financial liabilities measured at fair value (the put options included in derivative financial assets and derivative financial liabilities were classified as level 1 in the fair value hierarchy).

 

(c)Functional currency

 

These unaudited condensed consolidated interim financial statements are presented in United States Dollar (“$” or “US Dollars” or “USD”), which is also the functional currency of the Company. All financial information presented in US Dollars has been rounded to the nearest thousand, unless indicated otherwise. Refer to note 11 for changes to Zimbabwean real-time gross settlement, bond notes or bond coins (“RTGS$”) and its effect on the consolidated statement of profit or loss and other comprehensive income.

 

 6 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

3Use of accounting assumptions, estimates and judgements

 

In preparing these unaudited condensed consolidated interim financial statements, management has made accounting assumptions, estimates and judgements that affect the application of the Group’s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Changes in estimates are recognised prospectively.

 

(a)Judgement

 

Judgement is required when assessing whether the Group controls an entity or not. Controlled entities are consolidated. Further information is given in notes 4 and 5.

 

4Significant accounting policies

 

The same accounting policies and methods of computation, except as included below, have been applied consistently to all periods presented in these unaudited condensed consolidated interim financial statements as compared to the Group’s annual consolidated financial statements for the year ended December 31, 2022. In addition, the accounting policies have been applied consistently throughout the Group.

 

(a)Exploration and evaluation assets

 

Qualifying exploration costs are capitalised as incurred. Costs incurred before the legal rights to explore are obtained are recognised in profit or loss. The costs related to speculative drilling on unestablished orebodies at the Blanket Mine, general administrative or overhead costs are expensed as incurred. Exploration and evaluation costs capitalised are disclosed under Exploration and evaluation assets (“E&E assets”). Qualifying direct expenditures include such costs as mineral rights, options to acquire mineral rights, materials used, surveying costs, drilling costs, payments made to contractors, direct administrative costs and depreciation on property, plant and equipment during the exploration phase. Costs not directly attributable to exploration and evaluation activities, including general administrative overhead costs, are expensed in the period they occur. Once the technical feasibility and commercial viability of the mining project have been determined, the property is considered to be a mine under development and moved to the mine development, infrastructure and other asset category within property, plant and equipment. Capitalised direct costs related to the acquisition, exploration and development of mineral properties remain capitalised, at their initial cost, until the properties to which they relate are ready for their intended use, sold, abandoned or management has determined there to be impairment. Exploration and evaluation assets are tested for impairment before the assets are transferred to mine development, infrastructure and other assets or when an indicator of impairment is identified. Exploration and evaluations assets are not depreciated.

 

The Group also makes assumptions and estimates regarding the technical feasibility and commercial viability of the mineral project and the possible impairment of E&E assets by evaluating whether it is likely that future economic benefits will flow to the Group, which may be based on assumptions about future events or circumstances e.g. such as the completion of a feasibility study indicating construction, funding and economic returns that are sufficient. Assumptions and estimates made may change if new information becomes available. If information becomes available suggesting that the recovery of expenditures is unlikely, the amount capitalised is written off in profit or loss in the period the new information becomes available. The recoverability of the carrying amount of exploration and evaluation assets depends on the availability of sufficient funding to bring the properties into commercial production, the price of the products to be recovered and the undertaking of profitable mining operations. As a result of these uncertainties, the actual amount recovered may vary significantly from the carrying amount.

 

 7 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

4Significant accounting policies (continued)

 

(b)Assets held for sale

 

Non-current assets, or disposal groups comprising assets and liabilities, are classified as held for sale if it is highly probable that they will be recovered primarily through sale rather than through continuing use.

 

Such assets, or disposal groups, are generally measured at the lower of their carrying amount or fair value less costs to sell. Impairment losses on initial classification as held for sale or held for distribution and subsequent gains and losses on remeasurement are recognised in profit or loss.

 

Once classified as held for sale property, plant and equipment are no longer depreciated.

 

(c)Revenue

 

(i)Fidelity Printers and Refiners Limited (“Fidelity”)

 

Revenue from the sale of precious metals is recognised when the unrefined metal is accepted at the refinery (“Lodgment date”) by Fidelity, except for the portion earmarked for export to a refiner outside of Zimbabwe. Control is transferred and the receipt of proceeds is substantially assured at point of delivery at the end refiner with the responsibility to pay. Revenue for each delivery is measured at the London Base Metal Association Tuesday PM price post-delivery less 1.25% and the quantities are determined on Lodgment date. On average settlement occurs within 14 days of delivery from Fidelity and within 2 days from Al Etihad Gold Refinery DMCC.

 

(ii)Further refinement

 

A portion of unrefined metals produced by Blanket is exported by Caledonia to a refiner outside Zimbabwe, which makes payment to Caledonia's bank account in Zimbabwe in USD. Unrefined gold continues to be processed at Fidelity a subsidiary of the Reserve Bank of Zimbabwe (“RBZ”), on a toll-treatment basis, in accordance with requirements of the Zimbabwe government for in-country refining and to allow the Zimbabwe authorities full visibility over the gold produced and exported by Caledonia. The resultant gold is exported under the gold dealing licence that is held by Fidelity to a refinery outside Zimbabwe which undertakes the final refining process. Caledonia receives the proceeds of the gold which it exports in its bank account in Zimbabwe within a few days of delivery to the final refiner. This arrangement in respect of production from Blanket complies with the current requirements to pay a 5 per cent royalty on gold sales and 1.25 per cent of gross sales which is payable to the Government of Zimbabwe and deducted from USD and RTGS$ revenues proportionately. Blanket continues to receive 75 per cent of its revenues in US Dollars and the balance in local currency.

 

Revenue for the unrefined metals exported to a refiner outside Zimbabwe from the sale of precious metals is recognised when the refiner outside of Zimbabwe receives the unrefined metals (“Lodgment date”). Control is transferred and the receipt of proceeds is substantially assured at the point of delivery. Revenue for each delivery is measured at the London Base Metal Association price post-delivery less a refining fee and the quantities are determined on Lodgment date. On average settlement occurs within two days of delivery.

 

 8 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

5Tribute Arrangement and Mining Agreement and Bilboes Gold Limited acquisition

 

On July 21, 2022 Caledonia Holdings Zimbabwe (Private) Limited (“CHZ”) entered into a Tribute Arrangement, and related Mining Agreement with Bilboes Holdings (Private) Limited (“Bilboes Holdings”) to mine its oxide and transitional ore (“tribute agreement”). This tribute agreement was specific to the Bilboes oxide mine and Bilboes Holdings was in care and maintenance at the date of the agreement.

 

In terms of the tribute agreement, Bilboes Holdings granted CHZ the right to mine the Bilboes oxide mine operations for the purpose of winning gold. In terms of this right, CHZ could operate the Bilboes oxide mine using a combination of Bilboes resources and their own, to extract oxides ore and dispose of the products for CHZ’s account.

 

Subject to the stipulation in the tribute agreement, CHZ assumed all responsibility in connection with the oxide mining claims as if CHZ were the owner thereof and Bilboes Holdings remained the registered holder of the mining claims until ownership passes in terms of the Sale and Purchase Agreement, mentioned below.

 

In terms of the tribute agreement, CHZ had the right to provide instructions over the scope of works for the Bilboes oxide mine in terms of an operational plan and also has the right to terminate the tribute agreement. CHZ, therefore, had the ability to affect the variable returns of the Bilboes oxide mine and to ensure its returns are in line with the expectation of recouping its “investment” (all funds provided) at a 25% internal rate of return.

 

The Tribute agreement came into effect on August 1, 2022, when the Ministry of Mines approval was received, control was obtained through contractual arrangement.

 

The Bilboes oxide mine did not have sufficient processes in place to operate the oxide mining operations and was reliant on CHZ to provide instructions on the mining operations to create the necessary outputs. The Bilboes oxide mine was assessed as an asset and liability acquisition and not a business combination in terms of IFRS 3 Business Combinations. Directly attributable costs of bringing the Bilboes oxide mine to the location and condition necessary for it to be capable of operating in the manner intended by CHZ amounted to $872 and was accounted for as Property, plant and equipment in the December 31, 2022 Consolidated Financial statements.

 

On June 27, 2023 the decision was taken to place the Bilboes oxide mine on care and maintenance with effect from October 1, 2023 as the cost related to removing the waste and access the orebody could exceed the benefit from the gold revenues to be received. The impairment loss that was recognised amounted to $851 on impairing the Bilboes oxide asset classified under Property, plant and equipment. Mining and metallurgical processing continued at the Bilboes oxide mine until the end of September 2023 when the contract miner's notice period came to an end.  Leaching of material that has already been deposited on the leach pad will continue until end of the year. Oxide mining and processing will resume when the stripping of the waste for the sulphide project commences and can be economically justified. At the date of approval of the Unaudited condensed consolidated financial statements the tribute agreement remained in effect.

 

In addition to the Tribute arrangement, Caledonia signed a conditional agreement (the “Sale and Purchase Agreement”) to purchase 100% of Bilboes Gold Limited (“Bilboes Gold”) on July 21, 2022. Bilboes Gold is the holding company of Bilboes Holdings that owns high-grade sulphide resources and the mentioned mining claims to the oxide mine deposit. It was agreed that Caledonia would purchase Bilboes Gold for a consideration to be settled by issue to the sellers of 5,123,044 new shares in Caledonia, comprising initial consideration shares, escrow consideration shares and deferred consideration shares. In addition to the shares, the agreement was also to grant a 1 percent net smelter royalty (“NSR”) on the Bilboes sulphide mine’s revenues to one of the sellers, Baker Steel Resources Trust Limited (“Baker Steel”), essentially instead of a number of shares that they would have been entitled to should they have agreed to accept all of their consideration in shares. The Sale and Purchase Agreement would give Caledonia the rights to the sulphide project in addition to the right to mine the Bilboes oxide mine as a result of the tribute agreement.

 

On January 6, 2023, following the satisfaction of conditions precedent, Caledonia completed the acquisition of Bilboes Gold that gave right to further evaluate and exploit the sulphide resources in addition to the oxide mining activities agreed in the tribute agreement.

 

 9 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

5Tribute Arrangement and Mining Agreement and Bilboes Gold Limited acquisition (continued)

 

The acquisition of Bilboes Gold was classified as an asset and liability acquisition and not a business combination in terms of IFRS 3 Business Combinations.

 

Upon completion of the transaction on January 6, 2023, the initial consideration shares were issued, in the amount of 4,425,797 common shares, to the three sellers of Bilboes Gold Limited and the NSR agreement was signed.

 

The escrow consideration shares of 441,095 common shares of Caledonia were issued to one of the sellers in settlement of a separate commercial arrangement between its subsidiary and the holding company of another seller, and upon receipt by the Company of a “share adjustment notice” instructing the issue of the shares. The share adjustment notice was only issued once approval has been obtained from the Reserve Bank of Zimbabwe for such commercial arrangement. On March 30, 2023, 441,095 escrow shares were issued after the share adjustment notice was received.

 

Deferred consideration shares of 256,152 common shares of Caledonia were admitted to trading on the AIM on April 14, 2023. Total consideration shares issued for the acquisition of Bilboes Gold amounted to 5,497,293 shares with the value of the consideration shares set at US$65.677 million. The value of the initial consideration shares issued is based on the last trading day's closing share price on NYSE American LLC before completion of US$12.82 per share.

 

Consideration paid (January 6, 2023)   $'000 
      
Equity issues   65,677 
Initial consideration shared (4,425,797 at $12.82 per share)   56,739 
Escrow shares issued (441,095 at $12.82 per share)   5,655 
Deferred consideration shares   3,283 
      
Bilboes oxide mine assets (pre-acquisition)   (872)
Prepayments - Bilboes pre-effective date costs   877 
Total net consideration   65,682 
      
Recognised amounts of identifiable assets and liabilities assumed (January 6, 2023)     
Exploration and evaluation assets (note 15)   73,198 
Inventories   73 
Prepayments   5 
Trade and other receivables   802 
Cash and cash equivalents   54 
Provisions   (4,466)
Trade and other payables - external   (3,946)
Lease liabilities   (28)
Income tax payable   (10)
    65,682 

 

Acquisition-related costs

 

Included in administrative costs is an amount of $3.1 million payable to two advisors on the successful completion of the Bilboes Gold acquisition.

 

 10 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

6Blanket Zimbabwe Indigenisation Transaction

 

On February 20, 2012 the Group announced it had signed a Memorandum of Understanding (“MoU”) with the Minister of Youth, Development, Indigenisation and Empowerment of the Government of Zimbabwe pursuant to which the Group agreed that indigenous Zimbabweans would acquire an effective 51% ownership interest in the Zimbabwean company owning the Blanket Mine (also referred to herein as “Blanket” or “Blanket Mine” as the context requires) for a paid transactional value of $30.09 million. Pursuant to the above, members of the Group entered into agreements with each indigenous shareholder to transfer 51% of the Group’s ownership interest in Blanket Mine whereby it:

 

sold a 16% interest to the National Indigenisation and Economic Empowerment Fund (“NIEEF”) for $11.74 million;
sold a 15% interest to Fremiro Investments (Private) Limited (“Fremiro”), which is owned by indigenous Zimbabweans, for $11.01 million;
sold a 10% interest to Blanket Employee Trust Services (Private) Limited (“BETS”) for the benefit of present and future managers and employees for $7.34 million. The shares in BETS are held by the Blanket Mine Employee Trust (“Employee Trust”) with Blanket Mine’s employees holding participation units in the Employee Trust; and
donated a 10% ownership interest to the Gwanda Community Share Ownership Trust (“Community Trust”). In addition, Blanket Mine paid a non-refundable donation of $1 million to the Community Trust.

 

The Group facilitated the vendor funding of these transactions which is repaid by way of dividends from Blanket Mine. 80% of dividends declared by Blanket Mine are used to repay such loans and the remaining 20% unconditionally accrues to the respective indigenous shareholders. Following a modification to the interest rate on June 23, 2017, outstanding balances on these facilitation loans attract interest at a rate of the lower of a fixed 7.25% per annum payable quarterly or 80% of the Blanket Mine dividend in the quarter. The timing of the loan repayments depends on the future financial performance of Blanket Mine and the extent of future dividends declared by Blanket Mine. The Group related facilitation loans were transferred as dividends in specie intra-group and now the loans and most of the interest thereon is payable to the Company.

 

Accounting treatment

 

The directors of Caledonia Holdings Zimbabwe (Private) Limited (“CHZ”), a wholly-owned subsidiary of the Company, performed a reassessment using the requirements of IFRS 10: Consolidated Financial Statements (IFRS 10). It was concluded that CHZ should continue to consolidate Blanket Mine after the indigenisation. The subscription agreements with the indigenous shareholders have been accounted for accordingly as a transaction with non-controlling interests and as a share-based payment transaction.

 

 

 11 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

6Blanket Zimbabwe Indigenisation Transaction (continued)

 

Accounting treatment

 

The subscription agreements, concluded on February 20, 2012, were accounted for as follows:

 

Non-controlling interests (“NCI”) were recognised on the portion of shareholding upon which dividends declared by Blanket Mine will accrue unconditionally to equity holders as follows:
(a)20% of the 16% shareholding of NIEEF;
(b)20% of the 15% shareholding of Fremiro; and
(c)100% of the 10% shareholding of the Community Trust.
This effectively means that NCI was initially recognised at 16.2% of the net assets of Blanket Mine, until the completion of the transaction with Fremiro, whereby the NCI reduced to 13.2% (see below).
The remaining 80% of the shareholding of NIEEF and Fremiro was recognised as NCI to the extent that their attributable share of the net asset value of Blanket Mine exceeds the balance on the facilitation loans, including interest. At September 30, 2023 the attributable net asset value did not exceed the balance on the respective loan account and thus no additional NCI was recognised.
The transaction with BETS is accounted for in accordance with IAS 19 Employee Benefits (profit sharing arrangement) as the ownership of the shares does not ultimately pass to the employees. The employees are entitled to participate in 20% of the dividends accruing to the 10% shareholding in Blanket Mine if they are employed at the date of such distribution. To the extent that 80% of the attributable dividends exceeds the balance on the BETS facilitation loan, they will accrue to the employees at the date of such declaration.
BETS is an entity effectively controlled and consolidated by Blanket Mine. Accordingly, the shares held by BETS are effectively treated as treasury shares in Blanket Mine and no NCI is recognised.

 

Fremiro purchase agreement

 

On November 5, 2018 the Company and Fremiro entered into a sale agreement for Caledonia to purchase Fremiro’s 15% shareholding in Blanket Mine. On January 20, 2020 all substantive conditions to the transaction were satisfied. The Company issued 727,266 shares to Fremiro for the cancellation of their facilitation loan and purchase of Fremiro’s 15% shareholding in Blanket Mine. The transaction was accounted for as a repurchase of a previously vested equity instrument. As a result, the Fremiro share of the NCI of $3,600 was derecognised, shares were issued at fair value, the share-based payment reserve was reduced by $2,247 and the Company’s shareholding in Blanket Mine increased to 64% on the effective date.

 

Blanket Mine’s indigenisation shareholding percentages and facilitation loan balances

 

       Effective   NCI subject  

Balance of facilitation loan #

 
USD  Shareholding   interest & NCI recognised   to facilitation loan   September 30, 2023   December 31, 2022 
NIEEF   16%   3.2%   12.8%   8,489    9,414 
Community Trust   10%   10.0%   0.0%   -    - 
BETS ~   10%   -*   -*   4,908    5,612 
    36%   13.2%   12.8%   13,397    15,026 

 

* The shares held by BETS are effectively treated as treasury shares (see above).

~ Accounted for under IAS19 Employee Benefits.

# Facilitation loans are accounted for as equity instruments and are accordingly not recognised as loans receivable.

 

 12 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

6Blanket Zimbabwe Indigenisation Transaction (continued)

 

Accounting treatment (continued)

 

The balance on the facilitation loans is reconciled as follows:

 

   2023   2022 
         
Balance at January 1   15,026    16,712 
Interest incurred   259    579 
Dividends used to repay loan   (1,888)   (2,266)
Balance at September 30   13,397    15,025 

 

Advance dividend loans and balances

 

In anticipation of completing the underlying subscription agreements, Blanket Mine agreed to advance dividend arrangements with NIEEF and the Community Trust. Advances made to the Community Trust against their right to receive dividends declared by Blanket Mine on their shareholding were as follows:

 

a $2 million payment on or before September 30, 2012;

 

a $1 million payment on or before February 28, 2013; and

 

a $1 million payment on or before April 30, 2013.

 

These advance payments were debited to a loan account bearing interest at a rate at the lower of a fixed 7.25% per annum, payable quarterly or the Blanket Mine dividend in the quarter to the advanced dividend loan holder. The loan is repayable by way of set-off of future dividends on the Blanket Mine shares owned by the Community Trust. Advances made to NIEEF as an advanced dividend loan before 2013 have been settled through Blanket Mine dividend repayments in 2014. The advance dividend payments were recognised as distributions to shareholders and they are classified as equity instruments. The loans arising are not recognised as loans receivables, because repayment is by way of uncertain future dividends. The final payment to settle the advance dividend loan to the Community Trust was made on September 22, 2021. Future dividends to the Community Trust will be unencumbered from the date the loan was settled in full.

 

7Production costs

 

   2023   2022 
         
Blanket - salaries and wages   18,761    16,842 
Bilboes - salaries and wages   2,323    - 
Blanket - consumable materials   18,679    17,080 
Bilboes - consumable materials   7,079    - 
Consumable materials – COVID-19   -    245 
Blanket - electricity costs   9,010    6,926 
Bilboes - electricity costs   516    - 
Safety   856    748 
Cash-settled share-based expense (note 10.1(a))   435    441 
Blanket - On mine administration   1,909    2,254 
Bilboes - On mine administration   940    - 
Solar operations and maintenance services   323    - 
Pre-feasibility exploration costs   197    127 
    61,028    44,663 

 

 13 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

8Other expenses

 

   2023   2022 
         
Intermediated Money Transaction Tax*   999    961 
Community and social responsibility cost   923    348 
Impairment of property, plant and equipment (note 14)   878    59 
Impairment of exploration and evaluation assets – Connemara North (note 15)   -    467 
    2,800    1,835 

 

* Intermediated Money Transfer Tax ("IMTT”) is tax chargeable in Zimbabwe on transfer of physical money, electronically or by any other means, between two or more persons. The presidential announcement made on May 7, 2022 increased the IMTT charges on all domestic foreign currency transfers from 2% to 4%.

 

9Administrative expenses

 

   2023   2022 
         
Investor relations   492    489 
Audit fee   211    206 
Advisory services fees   4,104    1,045 
Listing fees   677    377 
Directors fees – Company   480    411 
Directors fees – Blanket   42    41 
Employee costs   4,262    3,495 
Other office administration cost   267    295 
Information Technology and Communication cost   203    427 
Management liability insurance   676    759 
Travel costs   476    523 
    11,890    8,068 

 

 

 

 

 

 

 

 

 

 

 14 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

10Share-based payments

 

10.1Cash-settled share-based payments

 

(a)Restricted Share Units and Performance Units

 

Certain management and employees within the Group are granted Restricted Share Units (“RSUs”) and Performance Units (”PUs”) pursuant to provisions of the 2015 Omnibus Equity Incentive Compensation Plan (“OEICP”). All RSUs and PUs were granted and approved at the discretion of the Compensation Committee of the Board of Directors.

 

RSUs vest three years after grant date given that the service conditions of the relevant employees have been fulfilled. The value of the vested RSUs is the number of RSUs vested multiplied by the fair market value of the Company’s shares, as specified by the OEICP, on the date of settlement.

 

PUs have a performance condition based on gold production and a performance period of one up to three years. The number of PUs that vest will be the relevant portion of the PUs granted multiplied by the performance multiplier, which will reflect the actual performance in terms of the performance conditions compared to expectations on the date of the award.

 

RSU holders are entitled to receive dividends over the vesting period. Such dividends will be reinvested in additional RSUs at the then applicable share price. PUs have rights to dividends only after they have vested.

 

RSUs and PUs allow for settlement of the vesting date value in cash or, subject to conditions, shares issuable at fair market value or a combination of both at the discretion of the unitholder.

 

The fair value of the RSUs at the reporting date was based on the Black Scholes option valuation model less the fair value of the expected dividends during the vesting period multiplied by the performance multiplier expectation. The fair value of the PUs at the reporting date was based on the Black Scholes option valuation model. At the reporting date it was assumed that there is a 93%-100% probability that the performance conditions will be met and therefore a 93%-100% (2022: 93%-100%) average performance multiplier was used in calculating the estimated liability.

 

The liability as at September 30, 2023 amounted to $903 (December 31, 2022: $2,217). Included in the liability as at September 30, 2023 is an amount of $435 (2022: $441) that was expensed and classified as production costs; refer to note 7. The cash-settled share-based expense for PUs for the period amounted to $298 (2022: $335). During the period PUs to the value of $351 were settled in share capital (net of employee tax) (2022: $804) with the employee tax portion recognised in profit or loss.

 

 15 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

10Share-based payments (continued)

 

10.1Cash-settled share-based payments (continued)

 

(a)Restricted Share Units and Performance Units (continued)

 

The following assumptions were used in estimating the fair value of the cash-settled share-based payment liability on September 30:

 

   September 30, 2023   December 31, 2022 
   RSUs   PUs   RSUs   PUs 
Risk free rate   4.6%   4.6%   3.9%   3.9%
Fair value (USD)   9.82    9.86    12.52    12.42 
Share price (USD)   9.82    9.86    12.40    12.42 
Performance multiplier percentage   -    93-100%    -    93-100% 
Volatility   -    0.83    1.29    0.91 
                     
Share units granted:   RSUs     PUs     RSUs     PUs  
Grant - January 11, 2019   -    -    -    95,740 
Grant - March 23, 2019   -    -    -    28,287 
Grant - June 8, 2019   -    -    -    14,672 
Grant - January 11, 2020   17,585    76,601    17,585    114,668 
Grant - March 31, 2020   -    1,971    -    1,971 
Grant - June 1, 2020   -    1,740    -    1,740 
Grant - September 9, 2020   -    1,611    -    1,611 
Grant - September 14, 2020   -    20,686    -    20,686 
Grant - October 5, 2020   -    514    -    514 
Grant - January 11, 2021   -    78,875    -    78,875 
Grant - April 1, 2021   -    770    -    770 
Grant - May 14, 2021   -    2,389    -    2,389 
Grant - June 1, 2021   -    1,692    -    1,692 
Grant - June 14, 2021   -    507    -    507 
Grant - August 13, 2021   -    2,283    -    2,283 
Grant - September 1, 2021   -    553    -    553 
Grant - September 6, 2021   -    531    -    531 
Grant - September 20, 2021   -    526    -    526 
Grant - October 1, 2021   -    2,530    -    2,530 
Grant - October 11, 2021   -    500    -    500 
Grant - November 12, 2021   -    1,998    -    1,998 
Grant - December 1, 2021   -    936    -    936 
Grant - January 11, 2022   -    96,359    -    96,359 
Grant - January 12, 2022   -    825    -    825 
Grant - May 13, 2022   -    2,040    -    2,040 
Grant - June 1, 2022   -    1,297    -    1,297 
Grant - July 1, 2022   -    2,375    -    2,375 
Grant - October 1, 2022   -    2,024    -    2,024 
Grant - April 7, 2023   -    79,519    -    - 
Grant - May 15, 2023   -    581    -    - 
Grant -June 1, 2023   -    617    -    - 
Grant June 7, 2023   -    572    -    - 
Grant - 10 August 2023   -    5,514    -    - 
Grant - 1 September 2023   -    1,617    -    - 
RSU dividends reinvested   1,980    -    1,980    - 
Settlements/terminations   (19,565)   (212,447)   -    (254,491)
Total awards   -    178,106    19,565    224,408 

 

 16 

Caledonia Mining Corporation Plc

Notes to the Condensed Consolidated Interim Financial Statements

For the period ended September 30, 2023 and 2022

(in thousands of United States Dollars, unless indicated otherwise)

 

10Share-based payments (continued)

 

10.2Equity-settled share-based payments

 

(a)EPUs

 

EPUs have a performance condition based on gold production, average normalised controllable cost per ounce of gold and a performance period of up to three years. The number of EPUs that vest will be the relevant portion of the EPUs granted multiplied by the performance multiplier, which will reflect the actual performance in terms of the performance conditions compared to expectations on the date of the award.

 

EPUs have rights to dividends only after they have vested.

 

The shares issued are subject to a minimum holding period of until at least the first anniversary of the EPUs vesting date.

 

The fair value of the EPUs at the reporting date was based on the Black Scholes option valuation model less the fair value of the expected dividends during the vesting period multiplied by the performance percentage. At the reporting date it was assumed that there is a 100% probability that the performance conditions will be met and therefore a 100% performance multiplier was used in calculating the expense. The equity-settled share-based expense for EPUs as at September 30, 2023 amounted to $564 (2022: $176).

 

The following assumptions were used in estimating the fair value of the equity-settled share-based payment liability on:

 

Grant date   January 24, 2022    April 7, 2023 
Number of units - granted date and reporting date   130,380    93,035 
Share price (USD) - grant date   11.50    16.91 
Fair value (USD) - grant date   10.15    15.33 
Performance multiplier percentage at December 31, 2023   100%   100%

 

11Net foreign exchange (loss) gain

 

On October 1, 2018 the RBZ issued a directive to Zimbabwean banks to separate foreign currency from RTGS$ in the accounts held by their clients and pegged the RTGS$ at 1:1 to the US Dollar. On February 20, 2019 the RBZ issued a further monetary policy statement, which allowed inter-bank trading between RTGS$ and foreign currency. The interbank rate was introduced at 2.5 RTGS$ to 1 US Dollar and traded at 5,546.07 RTGS$ to 1 US Dollar as at September 30, 2023 (December 31, 2022: 684.33 RTGS$). The US dollar has remained the primary currency in which the Group’s Zimbabwean entities operate and the functional currency of these entities.

 

 17 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

11Net foreign exchange (loss) gain (continued)

 

In June 2021 the RBZ announced that companies that are listed on the Victoria Falls Stock Exchange (“VFEX”) will receive 100% of the revenue arising from incremental production in US Dollars. Blanket has subsequently received confirmation that the “baseline” level of production for the purposes of calculating incremental production is 148.38 Kg per month (approximately 57,000 ounces per annum). The payment of the increased US Dollars proceeds for incremental production was applied from July 1, 2021. In December 2021, Caledonia obtained a secondary listing on the VFEX and Blanket received all amounts due in terms of that revised policy. The CMCL listing on the VFEX enabled Blanket to receive approximately 71.5% of its total revenue in US Dollars and the balance in RTGS$.

 

On February 3, 2023, the RBZ issued Exchange control directive RY002/2023 stating that with effect from February 6, 2023, the US$ export retention threshold across all sectors, including companies listed on the VFEX, had been standardized to 75% of export proceeds. The incremental export incentive scheme was discontinued on February 1, 2023.

 

The Company participated in the foreign currency auction introduced by the Zimbabwean Government to exchange RTGS$ for US Dollars up to June 15, 2021 and again from August 2023.

 

The table below illustrates the effect the weakening of the RTGS$ and other foreign currencies had on the consolidated statement of profit or loss and other comprehensive income.

 

     2023      2022  
       
Unrealised foreign exchange gain   2,477    12,728 
Realised foreign exchange loss*   (4,811)   (6,088)
Net foreign exchange (loss) gain   (2,334)   6,640 

* Realised foreign exchange losses were predominantly recognised on Bullion sales receivables, bank balances and RTGS$ VAT.

 

12Derivative financial instruments

 

The fair value of derivative financial instruments not traded in an active market is determined by using valuation techniques. These valuation techniques maximize the use of observable market data where available. The company did not apply hedge accounting to the derivative financial instruments and all fair value losses were recorded in the consolidated statements of profit or loss and other comprehensive income. Transaction costs are recognised in profit or loss as incurred.

 

Derivative financial instrument expenses       2023      2022  
          
Put options   12.1(a)   568     
Gold purchase options   12.2(a)   22     
Cap and collar options and Call options   12.2(b)       (240)
Gold loan   12.2(c)       832 
Call options (December 13, 2021)   12.2(c)       (228)
Call options transaction costs (March 9, 2022)   12.2(b)       796 
         590    1,160 

 

 18 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

12Derivative financial instruments (continued)

 

12.1Derivative financial assets

 

        2023      December 31, 2022  
          
Put options   12.1(a)   684    440 
         684    440 

 

(a)Put options

 

On December 22, 2022 the Company purchased zero cost put options to hedge 16,672 ounces of gold over a period of five months from December to May 2023 at a strike price of $1,750.

 

On May 22, 2023 the Company purchased zero cost put options to hedge 28,000 ounces of gold over a period of seven months from June to December 2023 at a strike price of $1,900.

 

12.2Derivative financial liabilities

 

        2023      December 31, 2022  
          
Gold purchase options   12.2(a)   22     
Cap and collar options and Call options   12.2(b)        
Call options (December 13, 2021)   12.2(c)        
         22     

 

(a)Gold purchase options

 

On September 29, 2023 and October 6, 2023 the Company purchased two gold purchase options of 1,000 ounces each at a market price of $1,875 and $1,841 per ounce. The gold purchase options were purchased when the gold price was below $1,900 per ounce at the date of gold revenue delivery. This was done to match the expiry date of the Call options expiring on October 26, 2023 with the date of the gold sales from Blanket, by buying the gold options, in the event that the gold price was below $1,900 at date of pricing of the gold revenue sales by Blanket.

 

(b)Gold loan and Call options

 

On December 13, 2021 the Company entered into two separate gold loan and option agreements with Auramet International LLC (“Auramet”).

 

In terms of the agreements the Group:

 

·received $3 million less transaction costs from Auramet at inception of the Gold loan agreement;
·is required to make two deliveries of 925 ounces each on May 31, 2022 and June 30, 2022 in repayment of the Gold loan or pay the equivalent in cash; and
·granted Call options on 6,000 ounces to Auramet with a strike price of $2,000 per ounce, expiring monthly in equal monthly tranches from June 30, 2022 to November 30, 2022.

 

Accounting for the Gold loan and the Call options transactions:

 

·At inception the fair value of the Gold loan was calculated at the amount received less the fair value of the Call options.

·As at March 31, 2022 the fair value of the gold loan was calculated by discounting the fair value of the gold deliveries at a forward rate of $1,833 due by a market related discount rate.

 

 19 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

12Derivative financial instruments (continued)

 

12.2Derivative financial liabilities (continued)

 

(b)Gold loan and Call options (continued)

 

Accounting for the Gold loan and the Call options transactions: (continued)

 

·At inception and at March 31, 2022 the Call options were valued at the quoted prices available from the CME Group Inc. at each respective date.
·Differences in the fair values were accounted for as Fair value losses on derivative financial instruments in the consolidated statement of profit or loss and other comprehensive income.
·The Call options were classified as level 1 in the fair value hierarchy and the Gold loan as level 2.
·Derivative liabilities are not designated as hedging instruments.

 

Proceeds received under the Gold loan and Call options agreements were allocated as follows:

 

December 13, 2021      
Net proceeds received     2,960
Fair value of Call options     208
Fair value of Gold loan     2,752

 

The Gold loan was settled in full on June 30, 2022. The remaining Call options, outstanding as at September 30, 2022, expire on October 31, 2022 and November 30, 2022 and the value is not significant.

 

(c)Cap and collar options and Call options

 

On February 17, 2022 the Company entered into a zero cost contract to hedge 20,000 ounces of gold over a period of 5 months from March to July 2022. The hedging contract had a cap of $1,940 and a collar of $1,825 over 4,000 ounces of gold per month expiring at the end of each month over the 5-month period.

 

On March 9, 2022 in response to a very volatile gold price the Company purchased a matching quantity of Call options at a strike price above the cap at a total cost of $796 over 4,000 ounces of gold per month at strike prices of $2,100 per ounce from March 2022 to May 2022 and $2,200 per ounce from June 2022 to July 2022 in order to limit margin exposure and reinstate gold price upside above the strike price.

 

In April, 2022 Auramet and the Company each purchased matching quantities of Call options at a net settlement cost to the Company of $176 over 2,400 ounces of gold per month at strike prices of $1,886 and $1,959.50 respectively. These options were purchased to hedge against a short term increase in the gold price for the last week of April 2022. At the 2022 year end both these options expired.

 

13Finance income and finance cost

 

     2023      2022  
       
Finance income received - Bank   30    10 
           
Unwinding of rehabilitation provision (note 22)   279    159 
Finance cost - Leases   15    25 
Finance cost - Overdraft   1,076    126 
Finance cost - Motapa loan note payable (note 23.1)   619     
Finance cost - Solar loan notes payable (note 23.2)   373     
    2,362    310 

 

 20 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

14Property, plant and equipment

 

Cost   Land
and Buildings
    Right of
use assets
    Mine development, infrastructure and other    Assets under construction and decommissioning assets    Plant
and equipment
    Furniture and
fittings
    Motor vehicles    Solar

Plant&

    Total 
                                              
Balance at January 1, 2022   14,435    543    73,914    35,476    64,319    1,342    3,169    1,940    195,138 
Additions*               31,711    3,049    243    147    12,198    47,348 
Impairments@           (8,518)       (998)               (9,516)
Reallocations between asset classes #   759        15,886    (20,734)   4,089                 
Acquisition of Bilboes oxide assets (Tribute)           872                        872 
Foreign exchange movement       (18)           26    (22)   (2)       (16)
Balance at December 31, 2022   15,194    525    82,154    46,453    70,485    1,563    3,314    14,138    233,826 
Additions*           8,563    6,907    2,140    357    160    34    18,161 
Impairments~           (872)       (36)               (908)
Reallocations between asset classes           5,604    (7,129)   1,525                 
Reallocate to assets held for sale                               (14,172)   (14,172)
Foreign exchange movement       (29)           (13)   (44)   (4)       (90)
Balance at September 30, 2023   15,194    496    95,449    46,231    74,101    1,876    3,470        236,817 
* Included in additions is the change in estimate for the decommissioning asset of ($445) (2022: ($468)). The total cost of the decommissioning asset for Blanket amounted to $1,217 (2022: $1,661) and total accumulated depreciation to $762 (2022: $692).
@ Included in the 2022 impairments are development asset costs of $8,518 that predominantly relates to prospective areas above 750 meters at Blanket which are not included in the LoMP.  Also included in the 2022 impairments are generator cost of $791 and loader bottom decks at a cost of $101, these assets were no longer in working condition.  The carrying amount for these impaired assets were impaired to $Nil.
&

The solar plant was fully commissioned on February 2, 2023 and the sale agreement between Caledonia Mining Corporation Plc and Caledonia Mining Services (Private) Limited was concluded for the sale of the solar plant.  Depreciation on the solar plant commenced on February 2, 2023 and the power purchase agreement, between Caledonia Mining Services (Private) Limited and Blanket Mine, became effective.

In December 2022, the Caledonia board approved a proposal for Caledonia Mining Services (PvT) Ltd (which owns the solar plant) to issue loan note instruments (“bonds”) up to a value of $12 million. The decision was taken in order to optimise the capital structure of the Group and provide additional debt instruments to the Zimbabwean financial market. Refer to note 23.2 for more information on these loan note instruments.

~ On June 27, 2023 the decision was taken to place the Bilboes oxide mine on care and maintenance as the cost related to removing the waste and access the orebody could exceed the benefit from the gold revenues to be received. The impairment loss that was recognised amounted to $851 on impairing the Bilboes oxide asset classified under Property, plant and equipment. Mining and metallurgical processing continued at the Bilboes oxide mine until the end of September 2023 when the contract miner's notice period came to an end.  Leaching of material that has already been deposited on the leach pad will continue. Oxide mining and processing will resume when the stripping of the waste for the sulphide project commences and can be economically justified.

 

 21 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

14Property, plant and equipment (continued)

 

Accumulated depreciation and Impairment losses   Land and Buildings    Right of
use assets
    Mine development, infrastructure and other    Assets under construction and decommissioning assets    Plant and equipment    Furniture and fittings    Motor vehicles    Solar Plant    Total 
                                              
Balance at January 1, 2022   7,335    97    8,910    600    25,505    958    2,631        46,036 
Depreciation for the year   1,015    137    3,990    93    4,527    163    216        10,141 
Accumulated depreciation for impairments           (532)       (775)               (1,307)
Foreign exchange movement       (4)               (21)   (2)       (27)
Balance at December 31, 2022   8,350    230    12,368    693    29,257    1,100    2,845        54,843 
Depreciation for the period   753    93    3,295    70    4,747    130    186    775    10,049 
Accumulated depreciation for assets reallocated to assets held for sale                               (775)   (775)
Accumulated depreciation for impairments           (21)       (10)               (31)
Foreign exchange movement       (12)               (38)   (3)       (53)
Balance at September 30, 2023   9,103    311    15,642    763    33,994    1,192    3,028        64,033 
                                              
Carrying amounts                                             
At December 31, 2022   6,844    295    69,786    45,760    41,228    463    469    14,138    178,983 
At September 30, 2023   6,091    185    79,807    45,468    40,107    684    442        172,784 

 

 22 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

14Property, plant and equipment (continued)

 

(a)Change in estimate

 

In April 2023 Management performed an operational efficiency review of its mining related equipment, which resulted in changes in the expected useful life of some of the assets included under Mine, development, infrastructure and other and Plant and equipment asset classes.

 

(i)Mine, development, infrastructure and other

 

In August 2015 the Blanket Mine announced the construction of a new central shaft going down to 1,200 metres from surface, providing access for horizontal development in two directions on three levels below 750m. The aim was to increase production to annual levels of 75,000 to 80,000 ounces per year and extend the life of mine. The Company commissioned the central shaft in first quarter of 2021.This shaft is used for hosting ore and men. Prior to commissioning of the central shaft, men were hoisted through the existing Jethro shaft which was constructed around 2009. With the commissioning of the central shaft, there will be a gradual decrease in the usage of the Jethro shaft for hoisting until decommissioning. The Jethro shaft is expected to be decommissioned in March 2025. Future economic benefits are expected to flow to the entity until the shaft is decommissioned.

 

The Company estimate to produce 160 000 ounces until the Jethro shaft is decommissioned. Previously estimated with a ten-year useful life, the shaft is now estimated to have a useful life of two years from April 1, 2023.

 

(ii)Plant and equipment

 

In carrying out a comprehensive asset’s useful life assessment, the following factors were considered in determining the useful life of an asset:

 

·expected physical wear and tear, which depends on operational factors such as the number of shifts for which the asset is to be used, the current repair and maintenance programme, and the care and maintenance of the asset while idle; and
·the expected usage of the asset.

 

An analysis of the various asset categories for which exceptions were identified during the assessment process are generators, load haul dump machines (“LHD’s”), dump trucks, rock breakers and drill rigs. Previously estimated with a ten-year useful life, these plant and equipment are now estimated to have a useful life of five years from April 1, 2023.

 

Notwithstanding any future addition to the above-mentioned assets, the effect of the change in useful life on actual and expected depreciation expense, effective for the period ended September 30, 2023, is as follows:

 

Increase in depreciation expense from April 1, 2023 to September 30, 2023
Mine, development, infrastructure and other 522
Plant and equipment 868
  1,390

 

The above results are a change in estimates and applied prospectively from April 1, 2023.

 

 23 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

15Exploration and evaluation assets

 

  Bilboes Motapa Maligreen Connemara North GG Sabiwa Abercorn Valentine Total
                   
Balance at January 1, 2022 4,196 463 3,618 290 16 65 8,648
Acquisition costs:                  
- Mining claims acquired 7,844 7,844
Exploration costs:                  
- Consumables and drilling 1,170 36 1,206
- Contractor 4 4
- Labour 260 37 11 308
- Power 32 4 36
Impairment * (467) (467)
Balance at December 31, 2022 7,844 5,626 3,723 294 27 65 17,579
Acquisition costs:                  
- Bilboes Gold 73,198 73,198
Decommissioning asset estimation adjustment 1,174 1,174
Exploration costs:                  
- Consumables and drilling 321 101 422
- Labour 214 111 325
- Power 3 3
- Other 130 130
Balance at September 30, 2023 73,328 9,553 5,841 3,723 294 27 65 92,831
* Caledonia has completed sufficient work to establish that the potential orebody at the Connemara North properties will not meet Caledonia’s requirements in terms of size, grade and width.  Accordingly, Caledonia will not exercise the option to acquire the property.
Decommissioning asset amounts of $4,466 (2022: $Nil) was accounted for at Bilboes, Motapa $1,174 (2022: $Nil) and $135 (2022: $135) at Maligreen.

 

 24 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

15Exploration and evaluation assets (continued)

 

(a)Bilboes Gold

 

Refer to note 5 for more information on the acquisition of the Bilboes Gold sulphide exploration and evaluation project.

 

(b)Motapa

 

On November 1, 2022 Caledonia entered into a Share Purchase Agreement with Bulawayo Mining Company Limited (“Bulawayo Mining”) to acquire all the shares of Motapa Mining Company UK Limited (“Motapa”), along with its wholly owned subsidiary Arraskar Investments (Private) Limited (“Arraskar”).

 

Caledonia considers Motapa to be highly prospective and strategically important to its growth ambitions in Zimbabwe in terms of both location and scale. Motapa is a large exploration property which is contiguous to the Bilboes gold project.

 

The Motapa asset has been mined throughout most of the second half of the 20th century, Caledonia understands that during this period the region produced as much as 300,000 ounces of gold. Whilst none of the mining infrastructure remains, the evidence of historical mining will provide guidance to our exploration team in best understanding the prospectivity of the region.

 

The acquisition was accounted for as an asset acquisition as the net assets acquired do not meet the definition of a business. The purchase price of the net assets acquired was allocated to Exploration and evaluation assets based on management’s estimation of the fair value at acquisition.

 

The initial purchase price of $1 million was paid on November 1, 2022. Stamp duties of $41 were paid on November 9, 2022. There were no liabilities assumed with the acquisition of Motapa and Arraskar. The remainder of the purchase price was to be settled by way of loan notes (refer to note 23.1). The loan notes were paid in full. The final settlement was made on July 3, 2023.

 

(c)Maligreen

 

On November 3, 2021 the mining claims had been transferred to Caledonia over the Maligreen project (“Maligreen”), a property situated in the Gweru mining district in the Zimbabwe Midlands, for a total cash consideration of US$4 million.

Maligreen is a substantial brownfield exploration opportunity with significant historical exploration and evaluation work having been conducted on the property over the last 30 years including:

 

·An estimated 60,000 meters of diamond core and percussion drilling
·3.5 tonnes of bulk metallurgical test work
·Aeromagnetic and ground geophysical surveys

 

The total land area of Maligreen is approximately 550 hectares comprising two historic open pit mining operations which produced approximately 20,000 oz of gold mined from oxides between 2000 and 2002 after which the operation was closed.

 

 25 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

15Exploration and evaluation assets (continued)

 

(c)Maligreen (continued)

 

On November 7, 2022 the Company published an announcement and an updated technical report on SEDAR updating the estimated mineral resources at Maligreen. The report has an effective date of September 30, 2022 and estimates measured and indicated mineral resources of 8.03 million tonnes at a grade of 1.71g/t containing approximately 442,000 ounces of gold and inferred mineral resources of 6.17 million tonnes at a grade of 2.12g/t containing approximately 420,000 ounces of gold. The upgrade to the mineral resources at Maligreen improves the geological confidence of approximately half the mineral resources from inferred to measured and indicated mineral resources from the previous mineral resources statement.

 

Since Caledonia acquired the Maligreen claims in November 2021 it has been focused on reviewing the geological work conducted at the property.

 

16Inventories

 

     2023      December 31, 2022  
       
Consumable stores*   17,067    17,645 
Gold in progress and Ore stock-pile@   1,759    689 
    18,826    18,334 
* Included in consumables stores is an amount of ($1,510) (2022: ($1,510)) for provision for obsolete stock.
@ Gold work in progress balance as at September 30, 2023 consists of 2,277 ounces (2022: Nil ounces).

 

17Prepayments

 

     2023      December 31, 2022  
       
Suppliers - South Africa   1,001    254 
- Zimbabwe   3,922    1,494 
- Bilboes       802 
Solar prepayments       104 
Bilboes pre-effective date costs       877 
Other prepayments   170    162 
    5,093    3,693 

 

 26 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

18Trade and other receivables

 

     2023      December 31, 2022  
       
Bullion sales receivable   1,137    7,383 
VAT receivables   3,716    1,001 
Solar - VAT and duty receivables   720    720 
Deposits for stores, equipment and other receivables   176    81 
    5,749    9,185 

 

The carrying value of trade receivables is considered a reasonable approximation of fair value and are short term in nature. No provision for expected credit losses was recognised in the current or prior period as none of the debtors were past due. Up to the date of approval of these financial statements all of the outstanding bullion sales receivable was settled in full. The Company offset VAT receivables equating to $1.8 million against liabilities due for other types of taxes administrated by the Zimbabwe revenue authority.

 

19Cash and cash equivalents

 

     2023      December 31, 2022  
       
Bank balances   10,775    4,737 
Restricted cash       1,998 
Cash and cash equivalents   10,775    6,735 
Bank overdrafts and short term loans used for cash management purposes   (13,967)   (5,239)
Net cash and cash equivalents   (3,192)   1,496 

 

   Date drawn   Expiry   Repayment term   Principal value    

Balance

drawn

at

September 30, 2023

 
Overdraft facilities and term loans                     
Stanbic Bank - RTGS$ denomination  January 2023   February 2024   On demand   RTGS$350 million    $Nil 
Stanbic Bank - USD denomination  September 2023   July 2024   On demand   $4 million    $3.75 million 
Ecobank - USD denomination  November 2022   October 2023   On demand   $5 million    $4.7 million 
Ecobank term loan - USD denomination  March 2023   October 2023   On demand   $2 million    $Nil 
Nedbank Zimbabwe - USD denomination  December 2022   October 2023   On demand   $3.5 million    $2.09 million 
Nedbank Zimbabwe term loan - USD denomination  April 2023   April 2024   On demand   $3.5 million    $3 million 
CABS Bank of Zimbabwe - USD denomination  September 2023   July 2024   On demand   $2 million    $0.4 million 

 

 

 27 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

20Assets held for sale

 

     2023      2022  
Non-current assets held for sale          
Solar Plant   13,397     

 

In the second quarter of 2023 management embarked on a marketing process to locate a buyer for the Blanket mine solar plant. Various offers were received and a counterparty with a non-binding offer was given exclusivity to further negotiate the sale of the plant after proving their ability to operate and fund solar plants of similar size and complexity. The offer was received from a reputable global solar operator and management is in an advanced stage of executing agreements to sell the solar plant. It is proposed that the new owners exclusively supply Blanket mine with electricity from the current plant, on a take-or-pay basis and in doing so secure Blanket’s future power supply. This has the benefit of realising a profit on the sale of the plant and generate cash for reinvestment in our gold projects. In addition, management can focus on Caledonia’s core business of gold mining which yield higher returns to our shareholders.

 

On September 28, 2023 the Board approved management to negotiate the sale of the solar plant with the potential buyer. The assets were available for sale in their condition on September 28, 2023 and therefore met the criteria to be classified as held for sale.

 

Management determined the value at the carrying amount of $13,397 at September 28, 2023, as it was the lower of the fair value less cost to sell and the carrying amount. The proceeds of the disposal are expected to substantially exceed the carrying amount of the related net assets and accordingly no impairment losses have been recognised on the classification of the solar plant. The asset was classified as Property, plant and equipment before the reclassification to Assets held for sale.

 

21Share capital

 

Authorised

 

Unlimited number of ordinary shares of no par value.

Unlimited number of preference shares of no par value.

 

Issued ordinary shares

     Number of fully paid shares      Amount  
       
January 1, 2022   12,756,606    82,667 
Shares issued:          
- share-based payment - employees (note 10.1(a))   76,520    804 
December 31, 2022   12,833,126    83,471 
Shares issued:          
- share-based payment - employees (note 10.1(a))   24,389    351 
- equity raise*   1,207,514    15,658 
- Bilboes Gold Limited acquisition (note 5)   5,123,044    65,677 
September 30, 2023   19,188,073    165,157 

 

*

Gross proceeds of $10,770 with a transaction cost of $757 were raised by issuing depository interests on the AIM of the London Stock Exchange.

 

Mark Learmonth, Chief Executive Officer, and Toziyana Resources Limited, a company affiliated with Victor Gapare, executive Director of the Company, have conditionally subscribed for 3,587 Placing Shares and 11,000 Placing Shares respectively on the AIM of the London Stock Exchange, both at the Placing Price. 

 

Gross proceeds of $5,850 with a transaction cost of $205 were raised by issuing depository receipts on the VFEX.

 

 28 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

22Provisions

 

Site restoration

 

Site restoration relates to the estimated cost of closing down the mines and represents the site and environmental restoration costs, estimated to be paid throughout the period up until closure due to areas of environmental disturbance present at the reporting date as a result of mining activities. For properties in the production phase on original recognition site restoration costs are capitalsed in Property, plant and equipment with an increase in the provision at the net present value of the estimated cost of site rehabilitation. Subsequently the costs capitalised are amortised over the life of the mine and the provision is unwound over the period to estimated restoration. For properties in the Exploration and evaluation phase on original recognition site restoration costs are capitalised in Exploration and evaluation assets with an increase in the provision at the undiscounted value of the estimated cost of site rehabilitation.  Subsequently the costs capitalised are not amortised and the provision is not unwound.

 

Reconciliation of site restoration provision    2023      December 31, 2022  
       
Balance January 1   2,958    3,294 
Unwinding of discount   279    132 
Change in estimate producing mine (Blanket) - adjustment capitalised in Property, plant and equipment (note 14)   (445)   (468)
Change in estimate (Motapa) - adjustment capitalised in Exploration and evaluation assets (note 15)   1,174     
Acquisition (Bilboes) - capitalised in Exploration and evaluation assets (note 5)   4,466     
Balance September 30   8,432    2,958 
           
Current        
Non-current   8,432    2,958 

 

The discount rates currently applied in calculating the present value of the Blanket Mine provision is 4.92% (2022: 4.14%), based on a risk-free rate and cash flows estimated at an average 3.10% inflation (2022: 2.40%). The gross rehabilitation costs, before discounting, amounted to $3,137 (2022: $3,137) for Blanket Mine as at September 30, 2023. The gross rehabilitation costs, before discounting, amounted to $4,466 for Bilboes as at September 30, 2023.

 

(a)Change in estimate

 

Amounts recorded for restoration and rehabilitation provision require management to estimate the future costs the Company will incur to complete the reclamation and remediation work required to comply with applicable laws and regulations as well as the timing of the reclamation activities and estimated discount rate. Future changes to environmental laws and regulations could increase the extent of reclamation and remediation work required to be performed by the Company. Increases in future costs could materially impact the amounts charged to operations for reclamation and remediation. The provision represents management’s best estimate of the present value of the future reclamation and remediation costs.

 

 29 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

22Provisions (continued)

 

(a)Change in estimate (continued)

(i)Motapa

 

Management of Caledonia has recently completed the process of obtaining the rehabilitation liability cost estmate. This new information relating to the rehabilitation liability was not available when the 2022 audited consolidated financial statements were authorised for issue on March 24, 2023.

 

Site restoration at Motapa is capitalised to the exploration and evaluation assets.The effect of the change in estimation on expected future costs, effective for the period ended September 30, 2023, is as follows:

 

Increase in provision as at September 30, 2023
Exploration and evaluation asset 1,174

 

23Loan note instruments

 

Loan note instruments - finance costs       2023      2022  
          
Motapa loan notes   23.1    619     
Solar loan notes   23.2    373     
         992     

 

Loan note instruments - Financial liabilities       2023      December 31, 2022  
          
Motapa loan notes   23.1        7,104 
Solar loan notes   23.2    7,055     
         7,055    7,104 
                
Current        665    7,104 
Non-current        6,390     

 

23.1Motapa loan note instruments payable

 

On November 1, 2022 Caledonia, in connection with the Share Purchase Agreement, entered into a Loan note Instrument agreement (“Loan note” or “Notes”) with Bulawayo Mining to acquire all the shares of Motapa Mining Company UK Limited (“Motapa”), along with its wholly owned subsidiary Arraskar Investments (Private) Limited (“Arraskar”). The purchased shares are with full title guarantee and free from all Encumbrances, together with all rights attached or accruing to them. The Loan note certificates were also issued by Caledonia on November 1, 2022.

 

The aggregate principal amount of the Loan notes were limited to US$7.25 million. Interest on the Loan notes is compounded monthly an interest rate of 13% per annum. Interest shall be payable on the principal amount of the Loan notes outstanding from time to time from the issue date of the Loan notes until the date of redemption of the Loan notes at the interest rate. $5 million of the loan notes was paid on March 31, 2023, $2.25 million on June 30, 2023. $575 of the loan notes were paid on July 3, 2023 as agreed between Caledonia and each of the noteholders due to bank holidays in certain jurisdictions.

 

 30 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

23Loan note instruments (continued)

 

23.1Motapa loan note instruments payable (continued)

 

All notes paid by Caledonia are immediately cancelled and are not reissued.

 

Caledonia retained at least $1 million as the penalty sum, in a bank account held in its name in Jersey for so long as any amounts remained outstanding on the notes. All notes were paid in full on July 3, 2023.

 

The fair value of the Loan note payable at inception was estimated to be $6,802 using the market approach method. The effective interest rate on the Loan note was estimated to be 12.75% per annum. The loan notes were subsequently measured at amortised cost.

 

A summary of the Loan notes payable were as follows:

 

     2023      December 31, 2022  
Balance January 1      
Fair value November 1, 2022   7,104    6,802 
Finance cost   619    302 
Repayment   (7,723)   - 
Balance September 30   -    7,104 
           
Current   -    7,104 
Non-current   -     

 

23.2Solar loan note instruments

 

Following the commissioning of Caledonia’s wholly owned solar plant on February 2, 2023, the decision was taken to optimise the capital structure of the Group and provide additional debt instruments to the Zimbabwean financial market by way of issuing loan note instruments (“bonds”). The bonds were issued by the Zimbabwean registered entity owning the solar plant, Caledonia Mining Services (PvT) Limited. The bonds carry an interest rate of 9.5% payable bi-annually and have a tenor of 3 years from the date of issue. The bond repayments are guaranteed by the Company. $7 million of bonds were in issue at the date of approval of these financial statements. All bonds were issued to Zimbabwean registered commercial entities.

 

A summary of the bonds are as follows:

 

     2023      December 31, 2022  
Balance January 1          
Amounts received   7,000     
Transaction costs   (105)    
Finance cost   373     
Repayment   (213)    
Balance September 30   7,055     
           
Current   665     
Non-current   6,390     

 

 31 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

24Trade and other payables

 

     2023      December 31, 2022  
       
Trade payables   3,967    3,502 
Electricity accrual   1,245    2,386 
Audit fee   212    284 
Dividends due   3,858    1,883 
Voltalia accrual       1,852 
Bilboes oxide project payable       872 
Other payables   1,546    651 
Financial liabilities   10,828    11,430 
           
Production and management bonus accrual - Blanket Mine   908    287 
Other employee benefits   1,360    982 
Leave pay   2,940    2,462 
Bonus provision (excluding Blanket and Bilboes)       1,025 
Accruals   1,423    1,268 
Non-financial liabilities   6,631    6,024 
Total   17,459    17,454 

 

25Cash flow information

 

Non-cash items and information presented separately on the Statements of cash flows statement:

 

     2023      2022  
       
Operating profit   12,577    45,544 
Adjustments for:          
Impairment of property, plant and equipment   878    197 
Impairment of exploration and evaluation assets (note 15)       467 
Unrealised foreign exchange gains (note 11)   (2,477)   (12,728)
Cash-settled share-based expense (note 10.1)   298    335 
Cash-settled share-based expense included in production costs (note 10.1)   435    441 
Cash portion of cash-settled share-based expense   (1,695)   (1,468)
Equity-settled share-based expense (note 10.2)   564    176 
Depreciation (note 14)   10,049    7,372 
Fair value loss on derivative instruments   590    364 
Cash generated from operations before working capital changes   21,219    40,700 
Inventories   516    1,071 
Prepayments   3,253    1,453 
Trade and other receivables   (3,537)   (1,534)
Trade and other payables   (3,822)   211 
Cash generated from operations   17,629    41,901 

 

 32 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

26Operating Segments

 

The Group's operating segments have been identified based on geographic areas. The strategic business units are managed separately because they require different technology and marketing strategies. For each of the strategic business units, the Group’s CEO reviews internal management reports on at least a quarterly basis. Blanket mine, Bilboes oxide mine, Exploration and evaluation assets (“E&E projects”) and South Africa describe the Group's reportable segments. The Blanket operating segment comprise Caledonia Holdings Zimbabwe (Private) Limited, Blanket Mine (1983) (Private) Limited, Blanket’s satellite projects and Caledonia Mining Services (Private) Limited (“CMS solar”). The Bilboes oxide mine segment comprise the oxide mining activities. The E&E projects segment, the exploration and evaluation activities of the Bilboes sulphide resources as well as the Motapa and Maligreen projects. The South African segment represents the sales made by Caledonia Mining South Africa Proprietary Limited to the Blanket Mine. The holding company (Caledonia Mining Corporation Plc) and Greenstone Management Services Holdings Limited (a UK company) responsible for corporate administrative functions within the Group are taken into consideration in the strategic decision making process of the CEO and are therefore included in the disclosure below and combined with reconciling amounts that do not represent a separate segment. Information regarding the results of each reportable segment is included below. Performance is measured based on segment profit before income tax or exploration and evaluation costs, as included in the internal management report that are reviewed by the Group's CEO. Segment profit or exploration and evaluation cost is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these industries.

 

 33 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

26Operating Segments (continued)

 

Information about reportable segments

 

For the nine months ended September 30, 2023   Blanket    South Africa    Bilboes oxides    E&E projects    Inter-group eliminations adjustments    Corporate and other reconciling amounts    Total 
                                    
Revenue   103,151        4,502                107,653 
Inter-segmental revenue       11,072            (11,072)        
Royalty   (5,424)       (226)               (5,650)
Production costs   (49,696)   (10,668)   (10,825)       10,161        (61,028)
Depreciation   (10,642)   (105)   (21)       750    (31)   (10,049)
Other income   94    22                11    127 
Other expenses   (1,935)       (865)               (2,800)
Administrative expenses   (124)   (2,444)   (2,068)       7    (7,261)   (11,890)
Management fee   (2,479)   2,479                     
Cash-settled share-based expense                   434    (732)   (298)
Equity-settled share-based expense                       (564)   (564)
Net foreign exchange (loss) gain   (3,069)   (154)   (89)       (35)   1,013    (2,334)
Net derivative financial instrument expense                       (590)   (590)
Finance income       30                    30 
Finance cost   (2,561)   326    (1)       2    (128)   (2,362)
Profit (loss) before tax   27,315    558    (9,593)       247    (8,282)   10,245 
Tax expense   (7,869)   (251)   (89)       (43)   (300)   (8,552)
Profit (loss) after tax   19,446    307    (9,682)       204    (8,582)   1,693 
                                    
As at September 30, 2023   Blanket    South Africa    Bilboes oxides    E&E projects    Inter-group eliminations adjustments    Corporate and other reconciling amounts    Total 
                                    
Geographic segment assets:                                   
Current (excluding intercompany, including Assets held for sale)   48,300    2,999        463    (1,709)   4,471    54,524 
Non-Current (excluding intercompany)   182,522    926        88,722    (5,276)   (1,081)   265,813 
Assets held for sale (note 20)   13,397                        13,397 
Expenditure on property, plant and equipment (note 14)   30,701    248    872        (2,222)   (11,438)   18,161 
Expenditure on evaluation and exploration assets (note 15)               75,252            75,252 
Intercompany balances   43,146    15,323    (114)       (142,366)   84,011     

 

 34 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

26Operating Segments (continued)

 

As at September 30, 2023   Blanket    South Africa    Bilboes oxides    E&E projects    Inter-group eliminations adjustments    Corporate and other reconciling amounts    Total 
Geographic segment liabilities:                                   
Current (excluding intercompany)   (29,723)   (2,130)       365        (4,278)   (35,766)
Non-current (excluding intercompany)   (12,153)   (17)       (5,755)   (7)   (279)   (18,211)
Intercompany balances   (23,859)   (34,402)       (6,884)   142,366    (77,221)    

 

For the nine months ended September 30, 2022   Blanket    South Africa    E&E projects    Inter-group eliminations adjustments    Corporate and other reconciling amounts    Total 
                               
Revenue   107,904                    107,904 
Inter-segmental revenue       13,606        (13,606)        
Royalty   (5,408)                   (5,408)
Production costs   (44,165)   (12,871)       12,373        (44,663)
Depreciation   (7,859)   (113)       632    (32)   (7,372)
Other income   15    2                17 
Other expenses   (1,368)               (467)   (1,835)
Administrative expenses   (116)   (2,056)       (86)   (5,810)   (8,068)
Management fee   (2,623)   2,623                 
Cash-settled share-based expense               441    (776)   (335)
Equity-settled share-based expense                   (176)   (176)
Net foreign exchange gain (loss)   6,448    (523)       24    691    6,640 
Net derivative financial instrument expense                   (1,160)   (1,160)
Finance income       10                10 
Finance cost   (689)   (20)           399    (310)
Profit (loss) before tax   52,139    658        (222)   (7,331)   45,244 
Tax expense   (13,362)   (169)       30    (550)   (14,051)
Profit (loss) after tax   38,777    489        (192)   (7,881)   31,193 

 

 35 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

26Operating Segments (continued)

 

As at September 30, 2022   Zimbabwe    South Africa    E&E projects    Inter-group eliminations adjustments    Corporate and other reconciling amounts    Total 
Geographic segment assets:                              
Current (excluding intercompany)   32,959    2,936        (63)   4,837    40,669 
Non-Current (excluding intercompany)   174,911    1,640    5,106    (5,139)   11,462    187,980 
Expenditure on property, plant and equipment (note 14)   27,401    36        (891)   10,709    37,255 
Expenditure on evaluation and exploration assets (note 15)   33        910        4    947 
Intercompany balances   35,501    11,027        (102,839)   56,311     
                               
Geographic segment liabilities:                              
Current (excluding intercompany)   (12,117)   (1,768)           (3,365)   (17,250)
Non-current (excluding intercompany)   (5,944)   (111)       117    (787)   (6,725)
Intercompany balances   (12,385)   (34,901)       102,839    (55,553)    

 

Major customer

 

Revenues from Fidelity amounted to $59,510 (2022: $107,904) for the nine months ended September 30, 2023.

 

The Group has made $48,143 (2022: $Nil) of sales to Al Etihad Gold Refinery DMCC (“AEG” an accredited Dubai Good Delivery refinery) up to September 30, 2023, representing 30,193 ounces (2022: Nil ounces) and has received payment in full post quarter end. Management believes this new sales mechanism reduces the risk associated with selling and receiving payment from a single refining source in Zimbabwe. It also creates the opportunity to use more competitive offshore refiners and it may allow for the Company to raise debt funding secured against offshore gold sales.

 

27Subsequent events

 

There were no significant subsequent events between September 30, 2023 and the date of issue of these financial statements other than included in the preceding notes to the condensed consolidated interim financial statements.

 

 

 

 36 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

DIRECTORS AND OFFICERS at November 14, 2023

 

BOARD OF DIRECTORS OFFICERS
J. L. Kelly (2) (3) (4) (6) (7) (8) M. Learmonth (5) (6) (7) (8)
Non-executive Director Chief Executive Officer
Connecticut, United States of America Jersey, Channel Islands
   
S. R. Curtis (5) (6) (8) D. Roets (5) (6) (7) (8)
Non-executive Director Chief Operating Officer
Johannesburg, South Africa Johannesburg, South Africa
   
J. Holtzhausen (1) (2) (4) (5) (6) (7) C.O. Goodburn (6) (7)
Chairman Audit Committee Chief Financial Officer
Non-executive Director Johannesburg, South Africa
Cape Town, South Africa    
  A. Chester (7) (8)

M. Learmonth (5) (6) (7) (8)

Chief Executive Officer

General Counsel, Company Secretary and Head of
Risk and Compliance
Jersey, Channel Islands Jersey, Channel Islands
   
N. Clarke (3) (4) (5) (6) (7) (8) BOARD COMMITTEES

Non-executive Director

East Molesey, United Kingdom

(1)  Audit Committee
(2)  Compensation Committee
  (3)  Corporate Governance Committee
G. Wildschutt (1) (3) (4) (6) (8) (4)  Nomination Committee
Non-executive Director (5)  Technical Committee
Johannesburg, South Africa (6)  Strategic Planning Committee
  (7)  Disclosure Committee
D. Roets (5) (6) (7) (8) (8)  ESG Committee
Chief Operating Officer  
Johannesburg, South Africa  
   
G. Wylie (1) (2) (4) (5) (6)  
Non-executive Director  
Malta, Europe  
   
V. Gapare (5) (6) (8)  
Executive Director  
Harare, Zimbabwe  

 

 37 
Caledonia Mining Corporation Plc
For the period ended September 30, 2023 and 2022
(in thousands of United States Dollars, unless indicated otherwise)
Additional information

 

CORPORATE DIRECTORY as at November 14, 2023

 

CORPORATE OFFICES SOLICITORS
Jersey Mourant Ozannes (Jersey)
Head and Registered Office 22 Grenville Street
Caledonia Mining Corporation Plc St Helier
B006 Millais House Jersey
Castle Quay Channel Islands
St Helier  
Jersey JE2 3NF Borden Ladner Gervais LLP (Canada)
  Suite 4100, Scotia Plaza
South Africa 40 King Street West
Caledonia Mining South Africa Proprietary Limited Toronto, Ontario M5H 3Y4

No. 1 Quadrum Office Park

Canada

Constantia Boulevard

 
Floracliffe Memery Crystal LLP (United Kingdom)
South Africa 165 Fleet Street
  London EC4A 2DY
Zimbabwe United Kingdom
Caledonia Holdings Zimbabwe (Private) Limited  
P.O. Box CY1277 Dorsey & Whitney LLP (US)
Causeway, Harare TD Canada Trust Tower
Zimbabwe Brookfield Place
  161 Bay Street
Capitalisation (November 14, 2023) Suite 4310
Authorised: Unlimited Toronto, Ontario
Shares, Warrants and Options Issued: M5J 2S1
Shares:   19,188,073 Canada
Options:         20,000  
  Gill, Godlonton and Gerrans (Zimbabwe)
SHARE TRADING SYMBOLS Beverley Court
NYSE American - Symbol “CMCL” 100 Nelson Mandela Avenue
AIM - Symbol “CMCL” Harare, Zimbabwe
VFEX - Symbol “CMCL”  
  Bowman Gilfillan Inc (South Africa)
BANKER 11 Alice Lane
Barclays Sandton
Level 11 Johannesburg
1 Churchill Place 2196
Canary Wharf  
London E14 5HP AUDITOR
  BDO South Africa Incorporated
NOMINATED ADVISOR Wanderers Office Park
Cenkos Securities Plc 52 Corlett Drive
6.7.8 Tokenhouse Yard Illovo 2196
London South Africa
EC2R 7AS Tel: +27(0)10 590 7200
   
MEDIA AND INVESTOR RELATIONS REGISTRAR AND TRANSFER AGENT
BlytheRay Communications Computershare
4-5 Castle Court 150 Royall Street,
London EC3V 9DL Canton,
Tel: +44 20 7138 3204 Massachusetts, 02021
 

Tel: +1 800 736 3001 or +1 781 575 3100 

 

 

 

38

EX-99.2 3 exh_992.htm EXHIBIT 99.2

Exhibit 99.2

 

CALEDONIA MINING CORPORATION PLC November 14, 2023

 

Management’s Discussion and Analysis

 

This management’s discussion and analysis (“MD&A”) of the consolidated operating results and financial position of Caledonia Mining Corporation Plc (“Caledonia” or the “Company”) is for the quarter ended September 30, 2023 (“Q3 2023” or the “Quarter”). It should be read in conjunction with the Unaudited Condensed Consolidated Interim Financial Statements of Caledonia for the Quarter (the “Interim Financial Statements”) which are available from the System for Electronic Data Analysis and Retrieval at www.sedar.com or from Caledonia’s website at www.caledoniamining.com. The Interim Financial Statements and related notes have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. In this MD&A, the terms “Caledonia”, the “Company”, the “Group”, “we”, “our” and “us” refer to the consolidated operations of Caledonia Mining Corporation Plc and its subsidiaries unless otherwise specifically noted or the context requires otherwise.

 

Note that all currency references in this document are in US Dollars (also “$”, “US$” or “USD”), unless stated otherwise.

 

 

 

 

 

 

 

 1 

 

 

 

Table of Contents

 

1. OVERVIEW 3
2. SUMMARY 3
3. SUMMARY FINANCIAL RESULTS 7
4. OPERATIONS 14
4.1 Safety, Health and Environment 14
4.1.1 Blanket 14
4.1.2 Bilboes oxide mine 15
4.2 Social Investment and Contribution to the Zimbabwean Economy – Blanket 15
4.3 Gold Production – Blanket 17
4.4 Underground – Blanket 17
4.5 Metallurgical Plant 17
4.6 Costs 18
4.7 Capital Projects – Blanket 21
4.8 Indigenisation 22
4.9 Bilboes 23
4.10 Zimbabwe Commercial Environment 24
4.11 Solar project 27
4.12 Opportunities and Outlook 27
5. EXPLORATION 29
6. INVESTING 30
7. FINANCING 30
8. LIQUIDITY AND CAPITAL RESOURCES 31
9. OFF-BALANCE SHEET ARRANGEMENTS, CONTRACTUAL COMMITMENTS AND CONTINGENCIES 31
10. NON-IFRS MEASURES 32
11. RELATED PARTY TRANSACTIONS 38
12. CRITICAL ACCOUNTING ESTIMATES 38
13. FINANCIAL INSTRUMENTS 41
14. DIVIDEND HISTORY 42
15. MANAGEMENT AND BOARD 42
16. SECURITIES OUTSTANDING 43
17. RISK ANALYSIS 43
18. FORWARD LOOKING STATEMENTS 45
19. CONTROLS 46
20. QUALIFIED PERSON 47

 

 2 

 

 

1.OVERVIEW

 

Caledonia is a Zimbabwean focussed exploration, development, and mining corporation. Caledonia owns a 64% stake in the gold-producing Blanket mine (“Blanket”), and 100% stakes in the Bilboes oxide mine, the Bilboes sulphide project, the Motapa and Maligreen gold mining claims, all situated in Zimbabwe. Caledonia’s shares are listed on the NYSE American LLC (“NYSE American”), depositary interests in Caledonia’s shares are admitted to trading on AIM of the London Stock Exchange plc and depositary receipts in Caledonia’s shares are listed on the Victoria Falls Stock Exchange (“VFEX”) (all under the symbols “CMCL”).

 

2.SUMMARY

 

  3 months ended September 30 9 months ended September 30 Comment
2023 2022 2023 2022
Gold produced (oz) 22,923 21,120 57,576 59,726

Gold produced in the Quarter was 8.5% higher than the third quarter of 2022 (the “comparative” or “comparable quarter” or “Q3 2022”) mainly due to higher tonnes milled at Blanket.

 

21,772 ounces of gold was produced at Blanket marking a record for any quarter and an increase from the 17,436 ounces produced in the previous quarter.

 

1,151 ounces of gold were produced from the Bilboes oxide mine in the Quarter, an increase from the 1,076 ounces produced in the second quarter of 2023.

 

The Bilboes oxide mine was intended to be a small-scale, low-margin, short-term project. Mining and hauling activities were placed on care and maintenance at the end of September 2023.

On-mine cost per ounce ($/oz)1 928 734 1,056 709

On-mine cost per ounce in the Quarter increased by 26.5%.

 

64% of the increase was due to the high cost per ounce at the Bilboes oxide mine that has been placed on care and maintenance.

 

The remainder of the increase was due to higher on-mine costs at Blanket due to increased labour cost and electricity cost that contributed approximately $91 per ounce to the overall increase in on-mine costs per ounce compared to the comparative quarter.

 

 3 

 

 

  3 months ended September 30 9 months ended September 30 Comment
2023 2022 2023 2022
All-in sustaining cost (“AISC”)1 1,268 962 1,339 933 The AISC per ounce in the Quarter increased by 31.8% compared to the comparative quarter predominantly due to the higher on-mine cost per ounce and an increase in sustaining capital expenditure.  AISC includes the benefit of the solar plant electricity saving ($38 per ounce) in the Quarter.
Average realised gold price ($/oz)1 1,901 1,696 1,906 1,792 The average realised gold price reflects international spot prices.
Gross profit2  ($’000) 14,143 15,572 30,926 50,461 Gross profit for the Quarter decreased from the comparable quarter due to higher production costs, in particular at the Bilboes oxide mine and increased depreciation.
Net profit (loss) attributable to shareholders ($’000) 4,506 8,614  (1,036) 25,932 Net profit for the Quarter includes a lower gross profit due to increased production cost and a foreign exchange loss of $0.3m compared to a foreign exchange gain of $1.6m in the comparable quarter.
Basic IFRS profit (loss) earnings per share (“EPS”) (cents) 24.1 65.4  (6.8) 197.7 IFRS EPS reflects the movement in IFRS profit attributable to shareholders and the effect of new shares issued in previous quarters.
Adjusted EPS (cents)1 33.0 60.7 15.2 178.8 Adjusted EPS excludes inter alia net foreign exchange gains and losses, deferred tax and fair value movements on derivative financial instruments.
Net cash from operating activities ($’000) 14,495 8,923 11,393 35,792 Despite the lower operating profit, net cash from operating activities in the Quarter increased due to a reversal of unrealised foreign exchange movements, the reversal of higher depreciation which is included in operating profit and reduced working capital.    
Net cash and cash equivalents ($’000)   (3,192) 6,167  (3,192) 6,167 Net cash during the Quarter decreased due to the cash consumption from operating activities from the Bilboes oxide mine and the high level of capital investment at Blanket.

1 Non-IFRS measures such as “On-mine cost per ounce”, “AISC”, “average realised gold price” and “adjusted EPS” are used throughout this document. Refer to section 10 of this MD&A for a discussion of non-IFRS measures.

2 Gross profit is after deducting royalties, production costs and depreciation but before administrative expenses, other income, interest and finance charges and taxation.

 

 4 

 

 

Record quarterly production at Blanket

 

Gold production at Blanket was a record for any quarter and amounted to 21,772 ounces, 3.1% higher than the 21,120 ounces produced in the comparative quarter. Management has focused intensively on the production challenges in the first half of 2023 and will maintain annual production guidance for Blanket for the year to December 31, 2023 at between 75,000 and 80,000 ounces.

 

On-mine cost guidance for 2023 at Blanket has increased to between $860 and $950 per ounce from the previous $770 to $850 per ounce due to higher labour and electricity cost. Management is pursuing initiatives to improve operating efficiencies.

 

Bilboes Feasibility Study

 

Work to refresh the existing feasibility study for the large-scale sulphide project at Bilboes is well-advanced. Management has always stressed that it will consider alternative development paths for Bilboes with a view to optimising capital allocation and thereby maximising the uplift in value for Caledonia shareholders. The development of a feasibility study for an alternative, smaller scale initial project requires a completely new approach to the mining and processing which will take longer to prepare than the work to refresh the existing large-scale study. The preliminary results of this second exercise are expected in early 2024 after which an indeterminate period will be required to review and, if necessary, optimise the preliminary output. Management awaits the results of both studies (i.e. large scale and small scale) so that it can identify the most effective development route from the perspective of optimal capital allocation.

 

Bilboes oxide mine on care and maintenance

 

The Bilboes oxide mine was intended as a small-scale, low-margin, short-term project the primary objective of which was to cover the cost of the Bilboes operation before the start of the larger sulphide project. Due to the oxide mining activities incurring losses, it returned to care and maintenance with effect from September 30, 2023 following which costs at Bilboes will reduce from approximately $1 million per month to $200,000, being the costs of security and other care and maintenance costs.

 

Oxide mining and processing will resume when the stripping of the waste for the sulphide project commences. Operational costs should come down from approximately $1 million per month after being placed on care and maintenance. Holding costs of security, labour and other care and maintenance costs are expected to amount to $200,000 per month in 2024.

 

The Company withdrew guidance in April 2023 for the Bilboes oxide mine. 

 

Proposed solar sale

 

Due to the unique operating environment in Zimbabwe and Caledonia’s significant in-country expertise, Caledonia opted to build the solar plant using its own resources rather than relying on an external party to build and own the solar plant using its own financial resources and selling the resultant power to Blanket on a long-term contract. Accordingly, Caledonia constructed the solar plant at a cost of $14.2 million. As the solar plant is now fully commissioned and is working as planned, Caledonia no longer needs to own the solar plant, provided it retains long term access to the power it produces.

 

In the second quarter of 2023 management embarked on a process to sell the solar plant. Various offers were received and a counterparty has been given exclusivity to further negotiate the sale of the plant after proving their ability to operate and fund solar plants of similar size and complexity. Management is in an advanced stage of finalising the contractual arrangements to sell the solar plant. The new owners will exclusively supply Blanket with electricity from the current plant, on a take-or-pay basis. This transaction is expected to realise a profit on Caledonia's investment in the plant and release cash for reinvestment in Caledonia’s core business of gold mining that yields higher returns to our shareholders.

 

 5 

 

 

Encouraging drilling results at Blanket

 

The ongoing underground drilling program at Blanket targeted the Eroica ore body and has yielded encouraging results which were published on July 10, 2023. Approximately 5,600 meters of drilling were completed between January 2023 and the end of May 2023. Initial results indicate that the existing Eroica ore body has a better grade and width than was generally expected. In due course, this new information will be reflected in a revised resource statement and an updated technical report in respect of Blanket. Exploration is discussed further in section 5.

 

Fatality at Blanket

 

On August 7, 2023, an accident took place at Blanket. As a result, an employee of GMG Pty Ltd, a company contracted to Blanket, succumbed to his injuries in hospital. The accident related to the maintenance of trackless equipment. Caledonia and Blanket express their sincere condolences to the family and colleagues of the deceased. Management has provided the necessary assistance to the Ministry of Mines Inspectorate Department in its enquiries into the incident. Caledonia takes the safety of its employees and contractors very seriously and measures have been taken to reinforce adherence to prescribed safety procedures. Safety is discussed further in section 4.1.

 

Strategy and Outlook: increased focus on growth opportunities

 

The immediate strategic focus is to:

 

·maintain production at Blanket at the targeted range of 75,000 - 80,000 ounces for 2023 and at a similar level for 2024;

 

·continue deep level drilling at Blanket with the objective of further upgrading inferred mineral resources, thereby extending the life of mine;

 

·complete the Caledonia feasibility study on the Bilboes sulphide project to determine the best implementation strategy and estimate the funding requirements, and commence development of the sulphide project; and

 

·commence exploration at Motapa.

 

The strategy and outlook of Caledonia is further discussed in section 4.10 of this MD&A.

 

 6 

 

 

3.SUMMARY FINANCIAL RESULTS

 

The table below sets out the consolidated profit or loss for the Quarter and comparative quarter prepared under IFRS.

 

Condensed Consolidated Statements of profit or loss and Other comprehensive income (Unaudited)
($’000’s)                    
    3 months ended September 30    9 months ended September 30 
    2023    2022    2023    2022 
Revenue   41,187    35,840    107,653    107,904 
Royalty   (2,207)   (1,796)   (5,650)   (5,408)
Production costs   (20,452)   (15,802)   (61,028)   (44,663)
Depreciation   (4,385)   (2,670)   (10,049)   (7,372)
Gross profit   14,143    15,572    30,926    50,461 
Other income   62    14    127    17 
Other expenses   (701)   (552)   (2,800)   (1,835)
Administrative expenses   (2,889)   (2,789)   (11,890)   (8,068)
Net foreign exchange (loss) gain   (257)   1,559    (2,334)   6,640 
Cash-settled share-based expense   (27)   (25)   (298)   (335)
Equity-settled share-based expense   (233)   (94)   (564)   (176)
Net derivative financial instrument expenses   (102)   537    (590)   (1,160)
Operating profit   9,996    14,222    12,577    45,544 
Net finance costs   (508)   (9)   (2,332)   (300)
Profit before tax   9,488    14,213    10,245    45,244 
Tax expense   (3,777)   (4,018)   (8,552)   (14,051)
Profit for the period   5,711    10,195    1,693    31,193 
                     
Other comprehensive income                    
Items that are or may be reclassified to profit or loss                    
Exchange differences on translation of foreign operations   (79)   (699)   (778)   (858)
Total comprehensive income for the period   5,632    9,496    915    30,335 
                     
Profit (loss) attributable to:                    
Owners of the Company   4,506    8,614    (1,036)   25,932 
Non-controlling interests   1,205    1,581    2,729    5,261 
Profit for the period   5,711    10,195    1,693    31,193 
                     
Total comprehensive income attributable to:                    
Owners of the Company   4,427    7,915    (1,814)   25,074 
Non-controlling interests   1,205    1,581    2,729    5,261 
Total comprehensive income for the period   5,632    9,496    915    30,335 
                     
Earnings (loss) per share (cents)                    
Basic   24.1    65.4    (6.8)   197.7 
Diluted   14.7    65.4    (5.5)   197.7 
Adjusted earnings per share (cents)                    
Basic   33.0    60.7    15.2    178.8 
Dividends paid per share (cents)   14.0    14.0    56.0    42.0 

 

 7 

 

Revenue in the Quarter was 14.9% higher than the comparative quarter due to a 7.8% increase in the quantity of gold sold and a 6.6% increase in the average realised price of gold sold.

 

The royalty rate payable to the Zimbabwe Government was unchanged at 5%.

 

Production costs increased by 29.4% in the Quarter compared to the comparative quarter. Production costs comprise the costs of electricity, labour and administrative costs and other costs such as insurance and security that are directly related to production. $17.1 million of production costs were incurred at Blanket (Q3 2022: $15,8 million) and $3.4 million was incurred at Bilboes (Q3 2022: nil). Production costs, in conjunction with on-mine and all-in sustaining costs per ounce of gold sold are discussed in section 4.6.

 

Administrative expenses are detailed in note 9 to the Interim Financial Statements and include the costs of Caledonia’s offices and personnel in Harare, Johannesburg, Bulawayo, the UK and Jersey which provide the following functions: technical services, finance, procurement, investor relations, corporate development, legal and company secretarial. Administrative expenses in the Quarter were 3.6% higher than the comparative quarter predominantly due to increased salaries and wages cost. Wages and salaries increased following the absorption of certain administrative and executive functions following the completion of the Bilboes transaction and an increase in headcount in the Mineral Resource Management team in Johannesburg to support the implementation of a digital resource modelling and mine planning system. The digital mine planning tools allow for more flexible mine planning which has already resulted in real-time amendments to the mine plan which should reduce future expenditure on capital development. An individual has also been recruited to improve the monitoring and reporting of the group’s environmental footprint in recognition of the increased stakeholder scrutiny on this area from stakeholders. The depreciation charge in the Quarter increased because of increase in the depreciable cost base following the commissioning of the Central Shaft and the solar plant. A reassessment of the useful lives of some plant and equipment items also increased the depreciation charge. The useful life of the Jethro Shaft reduced due to increased reliance to be placed on the new Central Shaft in the future. Furthermore, the useful life of certain generators, load haul dumpers, dump trucks and drill rigs reduced due to their current condition (refer to note 14 of the Interim Financial Statements).

 

Other expenses are detailed in note 8 to the Interim Financial Statements.

 

Net foreign exchange movements relate to gains and losses arising on monetary assets and liabilities that are held in currencies other than the USD – principally the RTGS$, but also the South African rand and the British pound. The net foreign exchange movement in the Quarter was lower than in the comparative quarter due to the relative stability of the RTGS$ against the USD during the Quarter as set out in section 4.10.

 

The tax expense comprised:

 

Analysis of consolidated tax expense/(credit) for the Quarter
($’000’s)   Zimbabwe    South Africa    UK    Bilboes    Total 
Income tax   2,571    123    -    -    2,694 
Withholding tax                         
Management fee   -    44    -    -    44 
Deemed dividend   107    -    -    -    107 
CHZ dividends to GMS-UK   -    -    -    -    - 
Deferred tax   928    (41)   -    45    932 
    3,606    126    -    45    3,777 

 

The overall effective taxation rate for the Quarter was 39.8% (2022: 28.3%). The effective tax rate bears little relationship to reported consolidated loss before tax for the following reasons:

 

·Operating losses incurred at the Bilboes oxide mine cannot be offset against profits arising elsewhere in the group – thus they reduce consolidated profit before tax, with no commensurate reduction in the consolidated tax expense;

 

 8 

 

 

·Zimbabwean taxable income is calculated in both RTGS$ and USD, whereas the group reports in USD. Large devaluations in the RTGS$ against the USD result in substantial foreign exchange movements on the RTGS$ tax payable which have a significant effect on the income tax calculation;

 

·100% of capital expenditure is tax deductible in the year in which it is incurred for tax purposes, whereas depreciation only commences when a project enters production; timing differences can alter the effective tax rate based on the capital expenditure for a quarter; and

 

·The rate of income tax in Jersey, which is the tax domicile of the parent company of the Group (i.e. the Company), is zero which means there is no benefit to be realised by offsetting expenses incurred in Jersey against taxable profits.

 

The effective taxation rate for Blanket was 26% (2022: 27%), which broadly corresponds to the enacted income tax rate in Zimbabwe which remained unchanged at 24.72%. Zimbabwe income tax payments are made in the same proportion of RTGS$ and USD as revenue is received. Deferred tax predominantly comprises the difference between the accounting and tax treatments of capital investment expenditure. Most of the tax expense comprised income tax and deferred tax incurred in Zimbabwe.

 

South African income tax arises on intercompany profits arising at Caledonia Mining South Africa Proprietary Limited (“CMSA”).

 

Zimbabwe withholding tax arose on the management fees paid to CMSA and on dividends paid from Caledonia Holdings Zimbabwe (Private) Limited (“CHZ”) to the Company’s subsidiary in the UK Greenstone Management Services Holdings Limited (“GMS-UK”).

 

IFRS basic EPS for the Quarter decreased by 63.2% from a profit of 65.4 cents in the comparative quarter to a profit of 24.1 cents. Adjusted EPS for the Quarter excludes inter alia the effect of foreign net exchange movements and deferred tax. Adjusted EPS reduced by 45.5% from a profit of 60.7 cents in the comparative quarter to 33.0 cents for the Quarter. A reconciliation from IFRS EPS to adjusted EPS is set out in section 10.3.

 

A dividend of 14 cents per share was paid in the Quarter. Caledonia’s dividends are discussed further in section 14.

 

Risks that may affect Caledonia’s future financial condition are discussed in section 17.

 

 9 

 

 

The table below sets out the consolidated statements of cash flows for the Quarter and the comparative quarter prepared under IFRS.

 

Condensed Consolidated Statements of Cash Flows (Unaudited)
($’000’s)                    
    

3 months ended September 30

    

9 months ended September 30

 
    2023    2022    2023    2022 
                     
Cash inflow from operations   16,963    11,717    17,629    41,901 
Interest received   21    7    30    10 
Finance costs paid   (331)   (34)   (1,762)   (126)
Tax paid   (2,158)   (2,767)   (4,504)   (5,993)
Net cash inflow from operating activities   14,495    8,923    11,393    35,792 
                     
Cash flows used in investing activities                    
Acquisition of property, plant and equipment   (9,573)   (10,840)   (20,175)   (33,585)
Acquisition of exploration and evaluation assets   (597)   (311)   (880)   (947)
Acquisition of put options   (1)   -    (812)   - 
Net cash used in investing activities   (10,171)   (11,151)   (21,867)   (34,532)
                     
Cash flows from financing activities                    
Dividends paid   (2,801)   (2,709)   (8,118)   (7,197)
Payment of lease liabilities   (36)   (36)   (108)   (115)
Repayments gold loan   -    -    -    (3,698)
Proceeds from call options   -    415    -    239 
Shares issued - equity raise (net of transaction cost)   -    -    15,658    - 
Loan note instruments - Motapa payment   (563)   -    (7,250)   - 
Loan note instruments - Solar bond issue receipts (net of transaction cost)   -    -    7,000    - 
Net cash from/(used in) financing activities   (3,400)   (2,330)   7,182    (10,771)
                     
Net decrease in cash and cash equivalents                    
Effect of exchange rate fluctuations on cash and cash equivalents   (1,209)   (137)   (1,396)   (587)
Net cash and cash equivalents at beginning of the period   (2,907)   10,862    1,496    16,265 
Net cash and cash equivalents at end of the period   (3,192)   6,167    (3,192)   6,167 

 

Cash flows from operating activities in the Quarter are detailed in note 25 to the Interim Financial Statements. Cash inflows from operations before working capital changes in the Quarter were $16.3 million, compared to $13.7 million in the comparative quarter.

 

 10 

 

 

Cash flows from operations before working capital changes benefitted in the Quarter from higher production, partly offset by the high operating costs. Blanket continued to make a positive cash contribution of $16.6 million (Q3 2022: $16.7 million); the Bilboes oxide mine contributed a cash outflow of $2 million (Q3 2022: nil).

 

Working capital decreased by $0.7 million in the Quarter, which was primarily due to prepayments of $3.4 million made to suppliers for the new tailings storage facility (“TSF") and an increase in gold work in progress inventory (2,277 ounces), which was sold to Al-Etihad Gold Refinery shortly after Quarter end.

 

Finance costs paid in the Quarter increased due to interest of $18,000 on the loan notes which were issued in 2022 in part-consideration for the acquisition of Motapa, interest on the solar bonds discussed below of $214,000 and interest of $99,000 on overdraft facilities to accommodate working capital fluctuations at Blanket.

 

The acquisition of property plant and equipment relates to the investment at Blanket as discussed further in section 4.7; the investment in exploration and evaluation assets relates to the Bilboes oxide mine acquisition and the ongoing exploration work at Motapa and Maligreen.

 

Dividends for the Quarter comprise $2.7 million paid to shareholders of the Company. A dividend of 14 cents per share was announced on July 3, 2023.

 

The $0.6 million loan note repayment in the Quarter represented the final loan note settlement payment in respect of the purchase of the Motapa exploration and evaluation project.

 

The effect of exchange rate fluctuations on cash held reflects gains or losses on cash balances held in currencies other than the US Dollar. The effect on cash balances forms part of an overall foreign exchange gain or loss arising on all affected financial assets and liabilities.

 

 11 

 

 

The table below sets out the consolidated statements of Caledonia’s financial position at the end of the Quarter and December 31, 2022 prepared under IFRS.

 

Summarised Consolidated Statements of Financial Position (Unaudited)
($’000’s)   As at    Sep-30    Dec-31 
         2023    2022 
Total non-current assets        265,813    196,764 
Inventories        18,826    18,334 
Prepayments        5,093    3,693 
Trade and other receivables        5,749    9,185 
Income tax receivable        -    40 
Cash and cash equivalents        10,775    6,735 
Derivative financial assets        684    440 
Assets held for sale        13,397    - 
Total assets        320,337    235,191 
Total non-current liabilities        18,211    9,291 
Loan notes payable – short term portion        665    7,104 
Lease liabilities – short term portion        138    132 
Trade and other payables        17,459    17,454 
Income tax payable        2,841    1,324 
Cash-settled share-based payments - short term portion        674    1,188 
Derivative financial liabilities        22    - 
Overdraft        13,967    5,239 
Total liabilities        53,977    41,732 
Total equity        266,360    193,459 
Total equity and liabilities        320,337    235,191 

 

The acquisition of Bilboes increased the exploration and evaluation assets by $73.3 million for the 9 months ended September 30, 2023. Property, plant and equipment additions at Blanket amounted to $8.9 million in the Quarter and predominantly related to infrastructure development at 30 and 34 level and the construction of the new tailings storage facility at Blanket (“TSF”).

 

Inventories include 2,277 ounces of gold which was held by Fidelity Gold Refinery (Private) Limited ("FGR") in transit to Al Etihad Gold Refinery DMCC (“AEG”) which was sold in October 2023.

 

Prepayments represent deposits and advance payments for goods and services. $1.1 million of prepayments related to construction work on the new TSF which is discussed in section 4.7. Prepayments further increased by $1.2 million due to RTGS$ suppliers requiring larger deposits to protect against the weakening of the RTGS$ rate against the USD.

 

Trade and other receivables are detailed in note 18 to the Interim Financial Statements and include $1.1 million (December 31, 2022: $7.4 million) due from FGR in respect of the RTGS$ component of the revenues arising on gold deliveries prior to the close of business on September 30, 2023. All outstanding amounts due from FGR were received in full after the end of the Quarter. $3.7 million (December 31, 2022: $1 million) was due from the Zimbabwe Government in respect of VAT refunds.

 

Overdrafts are used for short-term working capital funding requirements in Zimbabwe. Expiration dates and terms of the overdrafts are set out in section 7 (Financing) and the overdraft facilities are expected to be renewed for 2024.

 

Most cash-settled share-based payments due to staff as at December 31, 2022 were settled in the first quarter. In April, 2023 the Company made awards of 79,894 Performance Units (“PUs”) and 93,035 Equity-settled share-based payments (“EPUs”) to certain management and employees within the Group pursuant to the provisions of the 2015 Omnibus Equity Incentive Compensation Plan (“OEICP”). 7,131 PUs were awarded to certain management and employees within the Group during the Quarter. The short-term portion of the cash-settled share-based payment liability is in respect of awards made to certain employees at Caledonia, CMSA and Blanket in terms of the OEICP. The awards (other than those made to certain executive officers (the “NEOs”) in 2023 which only settle in shares) can be settled in cash or, subject to conditions, shares at the option of the recipient.

 

 12 

 

 

The table below illustrates the distribution of the consolidated cash across the jurisdictions where the Group holds its cash:

 

Geographical location of net cash ($’000’s)
As at    Dec 31,      Mar 31,      Jun 30,      Sep 30,  
    2022      2023      2023      2023  
Zimbabwe   (2,160)   (9,749)   (7,373)   (8,052)
South Africa   694    1,107    834    1,208 
UK/Jersey   2,962    11,831    3,632    3,652 
Total net cash and cash equivalents   1,496    3,189    (2,907)   (3,192)

 

Assets held for resale comprises the book value of the solar project which is the subject of an ongoing sale process as discussed in section 4.11.

 

The following information is provided for each of the eight most recent quarterly periods ending on the dates specified. The amounts are extracted from underlying financial statements that have been prepared using accounting policies consistent with IFRS.

 

($’000’s except per share amounts)   Dec 31,    Mar 31,    Jun 30,    Sep 30,    Dec 31,    Mar 31,    Jun 30,    Sep 30, 
   2021    2022    2022    2022    2022    2023    2023    2023 
Revenue   32,136    35,072    36,992    35,840    34,178    29,435    37,031    41,187 
Profit/(loss) attributable to owners of the Company   4,222    5,940    11,378    8,614    (8,029)   (5,030)   (513)   4,506 
EPS – basic (cents)   33.3    44.6    87.7    63.3    (62.2)   (30.3)   (0.6)   24.1 
EPS – diluted (cents)   33.3    44.6    87.7    63.3    (62.2)   (30.2)   (0.6)   14.7 
Net cash and cash equivalents   16,265    14,430    10,862    6,167    1,496    3,189    (2,907)   (3,192)

 

 13 

 

 

4.OPERATIONS

 

4.1Safety, Health and Environment

 

4.1.1Blanket

 

The following safety statistics have been recorded for the Quarter and the preceding seven quarters.

 

Blanket mine Safety Statistics                        

 

Classification

  Q4
2021
  Q1
2022
  Q2
2022
  Q3
2022
  Q4
2022
  Q1
2023
  Q2
2023
  Q3
2023
Fatal   0    1    0    0    0    1    0    0 
Lost time injury   2    0    2    1    1    0    5    2 
Restricted work activity   1    0    1    1    2    6    7    5 
First aid   0    2    3    0    0    1    0    0 
Medical aid   8    6    3    1    2    4    0    1 
Occupational illness   0    0    0    0    0    0    0    0 
Total   11    9    9    3    5    12    12    8 
Incidents   10    9    10    14    6    14    3    10 
Near misses   2    4    7    6    1    4    4    4 
Disability Injury Frequency Rate   0.24    0.12    0.36    0.22    0.33    0.80    1.35    0.71 
Total Injury Frequency Rate   1.58    1.07    1.08    0.34    0.56    1.36    1.35    0.81 
Man-hours worked (000’s)   1,643    1,686    1,672    1,788    1,801    1,760    1,780    1,982 

In August, 2023 Caledonia reported that an employee of a company contracted to Blanket died of injuries sustained in an accident at Blanket.

 

The number of incidents as reflected in the Total Injury Frequency Rate decreased in the Quarter. Blanket’s safety performance compares favourably with other deep level underground gold mines; however, management believes the safety performance at Blanket could be better. The Nyanzvi 2 initiative (discussed below) is designed to increase safety awareness and reinforce strict adherence to prescribed safety procedures.

 

Nyanzvi Initiative

During the Quarter, Nyanzvi 1 training sessions were held for all the new employees including those reassigned from Bilboes. Nyanzvi 2 was launched in the Quarter with a focus on team and personal development, business skills, management systems (daily, weekly and monthly), incentives, monthly rewards and performance recognition. This programme addresses the skills shortages and behavioural and training deficits that contributed to production issues in the first half of the year. An industrial theatre group was established to improve safety behaviour with an emphasis on every employee being their co-workers’ safety-keepers and practising “stop-think-fix-and-continue" methodology. This programme is strengthened through on-the-job-training of the poorly performing supervisors and teams by experienced mining professionals.

 

 14 

 

 

4.1.2Bilboes oxide mine

 

The following safety statistics have been recorded for the Quarter and the preceding quarter since acquisition.

 

Bilboes Oxide Mine Safety Statistics                

 

Classification

         

Q1

2023

Q2

2023

Q3

2023

Minor injury           0 2 0
Lost time injury           0 0 0
Occupational Health           0 0 0
Total           0 2 0
Incidents           9 15 2
Near misses           2 5 2
Lost Time Injury Frequency Rate           0 0 0

 

4.2Social Investment and Contribution to the Zimbabwean Economy – Blanket

 

Blanket’s investment in community and social projects (“CSR”) which are not directly related to the operation of the mine or the welfare of Blanket’s employees, the payments made to the Gwanda Community Share Ownership Trust (“GCSOT”) in terms of Blanket’s indigenisation, and payments of taxation and other non-taxation charges to the Zimbabwe Government and its agencies are set out in the table below.

 

Payments to the Community and the Zimbabwe Government
($’000’s)
Period Year CSR Investment Payments to GCSOT Payments to Zimbabwe Government (excl. royalties) Royalties Total
Year 2013 2,147 2,000 15,354 4,412 23,913
Year 2014 35 - 12,319 3,522 15,876
Year 2015 50 - 7,376 2,455 9,881
Year 2016 12 - 10,637 2,923 13,572
Year 2017 5 - 11,988 3,498 15,491
Year 2018 4 - 10,140 3,426 13,570
Year 2019 47 - 10,357 3,854 14,258
Year 2020 1,689 184 12,526 5,007 19,406
Year 2021 1,163 948 16,426 6,083 24,620
Year 2022 888 1,200 19,184  7,124 28,396
Q1 2023 258 - 3,769 1,471 5,498
Q2 2023 326 - 3,356 1,856 5,538
Q3 2023 336 200 2,725 2,096 5,607

CSR initiatives fall under seven pillars of education, health, women empowerment and agriculture, environment, charity, youth empowerment and conservation.

 

 15 

 

 

The main CSR programme at Blanket relates to the refurbishment of the maternity clinic, the primary and secondary schools and the youth centre at Sitezi, which is located approximately 17km from Blanket. Activities in respect of this project during the Quarter include:

 

·completing renovations of five classrooms, three offices, one computer laboratory, and one science laboratory at Sitezi Secondary School. The renovations included reglazing of all the classrooms, offices, and laboratory, furnishing the science laboratory with experimenting desks, laboratory stools, wall cupboards, chemical waste disposal channels and fossil display cabinets. The computer lab was also furnished with cubicles, desks, and chairs for the students and teacher. Ceilings were also put up in two classrooms and both laboratories.

 

·repairs to the clinic’s water reticulation system were completed. Building materials were delivered to the Sitezi clinic for the construction of a waiting mothers’ shelter in the Quarter.

 

·A small solar power plant will be constructed to supply the clinic, secondary school and primary school. The solar power will help maintain cold chains for medical supplies and samples at the clinic and provide lighting and energy supply to the clinic and the two schools for powering IT equipment such as computers and interactive boards. During the Quarter the overhead electricity line was installed to connect the clinic to the eventual site of the solar project.

 

·To ensure a secure and stable supply of water for the Guqukani Garden irrigation scheme, Blanket continued supplying irrigation water to the garden from Smiler shaft. The water augmentation project to connect four boreholes to the garden which began during the second quarter continued in the current quarter. Pipes for the pipeline were laid out, and connection to the national electricity grid is scheduled for the last quarter of 2023. The garden currently has 1 hectare of maize at knee level, 0.5 hectares of maize at germination stage, and 0.5 hectares of tomatoes that are sold locally.

 

·Work on upgrading the Sabiwa Stadium to meet the requirements of the Zimbabwe Football Association for Division 1/Premier Soccer League stadia in the country continued with the extension of the pitch and running tracks. The stadium, which had been used exclusively by Sabiwa High School, will cater for footballing activities for the entire local community.

 

Blanket undertook road repairs of the old Gwanda Road, patching the potholes on the road which had become a hazard. Further work is expected in the last quarter of 2023 as the rainy season commences.

 

Under the conservation pillar, Dambari Wildlife Trust was granted $113,000 to carry out its work on conserving black and white rhinos in the Matopos Hills areas. The grant is disbursed in tranches at given periods throughout the year upon request. Dambari Trust is working with Victoria Falls Wildlife Trust as its subgrantee.

 

A dividend of $200,000 was paid to GCSOT in the Quarter. GCSOT has a 10% shareholding in Blanket.

 

 16 

 

 

4.3Gold Production – Blanket

 

Blanket mine Production Statistics
  Year

Tonnes Milled

(t)

Gold Head
(Feed) Grade
(g/t Au)

Gold Recovery

(%)

Gold Produced

(oz)

Year 2020 597,962 3.21 93.8 57,899
Q 1 2021 148,513 2.98 93.0 13,197
Q 2 2021 165,760 3.34 93.8 16,710
Q 3 2021 179,577 3.48 94.2 18,965
Q 4 2021 171,778 3.57 94.3 18,604
Year 2021 665,628 3.36 93.9 67,476
Q1 2022 165,976 3.69 94.1 18,515
Q2 2022 179,118 3.71 93.9 20,091
Q3 2022 198,495 3.53 93.6 21,120
Q4 2022 208,444 3.37 93.7 21,049
Year 2022 752,033 3.56 93.8 80,775
Q1 2023 170,721 3.11 93.8 16,036
Q2 2023 179,087 3.22 94.0 17,436
Q3 2023 208,902 3.46 93.7 21,772
October 2023 67,117 3.38 94.3 6,885

 

Gold production for the Quarter was 3.1% higher than the comparative quarter due to the higher tonnes mined and milled. Tonnes milled and grade are discussed in section 4.4 of this MD&A; gold recoveries are discussed in section 4.5 of this MD&A.

 

4.4Underground – Blanket

 

A record of 208,902 milled tonnes were achieved during the Quarter, which is 5.2% higher than the comparative quarter; the recovered grade for the Quarter was 1.98% below the grade in the comparative quarter. The increased production is due to the elimination of bottlenecks which were experienced in previous quarters such as big boulders due to poor blasting practices and tramming breakdowns. Production also benefitted from increased flexibility due to a higher number of available stope faces.

 

4.5Metallurgical Plant

 

Recoveries in the Quarter were 93.7% compared to 93.6% in the comparative quarter; the tail grade of 0.192g/t was lower than achieved in previous quarters and demonstrates the efficiency of the metallurgical plant in terms of overall recoveries.

 

 17 

 

 

4.6Costs

 

A narrow focus on the direct costs of production (mainly labour, electricity and consumables) does not fully reflect the total cost of gold production. Accordingly, cost per ounce data for the Quarter and the comparative quarter have been prepared in accordance with the Guidance Note issued by the World Gold Council on June 23, 2013 and is set out in the table below on the following bases:

 

i.On-mine cost per ounce3, which shows the on-mine costs of producing an ounce of gold and includes direct labour, electricity, consumables and other costs that are incurred at the mine including insurance, security and on-mine administration;

 

ii.All-in sustaining cost per ounce3, which shows the on-mine cost per ounce plus royalty paid, additional costs incurred outside the mine (i.e., at offices in Harare, Bulawayo, Johannesburg and Jersey), costs associated with maintaining the operating infrastructure and resource base that are required to maintain production at the current levels (sustaining capital investment), the share-based expense (or credit) arising from the awards made to employees under the OEICP less silver by-product revenue; and

 

iii.All-in cost per ounce3, which shows the all-in sustaining cost per ounce plus the costs associated with activities that are undertaken with a view to increasing production (expansion capital investment).

 

Cost per ounce of gold sold  
(US$/ounce) 
    Bilboes Oxide    Blanket    Consolidated
    3 months
ended Sep 30
    9 months
ended Sep 30
    3 months
ended Sep 30
    9 months
ended Sep 30
    3 months
ended Sep 30
    9 months
ended Sep 30
 
    2023    2022    2023    2022    2023    2022    2023    2022    2023    2022    2023    2022 
On-mine cost per ounce3   2,895    -    4,647    -    817    734    900    709    928    734    1,056    709 
All-in sustaining cost per ounce3   2,990    -    4,744    -    1,171    962    1,191    933    1,268    962    1,339    933 
All-in cost per ounce3   3,059    -    6,041    -    1,438    1,454    1,460    1,534    1,525    1,454    1,650    1,534 

 

A reconciliation of costs per ounce to IFRS production costs is set out in section 10.

 

On-mine cost

 

On-mine cost comprises labour, electricity, consumables, and other costs such as security and insurance which are directly related to production. Production costs are detailed in note 7 to the Interim Financial Statements. On-mine cost includes the procurement margin paid to CMSA and represent a fair value that Blanket would pay for consumables if they were sourced from a third party.

 

On-mine cost per ounce for the Quarter was 26.4% higher than the comparative quarter due to the increased production costs as discussed in section 3 of this MD&A.

 

The increase in on-mine cost per ounce compared to the comparative quarter is illustrated in the graph below.

 

3On-mine cost per ounce, all-in sustaining cost per ounce and all-in cost per ounce are non-IFRS measures. Refer to section 10 for a reconciliation of these amounts to IFRS.

 

 18 

 

 

 

The cost of oxide mining at Bilboes contributed $142 per ounce to the overall increase in the on-mine cost per ounce. The large amount of waste that was moved to access the oxide mineralisation proved costly and Bilboes had an on-mine cost of $2,895 per ounce in the Quarter. Due to the oxide mining activities incurring losses, it was placed on care and maintenance at the end of September 2023. The net book value of the Bilboes oxide mine of $851,000 was impaired in the second quarter of 2023, as the oxide mine could not be run economically without including the sulphide project and justify the waste removal for the optimum pit design over more ounces. Leaching of the oxide ore on the heap leach pad will continue until the end of the year to recover gold deposited on the leach pad prior to the termination of oxide mining. Bilboes is discussed further in section 4.9.

 

Production costs at Blanket for the Quarter increased from the comparative quarter by 8.1% and Blanket's on-mine cost increased by 11.3% from $734 per ounce in the comparative quarter to $817 per ounce in the Quarter. Production costs at Blanket for the Quarter increased due to the higher than anticipated use of electricity due to the continued heavy use of infrastructure such as the No. 4 Shaft and Jethro Shaft which had been expected to be used more sparingly following the commissioning of the Central Shaft. Management is reviewing what shafts and machinery could be shut down or used more efficiently, thereby reducing power consumption in 2024.

 

In April 2023 Blanket concluded a power supply agreement with the Intensive Energy Users Group (“IEUG") and the Zimbabwean power utility to allow the IEUG to obtain power outside Zimbabwe which is "wheeled” to the IEUG members. During the Quarter Blanket paid less for IEUG sourced energy but the incidences of power outages and low voltage occurrences did not reduce due to the poor condition of the Zimbabwe grid which meant that diesel costs were incurred to supplement the low voltage occurrences. Notwithstanding the foregoing, 401k litres of diesel were used in the Quarter compared to 677k litres in the comparable quarter, the reduction being due to the commissioning of the solar plant in early 2023. Management is conducting a study on how to alleviate the effect of the low voltage occurrences in the most economical manner.

 

 19 

 

 

The benefit of the solar plant is not recognised in on-mine cost because the solar plant (which is 100% owned by Caledonia) sells power to Blanket at a price per kilowatt/hour which reflects Blanket's historic blended cost per unit of power. The economic benefit of the solar plant is therefore recognised by Caledonia, rather than by Blanket, and the benefit ($38 per ounce of gold produced) is reflected in the AISC rather than the on-mine cost. The solar plant had the added benefit of stabilising the Blanket electrical grid by improving the power factor and in turn reducing generator usage to supplement reactive power.

 

Labour costs at Blanket increased during the Quarter due to increased overtime hours, increased employment numbers at Blanket and inflationary increases. Management is investigating measures to utilise its workforce more efficiently and reduce overtime in future quarters.

 

Consumable costs per ounce at Blanket in the Quarter increased compared to the comparative quarter due to the cost to truck ore from the Central shaft to the metallurgical plant which is located close to the No. 4Shaft area and increased explosive costs. Management is performing a cost study to assess the benefit of installing a conveyor to transport ore from Central Shaft to the metallurgical plant; an investigation has started to improve blasting techniques.

 

Various government service payments increased in the Quarter compared to the comparative quarter which increased on-mine cost by $8 per ounce compared to the comparative quarter.

 

All-in sustaining cost

 

All-in sustaining cost includes inter alia administrative expenses incurred outside Zimbabwe and excludes the intercompany procurement margin and the benefits of solar power as this reflects the consolidated cost incurred at the Group level. Accordingly, the all-in sustaining cost can only be calculated at a consolidated level and not at the level of individual operations. The all-in sustaining cost per ounce for the Quarter was 31.8% higher than the comparative quarter due to the higher on mine costs, a higher royalty cost per ounce due to the higher realised gold price and higher sustaining capital expenditure and sustaining administrative costs. This was mitigated somewhat by an increase in the intercompany procurement margin (which is deducted from on-mine cost for the purposes of calculating the consolidated AISC). The increase in AISC per ounce in the Quarter compared to the comparative quarter is illustrated in the graph below:

 


 

 20 

 

 

All-in cost

 

All-in cost includes investment in expansion projects at Blanket and Bilboes which remained at a high level in the Quarter due to the continued investment, as discussed in section 4.7 of this MD&A. All-in cost does not include pre-feasibility investment in exploration and evaluation projects.

 

4.7Capital Projects – Blanket

 

The main capital development project is the infrastructure which will allow for three new production levels (26, 30 and 34 levels); a fourth level (38 level) is to be added in due course via a twin decline that commenced in February this year. 5,942 development metres were achieved in the Quarter compared to 5,207 metres in the previous quarter.

 

Work on key development areas in the Quarter are detailed below:

 

·30 and 34 level development: the northern and southern haulages on 30 and 34 level progressed well for the Quarter with a total advance of 557m. The 30-level northern haulage is within 100m of reaching the Eroica orebody.

 

·Eroica decline 3: the decline development has been behind schedule due to logistical issues but in the Quarter there was an improvement with an advance of 132m. The target is to reach 900m in Quarter 4 whereupon development will be stopped to cater for up-dip development from 990m (30 level), which is expected to result in a saving against planned capital expenditure in 2024. This real-time modification to the mine plan was enabled by the recent introduction of the digital resource and mine planning software.

 

·930 2 Orebody Hanging Wall Haulage (“2OBHW”): the development of the haulage progressed well in the Quarter with an advance of 163m. The haulage will continue so that the southern extension of the 2OBHW can be exposed for production. The haulage is also important for the establishment of an access crosscut to link 6 Shaft on 930m and will present an opportunity to utilise the shaft.

 

·34 – 38 level twin declines: the twin declines are earmarked to access the Blanket orebodies on 38 level. The development of the declines will open mining areas below 34 level with one serving as an access route where a chairlift system will be installed, and the other as a return airway system where a conveyor system will be installed. In the Quarter a total advance of 289m was achieved.

 

·35 level Central Shaft: at 34 and 35 level Central Shaft clear and dirty water dams are still under construction and are expected to be completed by the end of the fourth quarter.

 

·35 level conveyor: the installation of hydraulic power packs and cylinders was completed during the Quarter. The outstanding work is the subsequent conversion of the spillage loading system from compressed air to hydraulics. The removal of accumulation of spillage in the shaft is going to be attended to in the fourth quarter of 2023.

 

The existing TSF at Blanket is reaching the end of its life; accordingly, a new TSF is required to allow production to continue. The design parameters for the new facility include:

 

·capacity of 13 million tonnes which is anticipated to be adequate for 14 years of production at current deposition rate;

 

·“upstream” design, due to the limited space;

 

·clear water dam and tailings facility will be lined with a double lining (geotextile and clay liner) and polyurethane liner respectively to avoid contamination of ground water;

 

·the design includes new piping and new pumps for a gland service water and return water system with instrumentation;

 

·new boreholes for monitoring around the facility; and

 

·a waste embankment between the TSF and the village for dust prevention.

 

 21 

 

 

The anticipated cost of the new TSF is $25.1 million which will be incurred over a period of 3 years. Work on the TSF commenced in March 2023 and the first phase of the project was expected to be completed by the end of the Quarter. The project is behind schedule due to resourcing by the contractor and changes in the design by an external consultant. The contractor had to change the program slightly to re-focus on the lowest areas of the TSF basin to allow limited deposition on the new TSF by end of October 2023 in parallel with further deposition onto the existing TSF until it reaches its maximum capacity. Deposition on the new TSF commenced after the end of the Quarter; the delay in the project is not expected to have any impact on production and the project remains within budget.

 

4.8Indigenisation

 

As set out in previous MD&A’s, transactions that implemented the indigenisation of Blanket (which expression in this section and in certain other sections throughout this MD&A refers to the Zimbabwe company that owns Blanket) were completed on September 5, 2012 following which Caledonia owned 49% of Blanket.

 

Following the appointment of President Mnangagwa in 2017, the requirement for gold mining companies to be indigenised was removed by a change in legislation with effect from March 2018. On November 6, 2018, the Company announced that it had entered into a sale agreement with Fremiro Investments (Private) Limited (“Fremiro”) to purchase Fremiro’s 15% shareholding in Blanket for a gross consideration of $16.7 million, which was to be settled through a combination of the cancellation of the loan between the two entities which stood at $11.5 million as at June 30, 2018 and the issue of 727,266 new shares in Caledonia at an issue price of $7.15 per share. This transaction was completed on January 20, 2020 following which Caledonia has a 64% shareholding in Blanket and Fremiro held approximately 6.3% of Caledonia’s enlarged issued share capital.

 

As a 64% shareholder, Caledonia receives 64% of Blanket’s dividends plus the repayment of vendor facilitation loans which were extended by Blanket to certain of the indigenous shareholders. The outstanding balance of the facilitation loans at September 30, 2023 was $13.4 million (December 31, 2022: $15 million). The facilitation loans (including interest thereon) are repaid by way of dividends from Blanket; 80% of the dividends declared by Blanket which are attributable to the beneficiaries of the facilitation loans are used to repay such loans and the remaining 20% unconditionally accrues to the respective indigenous shareholders. The dividends attributable to GCSOT, which holds 10% of Blanket, were withheld by Blanket to repay the advance dividends which were paid to GCSOT in 2012 and 2013.

 

The final payment to settle the advance dividend loan to GCSOT was made on September 22, 2021. Dividends to GCSOT after that date are unencumbered.

 

The facilitation loans are not shown as receivables in Caledonia’s financial statements in terms of IFRS. These loans are effectively equity instruments as their only means of repayment is via dividend distributions from Blanket. Caledonia continues to consolidate Blanket for accounting purposes. Further information on the accounting effects of indigenisation at Blanket is set out in note 6 to the Interim Financial Statements.

 

 22 

 

 

4.9Bilboes

 

Sulphides feasibility study

 

The main objective at Bilboes is to construct a large, open-pit operation to extract sulphide mineralisation. A feasibility study in respect of the Bilboes sulphide project was prepared by the previous owners which targeted mine and processing operations to produce an average of 168,000 ounces of gold per annum over a 10-year life of mine.

 

Caledonia has commissioned its own feasibility study for the sulphide project reflecting the prevailing economic environment for capital and operating costs and a revised outlook for the gold price. The new feasibility study will identify the most judicious way to commercialise the project in terms of maximising the uplift in value for Caledonia shareholders and this may result in the project potentially being implemented on a phased basis.

 

Work to refresh the existing feasibility study for a large-scale project is well-advanced. However, the development of feasibility for an alternative, smaller scale initial project is effectively a new project which requires inter alia new pit designs and a completely different approach to the processing and metallurgical plant. Accordingly, this second approach will take longer to prepare, and the initial results will be to the level of a Preliminary Economic Analysis. The preliminary results of this second exercise are expected in early 2024 after which an indeterminate period will be required to review and, if necessary, optimise the preliminary output. Management needs to await the results of both studies (i.e. large scale and small scale) before it can identify the most effective development route from the perspective of optimal capital allocation.

 

Oxide mining activities

 

In the fourth quarter of 2022, a small operation was started to mine and process oxide mineralisation at Bilboes. The oxide mining activities were restarted predominantly with the objective to generate cash flows to pay for the existing cost structures at Bilboes Holdings (Private) Limited (“Bilboes Holdings”), the operating company for Bilboes, and this would have an added benefit of reducing the waste-stripping required for the later planned sulphide project. The oxide mine was expected to produce between 12,500 and 17,000 ounces of gold in 2023 at an on-mine cost of between $1,200 and $1,320 per ounce.

 

As disclosed in the previous quarter, the target mineralisation area which had been identified using old information obtained from the previous owners (i.e. not the vendors from whom Caledonia purchased the project) was found not to exist. Mining activity moved to other target areas in the Quarter where the target oxide mineralisation is based on relatively recent drill data for the oxide mineralisation. However, the large amount of waste-stripping that needed to be done to access the oxide production areas proved too costly. Accordingly, to prevent further operating losses, the oxide mining activities were placed on care and maintenance at the end of September 2023. Oxide mining activities will resume in due course in conjunction with the larger sulphide project. Leaching of ore placed on the heap leach will continue until December 2023, but this will not have a material effect on Caledonia's future financial performance.

 

Production and cost guidance for the oxide mining activities was withdrawn in the previous quarter.

 

Bilboes Oxides: Operating Statistics
    3 months to
September 30,
2023
9 months to
September
30,
2023
Waste mined (t) 518,865 2,019,437
Ore mined (t) 60,154 154,050
Ore grade (g/t) 1.13 1.15
Contained gold (g) 67,732 177,216
Gold sales (g) 35,792 72,894
Gold sales (oz) 1,151 2,344
Strip Ratio   8.6 13

 

 23 

 

 

4.10Zimbabwe Commercial Environment

 

Monetary Conditions

 

The current situation in Zimbabwe can be summarised as follows:

 

·Blanket produces ore gold that it is obliged to deliver to FGR, a subsidiary of the RBZ, which refines the gold to a purity of 99.5% on a toll-treatment basis for 75 per cent of its production. Caledonia retains ownership of the gold at this stage. 75% of Blanket's gold is exported by Caledonia to a refiner of its choice outside Zimbabwe which undertakes further processing and sells the resulting gold on the international market. During the Quarter, all gold exports were sent to Al Etihad Gold Refinery DMCC in Dubai. The sale proceeds for the gold exported and sold via the offshore refiner is paid to Blanket’s commercial bankers in Zimbabwe within 48 hours of delivery. Management believes this new sales mechanism reduces the risk associated with selling and receiving payment from a single refining source in Zimbabwe. It also creates the opportunity to use more competitive offshore refiners and it may allow for the Company to raise debt funding secured against offshore gold sales. 25% of Blanket's gold is sold to FGR at a price which reflects the prevailing London Bullion Market Association price and the official RTGS$/USD exchange rate on the date of sale. Payment is made by FGR to Blanket in RTGS$ within 14 days of the sale. FGR deducts 1.25% from the gross sale proceeds and a further 5% in respect of the royalty on gold sales which is payable to the Government of Zimbabwe and deducted from USD and RTGS$ revenues proportionately.

 

·From August 2023 Caledonia was allowed to participate in the RBZ auction market to exchange surplus RTGS$ to USD at, an exchange rate that was similar to the exchange rate at which Caledonia received the portion of its revenues that are paid in RTGS$ to pay in-country operating expenditures in USD and to make payments outside Zimbabwe. The Group was granted a letter of credit to convert the RTGS$ balances at Quarter end to foreign currency.

 

·The interbank RTGS$/USD exchange rates at each quarter end and at the latest practicable date prior to the publication of this MD&A are set out below.

 

Interbank Exchange Rates

(RTGS$:US$1)

February 20, 2019                2.50
March 31, 2019     3.00
June 30, 2019     6.54
September 30, 2019   15.09
December 31, 2019   16.77
March 31, 2020   25.00
June 30, 2020   57.36
September 30, 2020   81.44
December 31, 2020   81.79
March 31, 2021   84.40
June 30, 2021   85.42
September 30, 2021   87.67
December 31, 2021  108.66
March 31, 2022  142.42
June 30, 2022    370.96
September 30, 2022    621.89
December 31, 2023    684.33
March 31, 2023    913.67
June 30, 2023 5,739.80
September 30, 2023 5,466.75
October 31, 2023 5,698.96

 

 24 

 

 

Electricity supply

 

The poor quality of electricity supply from the Zimbabwe Electricity Supply Authority (“ZESA”) is the most significant production risk at Blanket. During the Quarter, Blanket experienced interruptions to its power supply from the grid due to an imbalance between electricity demand and supply.

 

The supply from the grid is also subject to frequent surges and dips in voltage which, if not controlled, may cause severe damage to Blanket’s electrical equipment. The continued deterioration in the ZESA supply means that the power factor regularly fell to 60%, which meant that Blanket was effectively paying for 100% of the power but received only 60% and the power supply is subject to outages.

 

In the absence of equipment to control these surges, Blanket needs to switch to diesel power to allow mining and processing activity to continue, but generator use increases production costs and capital expenditure.

 

The following initiatives have been implemented by Blanket to alleviate the power challenges:

 

·Over recent years it increased its diesel generating capacity to 18MW of installed capacity which was sufficient to maintain all operations and capital projects but only on a stand-by basis.

 

·Installed two 10MVA auto tap transformers on the ZESA supply line to protect equipment at No. 4 Shaft and the main metallurgical plant from voltage fluctuations on the incoming grid supply.

 

·Two further 10MVA auto tap transformers were installed to protect equipment at Central Shaft.

 

·Caledonia’s 12.2Mwac solar plant, fully commissioned in early February 2023, provides approximately 24% of Blanket’s average daily electricity demand. The plant has been providing power to Blanket from its initial connection to the Blanket grid in November 2022. The project was completed at a cost of $14.2 million in 2023 (cost includes construction costs and other project planning, structuring, funding and administration costs). This is discussed further in section 4.13.

 

·In April 2023 Blanket entered into a power supply agreement with the IEUG and the Zimbabwean power utility to allow the IEUG to obtain power outside of Zimbabwe and strengthen the Zimbabwean power grid. As a result of this arrangement, Blanket has paid a lower tariff for IEUG supplied energy from April 2023 but it has not improved the power quality received at Blanket due to the continued difficulty with the Zimbabwe grid.

 

Management is investigating options to alleviate the instability in the utility supply and further reduce the cost of diesel generator usage to supplement low voltage occurrences and power outages. Further investigations are in process to reduce Blanket's overall electricity consumption by utilizing the available shafts and machinery more efficiently.

 

Water supply

 

Blanket uses water in the metallurgical process. Blanket is situated in a semi-arid region and rainfall typically only occurs in the period November to February. The 2022/2023 rainy season has been adequate, and management believes the water supply is satisfactory.

 

Taxation

 

The main elements of the Zimbabwe tax regime insofar as it affects Blanket and Caledonia are as follows:

 

·A royalty is levied on gold revenues at a rate of 5% if the gold price is above $1,200 per ounce; a royalty rate at 3% applies if the gold price is below $1,200. With effect from January 1, 2020, the royalty is allowable as a deductible expense for the calculation of income tax. On October 9, 2022, the Zimbabwean government announced that 50% of royalty payments will be payable in gold. The announcement was effective October 1, 2022 but no guidance has been received from government on how this will be implemented. Management does not expect a material effect due to this announcement.

 

 25 

 

 

·With effect from February 4, 2022 the 5% royalty was payable in the same proportions of currencies as revenues are received.

 

·Income tax is levied at 24.72% (2022: 24.72%) on taxable income as adjusted for tax deductions. The main adjustments to taxable income for the purposes of calculating tax are the add-back of depreciation and most of the management fees paid by Blanket to CMSA. 100% of all capital expenditure incurred in the year of assessment is allowed as a deductible expense. As noted above, the royalty is deductible for income tax purposes with effect from January 1, 2020. The calculation of taxable income is performed using financial accounts prepared in USD and RTGS$ with actual payments split between USD and RTGS$ based on the proportions in which income was received. Large devaluations in the RTGS$ to the USD reduce the deferred tax liability a significant portion of which was translated at a rate of 1USD:1RTGS$.

 

·Withholding tax is levied on certain remittances from Zimbabwe i.e. dividend payments from Zimbabwe to the UK and payments of management fees from Blanket to CMSA.

 

 26 

 

 

4.11Solar project

 

As noted in section 4.10, Blanket suffers from unstable grid power and load shedding which results in frequent and prolonged power outages. In late 2019 Caledonia initiated a tender process to identify parties to make proposals for a solar project to reduce Blanket’s reliance on grid power. In 2020, the Caledonia board approved the project and the Company raised $13 million (before commission and expenses) to fund the project through the sale of 597,963 shares at an average price of $21.74 per share. Caledonia’s 12.2 Mwac solar plant was connected to the Blanket grid in November 2022 and was fully commissioned in early February 2023 at a construction cost of $14.2 million. At the date of the approval of this MD&A the plant provides approximately a quarter of Blanket’s total electricity requirement during the day.

 

In December 2022, the Caledonia board approved a proposal for Caledonia Mining Services (Private) Limited (“CMS”) (which owns the solar plant) to issue bonds up to a value of $12 million in the form of loan notes (the “solar bonds”). The decision was taken to optimise the capital structure of the Group and provide additional debt instruments to the Zimbabwean financial market. The bonds have an interest rate of 9.5% payable bi-annually and have a tenor of 3 years from the date of issue. The bond repayments are guaranteed by the Company and up to the date of this MD&A $7 million of bonds have been issued to Zimbabwean commercial entities by CMS.

 

Due to the unique operating environment in Zimbabwe and Caledonia’s significant in-country expertise, Caledonia opted to build the solar plant using its own resources rather than relying on an external party to build and own the solar plant using its financial resources and selling the resultant power to Blanket on a long-term contract. Accordingly, Caledonia constructed the solar plant using its own financial resources at a cost of $14.2m. As the solar plant is now fully commissioned and is working as planned, Caledonia no longer needs to own the solar project, provided it retains long term access to the power it produces.

 

In the second quarter of 2023 management embarked on a process to sell the solar plant. Various offers were received, and a counterparty has been given exclusivity to conduct due diligence and further negotiate the sale of the plant after proving their ability to operate and fund solar plants of similar size and complexity. Management is in an advanced stage of finalising the contractual arrangements to sell the solar plant whereby the new owners will exclusively supply Blanket mine with electricity from the current plant, on a take-or-pay basis. This transaction is expected to realise a profit on Caledonia's investment in the plant and release cash for reinvestment in Caledonia’s core business of gold mining that should yield higher returns to our shareholders.

 

The solar asset was re-classified as held for sale as at September 30, 2023 in the Interim condensed consolidated financial statements. $7 million of solar bonds that were issued in the previous quarter by CMS will be transferred elsewhere in the Caledonia group prior to the sale of CMS so that Caledonia can maintain and develop the relationship with the Zimbabwean institutional holders of the bonds.

 

4.12Opportunities and Outlook

 

Production Guidance

 

Consolidated production guidance for Blanket in 2023 is unchanged at between 75,000 – 80,000 ounces. Production guidance of 12,500 – 17,000 ounces from the Bilboes oxide mine was withdrawn in April 2023.

 

This is forward looking information as defined by National Instrument 51-102. Refer to section 18 of this MD&A for further information on forward looking statements.

 

 27 

 

 

Cost Guidance

 

The on-mine cost per ounce at Blanket in the Quarter was $817 which is within the guidance range of $770 to $850 per ounce. However, due to the higher cost per ounce incurred in the first 6 months of the year, it is expected that on-mine cost per ounce at Blanket will be in the range of $850 and $920 per ounce for the 12 months of 2023. Management is pursuing initiatives to reduce costs per ounce through more efficient use of electricity and labour. Guidance for cost per ounce at the Bilboes oxide mine was withdrawn in April 2023 when production guidance was also withdrawn.

 

Guidance for consolidated AISC per ounce was between $1,150 and $1,250 per ounce. AISC is significantly affected by activities at the Bilboes oxide mine in respect of which production and cost guidance has been withdrawn. Accordingly, guidance for AISC is re-stated to exclude production and related production costs at Bilboes oxide mine. AISC excluding bilboes oxides is expected to be in the range of $1,130 to $1,230 per ounce for the 12 months to December 31, 2023.

 

This is forward looking information as defined by National Instrument 51-102. Refer to section 18 of this MD&A for further information on forward looking statements.

 

Capital Expenditure

 

Capital expenditure at Blanket in 2023 is budgeted to be $31.9 million (inclusive of CMSA’s mark-up). Capital expenditure includes:

 

·New TSF (first phase) - $12.7 million;

 

·Capital development at 30 and 34 levels - $9.8 million;

 

·Utilities for the Central Shaft infrastructure - $3.3 million;

 

·Information technology infrastructure - $1 million;

 

·Electrical engineering - $1.4 million;

 

·Mill and surface engineering - $2.6 million; and

 

·Staff housing - $500,000.

 

Strategy

 

The immediate strategic focus is to:

 

·maintain production at Blanket at the targeted range of 75,000 - 80,000 ounces for 2023 and at a similar level in 2024;

 

·continue deep level drilling at Blanket with the objective of further upgrading inferred mineral resources, thereby extending the life of mine;

 

·complete the Caledonia feasibility study on the Bilboes sulphide project to determine the best implementation strategy and estimate the funding requirements and commence development of the sulphide project; and

 

·commence exploration at Motapa.

 

 28 

 

 

5EXPLORATION

 

Caledonia’s exploration activities are focussed on Blanket and Motapa.

 

Blanket

 

Encouraging results were received during the Quarter from the ongoing underground drilling program at Blanket which currently targets the Eroica and Blanket ore bodies. Initial results from the drilling at Eroica were announced on July 10, 2023 and indicate that, in general, the Eroica ore body has better grades and widths than expected.  

 

Highlights of the results include:

 

Hole Identifier Orebody Name * Orebody Intersection Core Length
(m)
True width
(m)
Gold Grade
(g/t)
Orebody Intersection
depth from surface (m)
End of Hole
Depth (m)
 
 
From (m) To (m)   
ERC750EX2303 ERCN_HW 262.7 278.3 15.6 8.6 15.56 891.4 356.3  
ERC750EX2301 ERCN_HW 263.8 281.2 17.4 13.44 6.62 914.9 352.2  
ERC750EX2206 ERCN_HW 203.9 246.5 42.6 22.32 4.03 870.3 281.3  

 

* ERCN_HW - Eroica North Hanging Wall

 

The complete drilling results and locations are provided on the Company website: https://polaris.brighterir.com/public/caledonia_mining/news/rns_tool/story/w3j603x.

 

Craig James Harvey, MGSSA, MAIG, Caledonia Vice President, Technical Services, reviewed and approved the scientific and technical information contained in the announcement of the results. Craig James Harvey is a "Qualified Person" as defined by each of (i) the Canadian Securities Administrators' National Instrument 43-101 - Standards of Disclosure for Mineral Projects and (ii) and the United States Securities and Exchange Commission’s Subpart 1300 of Regulation S-K (“Subpart 1300”).

 

Drilling continues at the Blanket ore bodies and the results are expected to be published early in 2024.

 

Motapa

 

Substantive exploration work at Motapa can commence after an Environmental Impact Assessment (“EIA”) has been approved by the Zimbabwe authorities. An EIA report was submitted in July 2023 and certification was received in August 2023 paving way for exploration work to commence.

 

The Motapa exploration program entails the exploration of the deeper lying sulphide mineralisation at Motapa and will be achieved through a combination of reverse circulation and diamond drilling. It is planned to commence at a later date still to be determined.

 

 29 

 

 

6.INVESTING

 

An analysis of investments is set out below.

 

($’000’s)   2020    2021    2022    2023    2023    2023 
   Year    Year    Year    Q1    Q2    Q3 
Property, plant and equipment                              
Blanket   24,315    29,323    34,267    2,610    5,938    8,942 
Solar   372    1,581    12,198    16    -    18 
Other   91    365    967    485    70    82 
Total investment – Property, plant and equipment   24,778    31,269    47,432    3,111    6,008    9,042 
                               
Exploration and evaluation assets                              
Bilboes   -    -    -    73,198    -    130 
Connemara North   300    163    4    -    -    - 
Glen Hume   2,661    1,176    -    -    -    - 
Maligreen   -    -    1,430    144    59    12 
Motapa   -    -    7,844    -    81    1,628 
Other Satellite properties   97    243    120    -    -    - 
Total investment – Exploration and evaluation assets   3,058    1,582    9,398    73,342    140    1,770 

 

Investment in property, plant and equipment at Blanket is discussed in section 4.7 of this MD&A; investment in exploration and evaluation assets is as set out in section 5.

 

7.FINANCING

 

Operating and investing activities at Blanket in the Quarter were funded by Blanket's operating cashflows and from Blanket’s overdraft facilities which were as set out below at September 30, 2023.

 

Overdraft facilities  
Lender Date drawn Principal value Balance drawn at
September 30, 2023
Repayment terms Security

Expiry

Stanbic Bank Limited Jan-23 RTGS$350 million Nil On demand Unsecured Feb-24
Stanbic Bank Limited Jan-23 $4 million $3.75 million On demand Unsecured Feb-24
CABS Bank Sept-23 $2 million $375,000 On demand Unsecured Jul-24
Ecobank Nov-22 $7 million $4.7 million On demand Unsecured Oct-23
Nedbank Apr-23 $7 million $5.09 million On demand Unsecured Apr-24
             

 

There were no issues of equity or loan notes in the Quarter.

 

 30 

 

 

Hedging

 

On May 22, 2023 the Company purchased put options to hedge 28,000 ounces of gold from June to December 2023, at a strike price of $1,900 per ounce. The put options were entered into to protect the Company against gold prices lower than the strike price over the period hedged.

 

On September 29, 2023 and October 6, 2023 the Company purchased two gold purchase options of 1,000 ounces each at a market price of $1,875 and $1,841 per ounce. The gold purchase options were purchased when the gold price was below $1,900 per ounce at the date of gold revenue delivery. This was done to match the expiry date of the call options expiring on October 26, 2023 with the date of the gold sales from Blanket, and resulted in a profit of $0.2 million.

 

8.LIQUIDITY AND CAPITAL RESOURCES

 

An analysis of Caledonia’s capital resources is set out below.

 

Liquidity and Capital Resources
($’000’s) 
As at   Jun 30    Sep 30    Dec 31    Mar 31    Jun 30    Sep 30 
    2022    2022    2022    2023    2023    2023 
                               
Net cash and cash equivalents   10,862    6,167    1,496    3,189    (2,097)   (3,192)
Net working capital   25,695    23,975    5,986    3,677    7,674    18,758 

 

Movements in Caledonia’s net cash, overdraft and working capital and an analysis of the sources and uses of Caledonia’s cash are discussed in section 3 of this MD&A. The overdraft and term facilities are held by Blanket with Zimbabwean banks with security and repayment periods are detailed in section 7. The Company’s liquid assets as at September 30, 2023 plus anticipated cashflows exceeded its planned and foreseeable commitments as set out in section 9.

 

9.OFF-BALANCE SHEET ARRANGEMENTS, CONTRACTUAL COMMITMENTS AND CONTINGENCIES

 

There are no off-balance sheet arrangements apart from the facilitation loans of $14 million which are not reflected as loans receivable for IFRS purposes (refer to note 6 of the Interim Financial Statements). The Company had the following contractual obligations at September 30, 2023:

 

Payments due by period
($’000’s)
Falling due   Within 1 year    1-3 Years    4-5 Years    After 5 Years    Total 
Trade and other payables   17,459    -    -    -    17,459 
Provisions   -    947    556    6,929    8,432 
Capital expenditure commitments   4,674    -    -    -    4,674 
Lease liabilities   138    93    -    -    231 
Cash-settled share-based payments   674    229    -    -    903 
Loan notes   665    6,390    -    -    7,055 

 

The capital expenditure commitments relate to materials and equipment which have been ordered by CMSA and which will be sold to Blanket.

 

 31 

 

 

Other than the proposed investment in the exploration properties, the committed and uncommitted investment will be used to maintain Blanket’s existing operations and implement the final development relating to the Central Shaft and the new TSF as discussed in section 4.7 of this MD&A.

 

Committed and uncommitted purchase obligations are expected to be met from the cash generated from Blanket’s existing operations and Blanket’s existing borrowing facilities. The Group leases property for its administrative offices in Jersey, Harare and Johannesburg; following the implementation of IFRS 16 the Group recognises the liabilities for these leases. As of September 30, 2023, the Group had liabilities for rehabilitation work on Blanket – if the mine is permanently closed – at an estimated discounted cost of $2.8 million (December 31, 2022: $2.8 million), Motapa’s liability amounted to $1.1 million (December 31, 2022: $0) and Bilboes’ liability amounted to $4.5 million (December 31, 2022: $0 million).

 

10.NON-IFRS MEASURES

 

Throughout this document, we provide measures prepared in accordance with IFRS in addition to some non-IFRS performance measures. As there is no standard method for calculating non-IFRS measures, they are not a reliable way to compare Caledonia against other companies. Non-IFRS measures should be used along with other performance measures prepared in accordance with IFRS. We define below the non-IFRS measures used in this document and reconcile such non-IFRS measures to the IFRS measures we report.

 

10.1Cost per ounce

 

Non-IFRS performance measures such as “on-mine cost per ounce”, “all-in sustaining cost per ounce” and “all-in cost per ounce” are used in this document. Management believes these measures assist investors and other stakeholders in understanding the economics of gold mining over the life cycle of a mine. These measures are calculated on the basis set out by the World Gold Council in a Guidance Note and accordingly differ from the previous basis of calculation. The table below reconciles non-IFRS cost measures to the production costs shown in the financial statements prepared under IFRS.

 

 32 

 

 

Reconciliation of IFRS Production Cost to Non-IFRS Costs per ounce
($’000’s, unless otherwise indicated)
   Bilboes Oxides  Blanket m  Consolidated
   3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30
     2023      2022      2023      2022      2023      2022      2023      2022      2023      2022      2023      2022  
                                  
Production cost (IFRS)   3,366    -    10,892    -    17,086    15,802    50,136    44,663    20,452    15,802    61,028    44,663 
COVID-19 labour and consumable expenses   -    -    -    -    -    (81)   -    (245)   -    (81)   -    (245)
Cash-settled share-based expense   -    -    -    -    (49)   (17)   (435)   (441)   (49)   (17)   (435)   (441)
Less exploration and safety costs   -    -    -    -    (302)   (258)   (856)   (748)   (302)   (258)   (856)   (748)
On-mine admin costs, employee incentives and intercompany adjustments   -    -    -    -    (2)   59    (164)   (583)   (2)   59    (164)   (583)
On-mine production cost*   3,366    -    10,892    -    16,733    15,505    48,681    42,646    20,099    15,505    59,573    42,646 
Gold sales (oz)   1,163    -    2,344    -    20,486    21,120    54,090    60,168    21,649    21,120    56,433    60,168 
On-mine cost per ounce ($/oz)   2,895    -    4,647    -    817    734    900    709    928    734    1,056    709 
                                                             
Royalty   110    -    226    -    2,097    1,796    5,424    5,408    2,207    1,796    5,650    5,408 
Exploration, remediation and permitting cost   -    -    -    -    8    (23)   38    89    8    (23)   38    89 
Sustaining capital expenditure#   -    -    -    -    4,634    2,816    8,347    7,010    4,634    2,816    8,347    7,010 
Sustaining administrative expenses&   -    -    -    -    1,614    681    4,164    1,555    1,614    681    4,164    1,555 

 

 33 

 

 

Reconciliation of IFRS Production Cost to Non-IFRS Costs per ounce
($’000’s, unless otherwise indicated)
   Bilboes Oxides  Blanket m  Consolidated
   3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30
     2023      2022      2023      2022      2023      2022      2023      2022      2023      2022      2023      2022  
                                  

Silver by-product credit   -    -    -    -    (35)   (26)   (89)   (88)   (35)   (26)   (89)   (88)
Cash-settled share-based payment expense included in production cost   -    -    -    -    49    17    435    441    49    17    435    441 
Cash-settled share-based payment expense   -    -    -    -    27    25    298    335    27    25    298    335 
Equity-settled share-based payment expense   -    -    -    -    233    94    564    176    233    94    564    176 
Procurement margin included in on-mine cost*   -    -    -    -    (1,377)   (573)   (3,433)   (1,423)   (1,377)   (573)   (3,433)   (1,423)
All-in sustaining cost   3,476    -    11,118    -    23,983    20,312    64,429    56,149    27,459    20,312    75,547    56,149 
Gold sales (oz)   1,163    -    2,344    -    20,486    21,120    54,090    60,168    21,649    21,120    56,433    60,168 
AISC per ounce ($/oz)   2,990    -    4,744    -    1,171    962    1,191    933    1,268    962    1,339    933 
                                                             
Non-sustaining administrative expenses&   -    -    2,900    -    1,154    2,108    4,826    6,513    1,154    2,108    7,726    6,513 
Permitting and exploration expenses   -    -    -    -    3    -    16    41    3    -    22    41 
Covid 19 expenses   -    -    -    -    -    81    -    245    -    81    -    245 
Non-sustaining capital expenditure#   80    -    140    -    4,328    8,210    9,674    29,372    4,408    8,210    9,814    29,372 

 

 34 

 

 

Reconciliation of IFRS Production Cost to Non-IFRS Costs per ounce
($’000’s, unless otherwise indicated)
   Bilboes Oxides  Blanket m  Consolidated
   3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30  3 months ended Sep 30  9 months ended Sep 30
     2023      2022      2023      2022      2023      2022      2023      2022      2023      2022      2023      2022  
                                  
Total all-in cost   3,556    -    14,158    -    29,468    30,711    78,945    92,320    33,024    30,711    93,109    92,320 
Gold sales (oz)   1,163    -    2,344    -    20,486    21,120    54,090    60,168    21,649    21,120    56,433    60,168 
All-in cost per ounce ($/oz)   3,059    -    6,041    -    1,438    1,454    1,460    1,534    1,525    1,454    1,650    1,534 

 

* The on-mine cost reflects the cost incurred on-mine to produce gold. The procurement margin on consumable sales between CMSA and Blanket is not deducted from on-mine cost as the cost represents a fair value that Blanket would pay for consumables if they were sourced from a third party. The procurement margin on these sales is deducted from all-in sustaining cost and all-in cost as these numbers represent the consolidated costs at a group level, excluding intercompany profit margins.

 

& Administrative expenses relate to costs incurred by the Group to provide services for mining and related activities. From the last quarter of 2022 administrative expenses have been allocated between AISC and all-in cost. Prior years have been restated in the MD&A.

 

# Non-sustaining costs are primarily those costs incurred at ‘new operations’ and costs related to ‘major projects at existing operations’ where these projects will materially benefit the operation. All other costs related to existing operations are considered sustaining.

 

 

 

 

 35 

 

 

10.2Average realised gold price per ounce

 

The table below reconciles “Average realised gold price per ounce” to the Revenue shown in the financial statements which have been prepared under IFRS.

 

Reconciliation of average realised gold price per ounce
($’000’s, unless otherwise indicated)
   3 months ended
Sep 30
  9 months ended
Sep 30
     2023      2022      2023      2022  
Revenue (IFRS)   41,187    35,840    107,653    107,904 
Revenues from sales of silver   (35)   (26)   (89)   (88)
Revenues from sales of gold   41,152    35,814    107,564    107,816 
Gold ounces sold (oz)   21,649    20,091    56,433    60,168 
Average realised gold price per ounce (US$/oz)   1,901    1,783    1,906    1,792 

 

 

 

 

 36 

 

 

10.3Adjusted earnings per share

 

“Adjusted earnings per share” is a non-IFRS measure which management believes assists investors to understand the Company’s underlying performance. The table below reconciles “adjusted earnings per share” to the profit/loss attributable to owners of the Company shown in the financial statements which have been prepared under IFRS. Adjusted earnings per share is calculated by deducting payments to Blanket Employee Trust Services (Private) Limited (“BETS”) (the company that owns 10% of Blanket’s shares on behalf of an employee trust), foreign exchange gains and losses, impairments, deferred tax and inventory write-downs from the profit attributable to the owners of the Company.

 

Reconciliation of Adjusted earnings (loss) per share (“Adjusted EPS”) to IFRS Profit attributable to owners of the Company
($’000’s, unless otherwise indicated)
      3 months ended September 30  9 months ended September 30
        2023      2022      2023      2022  
Profit for the period (IFRS)        5,711    10,195    1,693    31,193 
Non-controlling interest share of loss for the period        (1,205)   (1,581)   (2,729)   (5,261)
Profit (loss) attributable to owners of the Company        4,506    8,614    (1,036)   25,932 
BETS adjustment        (182)   (122)   (217)   (562)
Earnings (loss) (IFRS)        4,324    8,492    (1,253)   25,370 
Weighted average shares in issue (thousands)        17,969    12,830    18,457    12,830 
IFRS EPS (cents)        24.1    66.2    (6.8)   197.7 
                          
Add back (deduct) amounts in respect of foreign exchange movements                         
Realised net foreign exchange losses        (1,249)   1,385    4,811    6,088 
- less tax        304    (341)   (1,188)   (1,502)
- less non-controlling interest        122    (138)   (478)   (604)
Unrealised net foreign exchange gains        1,506    (2,944)   (2,477)   (12,728)
- less tax        (403)   568    378    2,955 
- less non-controlling interest        (157)   265    173    1,245 
Adjusted IFRS profit excl. foreign exchange        4,447    7,287    (34)   20,824 
Weighted average shares in issue (thousands)        17,969    12,830    18,457    12,830 
Adjusted IFRS EPS excl. foreign exchange (cents)        24.7    56.8    (0.2)   162.3 
                          
Add back (deduct) amounts in respect of:                         
Reversal of BETS adjustment   -    182    122    217    562 
Impairment of property, plant and equipment        26    184    877    197 
Deferred tax        1,335    844    1,411    301 
Non-controlling interest portion of deferred tax and impairment        (153)   (114)   (249)   (105)
Fair value losses on derivative financial instruments        102    (537)   590    1,160 
Adjusted profit        5,939    7,786    2,812    22,939 
Weighted average shares in issue (thousands)        17,969    12,830    18,457    12,830 
Adjusted EPS (cents)        33.0    60.7    15.2    178.8 

 

 37 

 

 

11.RELATED PARTY TRANSACTIONS

 

Key management personnel are persons responsible for planning, directing and controlling the activities of an entity, and include directors and executive officers of the Company. The amounts paid by the Company for the services provided by key management personnel who are related parties have been determined by negotiation among the parties and are reviewed and approved by the Company’s board. These transactions are in the normal course of operation.

 

The Company has entered into a consultancy agreement with Steve Curtis, a director of the Company and the former Chief Executive Officer, effective July 1, 2022 to December 31, 2023 with a monthly fee of US$44,100 for the period July 1, 2022 until December 31, 2022 and US$12,500 for the period January 1, 2023 until December 31, 2023. During the Quarter, the Company expensed US$37,500 (2022: US$ $132,300 in advisory service fees.

 

12.CRITICAL ACCOUNTING ESTIMATES

 

Caledonia's accounting policies are set out in the Interim Financial Statements which have been publicly filed on SEDAR. In preparing the Interim Financial Statements, management is required to make estimates and assumptions that affect the amounts represented in the Interim Financial Statements and related disclosures. Use of available information and the application of judgement are inherent in the formation of estimates. Estimates and underlying assumptions are reviewed on an on-going basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected. Discussion of recently issued accounting pronouncements is set out in note 4 of the Interim Financial Statements. Information about critical judgements in applying accounting policies that have the most significant effect on the amounts recognised in the Interim Financial Statements is included in the following notes:

 

i)Indigenisation transaction

 

The directors of Caledonia Holdings Zimbabwe (Private) Limited (“CHZ”), a wholly owned subsidiary of the Company, performed an assessment, using the requirements of IFRS 10: Unaudited Condensed Consolidated Interim Financial Statements (IFRS 10), and concluded that CHZ should continue to consolidate Blanket and accounted for the transaction as follows:

 

·Non-controlling interests (“NCI”) are recognised on the portion of shareholding upon which dividends declared by Blanket accrue unconditionally to equity holders as follows:

(a)20% of the 16% shareholding of National Indigenisation and Economic Empowerment Fund (“NIEEF”); and

(b)100% of the 10% shareholding of GCSOT.

·This effectively means that NCI is recognised at Blanket at 13.2% of its net assets.

·The remaining 80% of the shareholding of NIEEF is recognised as a non-controlling interest to the extent that its attributable share of the net asset value of Blanket exceeds the balance on the facilitation loans including interest. At September 30, 2023 the attributable net asset value did not exceed the balance on the loan account and thus no additional NCI was recognised.

 

The transaction with Blanket Employee Trust Services (Private) Limited (“BETS”) is accounted for in accordance with IAS 19 Employee Benefits (profit sharing arrangement) as the ownership of the shares does not ultimately pass to the employees. The employees are entitled to participate in 20% of the dividends accruing to the 10% shareholding in Blanket if they are employed at the date of such distribution. To the extent that 80% of the attributable dividends exceeds the balance on BETS’ facilitation loan they will accrue to the employees at the date of such declaration.

 

The Employee Trust, which owns BETS, and BETS, are structured entities which are effectively controlled and consolidated by Blanket. Accordingly, the shares held by BETS are effectively treated as treasury shares in Blanket and no NCI is recognised.

 

 38 

 

 

ii)Site restoration provisions

 

The site restoration provision has been calculated for Blanket based on an independent analysis of the rehabilitation costs performed in 2021. Estimates and assumptions are made when determining the inflationary effect on current restoration costs and the discount rate to be applied in arriving at the present value of the provision. Assumptions, based on the current economic environment, have been made which management believes are a reasonable basis upon which to estimate the future liability. These estimates take account of any material changes to the assumptions that occur when reviewed by management. Estimates are reviewed annually and are based on current regulatory requirements. Significant changes in estimates of contamination, restoration standards and techniques will result in changes to provisions from period to period. Actual rehabilitation costs will ultimately depend on future market prices for the rehabilitation costs which will reflect the market condition at the time the rehabilitation costs are incurred.  The final cost of the currently recognized site rehabilitation provisions may be higher or lower than currently provided for.

 

iii)Exploration and evaluation (“E&E”) expenditure

 

Exploration and evaluation assets are tested for impairment before the assets are transferred to mine development, infrastructure and other assets or when an indicator of impairment is identified. Exploration and evaluations assets are not depreciated.

 

The Group also makes assumptions and estimates regarding the technical feasibility and commercial viability of the mineral project and the possible impairment of E&E assets by evaluating whether it is likely that future economic benefits will flow to the Group, which may be based on assumptions about future events or circumstances e.g., such as the completion of a feasibility study indicating construction, funding and economic returns that are sufficient. Assumptions and estimates made may change if new information becomes available. If information becomes available suggesting that the recovery of expenditures is unlikely, the amount capitalised is written off in profit or loss in the period the new information becomes available. The recoverability of the carrying amount of exploration and evaluation assets depends on the availability of sufficient funding to bring the properties into commercial production, the price of the products to be recovered and the undertaking of profitable mining operations. As a result of these uncertainties, the actual amount recovered may vary significantly from the carrying amount.

 

iv)Income taxes

 

Significant estimates and assumptions are required in determining the provision for income taxes. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. Caledonia records its best estimate of the tax liability including any related interest and penalties in the current tax provision. In addition, Caledonia applies judgement in recognizing deferred tax assets relating to tax losses carried forward to the extent that there are sufficient taxable temporary differences (deferred tax liabilities) relating to the same taxation authority and the same taxable entity against which the unused tax losses can be utilized or sufficient estimated taxable income against which the losses can be utilized.

 

v)Share-based payment transactions

 

The fair value of the amount payable to employees in respect of share-based awards, which are settled in cash, is recognised as an expense with a corresponding increase in liabilities, over the period over which the employee becomes unconditionally entitled to payment. The liability is re-measured at each reporting date. Any changes in the fair value of the liability are recognised as a personnel expense in profit or loss. Additional information about significant judgements and estimates and the assumptions used to estimate fair value for cash settled share-based payment transactions are disclosed in note 10 to the Interim Financial Statements.

 

 39 

 

 

vi)Impairment

 

At each reporting date, Caledonia determines if impairment indicators exist and, if present, performs an impairment review of the non-financial assets held in Caledonia. The exercise is subject to various judgemental decisions and estimates. Financial assets are also reviewed regularly for impairment.

 

vii)Depreciation

 

Depreciation on mine development, infrastructure and other assets in the production phase is computed on the units-of-production method over the life-of-mine based on the estimated quantities of reserves (proven and probable) and resources (measured, indicated and inferred), which are planned to be extracted in the future from known mineral deposits. Where items have a shorter useful life than the life-of-mine, the mine development, infrastructure and other assets are depreciated over their useful life. Confidence in the existence, commercial viability and economical recovery of reserves and resources included in the life-of-mine plan may be based on historical experience and available geological information. This is in addition to the drilling results obtained by the Group and management’s knowledge of the geological setting of the surrounding areas, which would enable simulations and extrapolations to be done with a sufficient degree of accuracy. In instances where management can demonstrate the economic recovery of resources with a high level of confidence, such additional resources are included in the calculation of depreciation.

 

viii)Mineral reserves and resources

 

Mineral reserves and resources are estimates of the amount of product that can be economically and legally extracted. In order to calculate the reserves and resources, estimates and assumptions are required about a range of geological, technical and economic factors, including but not limited to quantities, grades, production techniques, recovery rates, production costs, transport costs, commodity prices and exchange rates. Estimating the quantity and grade of mineral reserves and resources requires the size, shape and depth of orebodies to be determined by analysing geological data such as the logging and assaying of drill samples. This process may require complex and difficult geological assumptions and calculations to interpret the data. Estimates of mineral reserves and resources may change due to the change in economic assumptions used to estimate mineral reserves and resources and due to additional geological data becoming available during operations.

 

The Group estimates its mineral reserves (proven and probable) and mineral resources (measured, indicated and inferred) based on information compiled by a Qualified Person principally in terms of Canadian Securities Administrators' National Instrument 43-101 - Standards of Disclosure for Mineral Projects (“NI 43-101”) and the United States Securities and Exchange Commission’s Subpart 1300 of Regulation S-K (“Subpart 1300”) relating to geological and technical data of the size, depth, shape and grade of the ore body and suitable production techniques and recovery rates. Such an analysis requires geological and engineering assumptions to interpret the data. These assumptions include:

 

·correlation between drill-hole intersections where multiple reefs are intersected.

·continuity of mineralisation between drill-hole intersections within recognised reefs; and

·appropriateness of the planned mining methods.

 

The Group estimates and reports reserves and resources principally in accordance with Subpart 1300 and NI 43-101 and the Canadian Institute of Mining, Metallurgy and Petroleum (the “CIM”) - CIM Definition Standards for Mineral Resources and Mineral Reserves. Complying with the CIM code, NI 43-101 requires the use of reasonable assumptions to calculate the recoverable resources. These assumptions include:

 

·the gold price based on current market price and the Group’s assessment of future prices;

·estimated future on-mine costs, sustaining and non-sustaining capital expenditures;

·cut-off grade;

·dimensions and extent, determined both from drilling and mine development, of ore bodies; and

·planned future production from measured, indicated and inferred resources.

 

 40 

 

 

Changes in reported mineral reserves and mineral resources may affect the Group’s financial results and position in several ways, including the following:

 

·asset carrying values may be affected due to changes in the estimated cash flows;

·depreciation and amortisation charges to profit or loss may change as these are calculated on the unit-of-production method or where useful lives of an asset change; and

·decommissioning, site restoration and environmental provisions may change in ore reserves and resources which may affect expectations about the timing or cost of these activities.

 

13.FINANCIAL INSTRUMENTS

 

i)Commodity risk

 

On May 22, 2023 the Company purchased put options to hedge 28,000 ounces of gold from June to December 2023, at a strike price of $1,900 per ounce. At Quarter end these put options were the only hedging option instruments that had not expired. The put options were entered into to protect the Company against gold prices lower than the strike price over the period hedged.

 

ii)Credit risk

 

The carrying amount of financial assets as disclosed in the statements of financial position and related notes represents the maximum credit exposure. The trade receivable predominantly relates to gold bullion sold before the end of the Quarter and VAT receivables. The amount due in respect of bullion sales was settled at the date of the MD&A. As discussed in section 4.10, before the end of the Quarter the Company commenced the export and sale of gold to an independent gold refiner outside Zimbabwe, which makes payment for the gold received directly into Caledonia's bank accounts in Zimbabwe. This mechanism means that the Company is no longer exposed to credit risk from FGR in respect of the US Dollar component of its sales.

 

iii)Impairment losses

 

None of the trade and other receivables is past due at the period-end date other than a portion of the RTGS$ component of the VAT receivable. Management continues its efforts to recover the RTGS$ component of the VAT receivable either by cash payment and/or offset against other tax amounts payable by Blanket.

 

iv)Liquidity risk

 

All trade payables and the bank overdrafts have maturity dates that are expected to mature in under 9 months from approval date of this MD&A. The term loans are repayable as set out in section 7.

 

v)Currency risk

 

A proportion of Caledonia’s assets, financial instruments and transactions are denominated in currencies other than the US Dollar. The financial results and financial position of Caledonia are reported in US Dollars in the Interim Financial Statements.

 

The fluctuation of the US Dollar in relation to other currencies will consequently have an impact upon the profitability of Caledonia and may also affect the value of Caledonia’s assets and liabilities and the amount of shareholders’ equity.

 

As discussed in section 4.10 of this MD&A, the RTGS$ is subject to variations in the exchange rate against the US Dollar. This may result in Blanket’s assets, liabilities and transactions that are denominated in RTGS$ being subject to further fluctuations in the exchange rate between RTGS$ and US Dollars. In addition, the Company may be subject to fluctuations in the exchange rate between the South African Rand and the US Dollar in respect of cash that is held in Rands in South Africa.

 

 41 

 

 

vi)Interest rate risk

 

Interest rate risk is the risk borne by an interest-bearing asset or liability due to fluctuations in interest rates. Unless otherwise noted, it is the opinion of management that Caledonia is not exposed to significant interest rate risk as it has limited debt financing. Caledonia’s cash and cash equivalents include highly liquid investments that earn interest at market rates. Caledonia’s policy focuses on preservation of capital and limits the investing of excess funds to liquid term deposits in high credit quality financial institutions.

 

14.DIVIDEND HISTORY

 

Declaration date  cents per share 
January 3, 2020                7.5
April 29, 2020                7.5
June 29, 2020                8.5
October 1, 2020              10.0
January 4, 2021              11.0
April 6, 2021              12.0
July 6, 2021              13.0
October 4, 2021              14.0
January 4, 2022              14.0
April 7, 2022              14.0
July 5, 2022              14.0
October 3, 2022              14.0
December 30, 2022              14.0
April 3, 2023             14.0
July 3, 2023             14.0
October 2, 2023             14.0

 

The board will consider the continuation of the dividend and any future increases in the dividend as appropriate in line with other investment opportunities and its prudent approach to risk management including Blanket maintaining a reasonable level of production; receiving payment in full and on-time for all gold sales; being able to make the necessary local and international payments and being able to replenish its supplies of consumables and other items.

 

15.MANAGEMENT AND BOARD

 

There were no changes to management or the board during the period under review.

 

 42 

 

 

16.SECURITIES OUTSTANDING

 

At November 8, 2023, being the last day practicable prior to the publication of this MD&A, Caledonia had 19,188,073 common shares issued and the following outstanding options to purchase common shares (“Options”) granted in equal amounts to each of the employees of a PR consultant to the Company 3PPB LLC being P Chidley and P Durham:

 

Number of Options Exercise Price Expiry Date
     
10,000 CAD11.50 25-Aug-24
10,000 USD 9.49 30-Sep-29
20,000    

 

The OEICP allows that the number of shares reserved for issuance to participants under the OEICP, together with shares reserved for issue under any other share compensation arrangements of the Company, shall not exceed the number which represents 10% of the issued and outstanding shares from time to time.

 

17.RISK ANALYSIS

 

The business of Caledonia contains significant risk due to the nature of mining, exploration and development activities. Caledonia’s business contains significant additional risks due to the jurisdictions in which it operates and the nature of mining, exploration and development. Included in the risk factors below are details of how management seeks to mitigate the risks where this is possible.

 

·Liquidity risk: Caledonia currently has sufficient cash and operating resources, access to funding and continues to generate sufficient cash to cover all its anticipated investment needs.

 

·Availability of foreign currency: The Company needs access to foreign currency in Zimbabwe so that it can pay for imported goods and equipment and remit funds to Group companies outside Zimbabwe. At prevailing gold prices and the current rate of production the Company has access to sufficient foreign currency to continue normal mining operations and to fully implement its investment plan as scheduled. No assurance can be given that sufficient foreign currency will continue to be available.

 

·Exploration risk: The Company needs to identify new resources to replace ore which has been depleted by mining activities and to commence new projects. No assurance can be given that exploration will be successful in identifying sufficient mineral resources of an adequate grade and suitable metallurgical characteristics that are suitable for further development or production.

 

·Development risk: The Company is engaged in the implementation of the Central Shaft project as set out in section 4.7 of this MD&A, as well as other projects including in particular Bilboes. Construction and development of projects are subject to numerous risks including: obtaining equipment, permits and services; changes in regulations; currency rate changes; labour shortages; fluctuations in metal prices and the loss of community support. There can be no assurance that construction will commence or continue in accordance with the current expectations or at all.

 

·Production estimates: Estimates for future production are based on mining plans and are subject to change. Production estimates are subject to risk and no assurance can be given that future production estimates will be achieved. Actual production may vary from estimated production for a variety of reasons including un-anticipated variations in grades, mined tonnages and geological conditions, accident and equipment breakdown, changes in metal prices and the cost and supply of inputs and changes to government regulations.

 

·Mineral rights: The Company’s existing mining lease, claims, licences, and permits are in good standing. The Company must pay fees etc. to maintain its lease, claims and licences. The Company may not make payments by the required date or meet development and production schedules that are required to protect its lease, claims and licences.

 

 43 

 

 

·Metal prices: The Company’s operations and exploration and development projects are heavily influenced by the price of gold, which is particularly subject to fluctuation. The Company had a hedging arrangement in place for a portion of production for the period from December 2022 to May 2023, which has expired, and a subsequent arrangement for the period from May 2023 to December 2023. Management regularly reviews future cash flow forecasts in the context of the prevailing gold price and likely downside scenarios for future gold prices.

 

·Increasing input costs: Mining companies generally have experienced higher costs of steel, reagents, labour and electricity and from local and national government for levies, fees, royalties and other direct and indirect taxes.

 

·Illegal mining: In previous years there were incidences of illegal mining activities on properties controlled by Blanket which resulted in increased security costs and an increased risk of theft and damage to equipment. Blanket has received adequate support and assistance from the Zimbabwean police in investigating such cases. Those properties most at risk from such activity had been sold. With new mining areas having been acquired by the Group the incidence and possibility of illegal mining has increased, and there have been minor instances of illegal mining at Bilboes and Motapa. The Group is receiving adequate support and assistance from the Zimbabwean police.

 

·Electricity supply: Zimbabwe produces and imports less electricity than it requires and has insufficient funds to adequately maintain or upgrade its distribution infrastructure. This has resulted in frequent interruptions to the power supply at Blanket. Blanket has addressed the issue of interrupted power supply by installing stand-by generators and constructing a solar plant which provides approximately a quarter of Blanket’s power requirements during the day. After the end of the Quarter, Blanket entered into an agreement for the direct import of power through the IEUG initiative. Production at Blanket has also been adversely affected by the instability of the incoming electricity supply. The Company has installed further auto-tap changers to increase the protection against power surges and it has further increased its diesel generating capacity.

 

·Water supply: Blanket uses water in the metallurgical process, most of which is obtained from a nearby dam. Blanket is situated in a semi-arid area and rainfall typically occurs only in the period November to February. The most recent rainy season has been better than average, and management believes there is enough water in the Blanket dam to maintain normal operations until the next rainy season.

 

·Succession planning: The limited availability of mining and other technical skills and experience in Zimbabwe and the difficulty of attracting appropriately skilled employees to Zimbabwe creates a risk that appropriate skills may not be available if, for whatever reason, the current skills base at Blanket is depleted. The Caledonia and Blanket management teams have been augmented so that, if required, it could provide appropriate support to Blanket if this is required.

 

·Zimbabwe Country risk: The commercial environment in which the Company operates is unpredictable.  Potential risks may arise from: unforeseen changes in the legal and regulatory framework which means that laws may change, may not be enforced, or judgements may not be upheld; restrictions on the movement of currency and the availability of foreign currency at a realistic exchange rate to make payments from Zimbabwe; risks relating to possible corruption, bribery, civil disorder, expropriation or nationalisation; risks relating to restrictions on access to assets and the risk that the Zimbabwe Government is unable to pay its liabilities to Blanket. Management believes that it has minimised such risks by complying fully with all relevant legislation, by obtaining all relevant regulatory permissions and approvals and by regular and proactive engagement with the relevant authorities.

 

·Gold marketing arrangements: In terms of regulations introduced by the Zimbabwean Ministry of Finance in January 2014, all gold produced in Zimbabwe must be sold to FGR, a company which is owned by the RBZ. In 2021, the Ministry of Finance announced a modification to the regulations that allow gold producers who are listed on the VFEX to export their incremental gold production. The Company has clarified the mechanism whereby this revised policy may be effected and the first shipments and direct sale of gold in terms of these mechanisms was successfully completed in April 2023.

 

 44 

 

 

·Other gold industry risks: On June 27, 2023 the U.S. Department of State together with other U.S. government agencies issued an advisory in light of reports related to the role of illicit actors in the gold trade to (i) highlight the opportunities and specific risks raised by the gold trade across sub-Saharan Africa and (ii) encourage industry participants to adopt and apply strengthened due diligence practices to ensure that such malign actors are unable to exploit and benefit from the sector, which remains essential to the livelihoods of millions of people across sub-Saharan Africa. Caledonia acknowledges and concurs with the U.S. Department of States’ warning that without adequate due diligence and appropriate mitigating measures, an industry participant may inadvertently contribute to one or more of these risks, including conflict and terror financing, money laundering activities, sanctions evasion, human rights and labour rights abuses and environmental degradation.  Caledonia has robust policies in place to counter such risks including, amongst other things: a Code of Business Conduct, Ethics and Anti-Bribery Policy, a Human Rights Policy and Customer AML/KYC Policy, and it encourages whistleblowing and grievance reporting in order to monitor compliance.  Caledonia performs enhanced due diligence on significant suppliers and other counterparties (including, but not limited to, sanctions and political exposure checks), has established new and robust routes to market for its gold production (none of which, for the avoidance of doubt, is artisanal) and has scrutinised the new refineries to which it now sells its gold.  The Company reports its environmental, social and governance (“ESG”) performance annually, disclosing key environmental data, supports artisanal miners in the form of tributing of gold claims (as well as the local community generally) and has adopted best practice in the construction of its new TSF.  For more information in all of these areas, please refer to Caledonia’s ESG reports.

 

·South Africa: the company has approximately 20 employees located in South Africa who provide technical and procurement services to Blanket; the group accounting function is also based in Johannesburg and a significant proportion of the consumables, capital equipment and specialist technical services that Blanket requires are procured in South Africa. South Africa will hold presidential, national and local elections in 2024 which may give rise to disruption to normal commercial activity. Management is exploring mechanisms to reduce this exposure for example by developing alternative procurement and logistics routes.

 

18.FORWARD LOOKING STATEMENTS

 

Information and statements contained in this MD&A that are not historical facts are “forward-looking information” within the meaning of applicable securities legislation that involve risks and uncertainties relating, but not limited to, Caledonia’s current expectations, intentions, plans, and beliefs. Forward-looking information can often be identified by forward-looking words such as “anticipate”, “believe”, “expect”, “goal”, “plan”, “target”, “intend”, “estimate”, “could”, “should”, “may” and “will” or the negative of these terms or similar words suggesting future outcomes, or other expectations, beliefs, plans, objectives, assumptions, intentions or statements about future events or performance. Examples of forward-looking information in this MD&A include: implementation schedules for, and other uncertainties inherent in, the Central Shaft project; production guidance; estimates of future/targeted production rates; planned mill capacity increases; estimates of future metallurgical recovery rates and the ability to maintain high metallurgical recovery rates; timing of commencement of operations; plans and timing regarding further exploration, drilling and development; the prospective nature of exploration and development targets; the ability to upgrade and convert mineral resources to mineral reserves; capital and operating costs; our intentions with respect to financial position and third party financing; and future dividend payments. This forward-looking information is based, in part, on assumptions and factors that may change or prove to be incorrect, thus causing actual results, performance or achievements to be materially different from those expressed or implied by forward-looking information. Such factors and assumptions include, but are not limited to: failure to establish estimated resources and reserves, the grade and recovery of ore which is mined varying from estimates, success of future exploration and drilling programs, reliability of drilling, sampling and assay data, assumptions regarding the representativeness of mineralisation being inaccurate, success of planned metallurgical test-work, capital and operating costs varying significantly from estimates, delays in obtaining or failures to obtain required governmental, environmental or other project approvals, changes in government regulations, legislation and rates of taxation, inflation, changes in exchange rates, fluctuations in commodity prices, delays in the development of projects and other factors.

 

 45 

 

 

Security holders, potential security holders and prospective investors should be aware that these statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those suggested by the forward-looking statements. Such factors include, but are not limited to: risks relating to estimates of mineral reserves and mineral resources proving to be inaccurate, fluctuations in gold price and payment terms for gold sold to FGR, risks and hazards associated with the business of mineral exploration, development and mining (including environmental hazards, industrial accidents, unusual or unexpected geological or structural formations, pressures, power outages, fire, explosions, landslides, cave-ins and flooding), risks relating to the credit worthiness or financial condition of suppliers, refiners and other parties with whom the Company does business, inadequate insurance, or inability to obtain insurance, to cover these risks and hazards, employee relations, relationships with and claims by local communities and indigenous populations, political risk, risks related to natural disasters, terrorism, civil unrest, public health concerns (including health epidemics or outbreaks of communicable diseases such as the coronavirus (COVID-19)), availability and increasing costs associated with mining inputs and labour, the speculative nature of mineral exploration and development, including the risks of obtaining or maintaining necessary licenses and permits, diminishing quantities or grades of mineral reserves as mining occurs, global financial condition, the actual results of current exploration activities, changes to conclusions of economic evaluations, and changes in project parametres to deal with un-anticipated economic or other factors, risks of increased capital and operating costs, environmental, safety or regulatory risks, expropriation, the Company’s title to properties including ownership thereof, increased competition in the mining industry for properties, equipment, qualified personnel and their costs, risks relating to the uncertainty of timing of events including targeted production rate increase and currency fluctuations. Security holders, potential security holders and prospective investors are cautioned not to place undue reliance on forward-looking information. By its nature, forward-looking information involves numerous assumptions, inherent risks and uncertainties, both general and specific, that contribute to the possibility that the predictions, forecasts, projections and various future events will not occur. Caledonia reviews forward-looking information for the purposes of preparing each MD&A; however, Caledonia undertakes no obligation to update publicly or otherwise revise any forward-looking information whether as a result of new information, future events or other such factors which affect this information, except as required by law.

 

19.CONTROLS

 

The Company has established and maintains disclosure controls and procedures (“DC&P”) designed to provide reasonable assurance that material information relating to the Company is made known to the Chief Executive Officer and the Chief Financial Officer by others, particularly during the period in which annual filings are being prepared, and that information required to be disclosed in the Company’s annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified by such securities legislation.

 

The Company’s management, along with the participation of the Chief Executive Officer and the Chief Financial Officer, have evaluated the effectiveness of the Company’s DC&P as of September 30, 2023. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer have concluded that, at September 30, 2023, the Company’s DC&P were effective.

 

The Company also maintains a system of internal controls over financial reporting (“ICFR”) designed under the supervision of the Company’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS; however, due to inherent limitations, ICFR may not prevent or detect all misstatements and fraud. The board of directors approves the financial statements and ensures that management discharges its financial responsibilities. The Audit Committee, which is composed of independent directors, meets periodically with management and auditors to review financial reporting and control matters and reviews the financial statements and recommends them for approval to the board of directors.

 

 46 

 

 

The Company’s management, including the Chief Executive Officer and the Chief Financial Officer, is responsible for establishing and maintaining adequate ICFR and evaluating the effectiveness of the Company’s ICFR as at each fiscal year end. Management has used the 2013 Internal Control–Integrated Framework from the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO”) to evaluate the effectiveness of the Company’s ICFR at September 30, 2023. Based on this evaluation, the Chief Executive Officer and the Chief Financial Officer have concluded that at September 30, 2023, the Company’s ICFR was effective.

 

There have been no changes in the Company’s ICFR during the period ended September 30, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s ICFR.

 

20.QUALIFIED PERSON

 

Mr. Dana Roets (B Eng (Min), MBA, Pr. Eng, FSAIMM, AMMSA) is the Company’s qualified person as defined by Subpart 1300 and NI 43-101. Mr. Roets is responsible for the technical information provided in this MD&A except where otherwise stated. Mr. Roets has reviewed the scientific and technical information included in this document and has approved the disclosure of this information for the purposes of this MD&A.

 

 

 

 

 

 

47

 

EX-99.3 4 exh_993.htm EXHIBIT 99.3

Exhibit 99.3

 

Form 52-109F2

Certification of Interim Filings

Full Certificate

 

 

I, John Mark Learmonth, Chief Executive Officer of Caledonia Mining Corporation Plc, certify the following:

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Caledonia Mining Corporation (the “issuer”) for the quarter ended September 30, 2023.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.Responsibility: The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings

 

(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework – published by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

 1

 

 

5.2N/A

 

5.3N/A

 

6.Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2023 and ended on September 30, 2023 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

 

Date: November 14, 2023

 

“John Mark Learmonth”

_______________________

John Mark Learmonth

Chief Executive Officer

 

 

 

 

 

2 

 

EX-99.4 5 exh_994.htm EXHIBIT 99.4

Exhibit 99.4

 

Form 52-109F2

Certification of Interim Filings

Full Certificate

 

 

I, Chester Goodburn, Chief Financial Officer of Caledonia Mining Corporation Plc, certify the following:

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Caledonia Mining Corporation (the “issuer”) for the quarter ended September 30, 2023.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.Responsibility: The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings

 

(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework – published by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

 1

 

 

5.2N/A

 

5.3N/A

 

6.Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2023 and ended on September 30, 2023 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

 

Date: November 14, 2023

 

“Chester Goodburn”

_______________________

Chester Goodburn

Chief Financial Officer

 

 

 

 

 

2 

GRAPHIC 6 exh992_1.jpg GRAPHIC begin 644 exh992_1.jpg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exh992_2.jpg GRAPHIC begin 644 exh992_2.jpg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