Skip to main content

Hecla Reports Fourth Quarter and Full Year 2025 Results

2025 Cash Flow from Operations $563 million, Free Cash Flow1 $310 million, Numerous records achieved; Balance sheet strengthening continues, Net leverage ratio at 0.1x from 1.6x a year ago

Hecla Mining Company (NYSE: HL) ("Hecla", "we", "our" or the "Company") today announced fourth quarter and full year 2025 financial and operating results. "Prior quarter" refers to the third quarter of 2025 and "prior year" refers to 2024.

2025 HIGHLIGHTS

______________________________________

Financial Performance:

  • Record revenue: Over $1.4 billion, representing a 53% increase over prior year.
  • Record profitability: Net income applicable to common stockholders of $321 million, or $0.49 per share.
  • Record Adjusted EBITDA: $670 million, nearly doubling the prior year.4
  • Substantial deleveraging: Total debt of $276 million, net debt of $34 million, decline of 50% in total debt over prior year. Gross Debt to Adjusted EBITDA ratio of 0.4x.
  • Building balance sheet strength: Cash balance of $242 million, providing strategic flexibility.
  • Continued strong cash flow generation: $563 million cash generated from operations, with $310 million in free cash flow1, all operations generated positive free cash flow.

Operational Performance:

  • Silver Operations:
    • 17.0 million ounces of silver produced, exceeding 2024 production by over 5% and at the top end of consolidated silver production guidance.
    • Consolidated total cost of sales of $556 million, with silver cash cost of ($1.75) per ounce and AISC of $11.28 per ounce (both after by-product credits).2,3
  • Gold Operations:
    • Casa Berardi and Greens Creek delivered 2025 consolidated gold production of 151 thousand ounces, exceeding the top end of gold production guidance.
    • Casa Berardi total cost of sales in 2025 of $207 million, with gold cash cost of $1,851 per ounce and AISC of $2,029 per ounce (both after by-product credits).2,3
  • Individual Mine Performance:
    • Greens Creek: Produced over 8.7 million ounces of silver and over 59 thousand ounces of gold. Total cost of sales in 2025 of $290 million, with silver cash cost of ($8.02) per ounce and AISC of ($2.36) per ounce (both after by-product credits).2,3
    • Lucky Friday: Record silver production of 5.3 million ounces, exceeding the top end of production guidance of 5.1 million ounces. Total cost of sales of $174 million, with silver cash cost of $8.66 per ounce and AISC of $21.98 per ounce (both after by-product credits).2,3 Construction of the surface cooling project continued with the project 79% complete as of year-end and tracking for completion by mid-2026.
    • Keno Hill: First year of profitability and positive free cash flow generation under Hecla ownership. Achieved a new production record with over 3 million ounces of silver produced. The backfill plant construction was completed and is now being commissioned.
  • Safety
    • Reduced company-wide Total Recordable Injury Frequency Rate ("TRIFR") to 1.69 in 2025, an improvement of 13% over the prior year.
  • Permitting:
    • Aurora/Polaris: Received Finding of No Significant Impact ("FONSI") and Decision Notice from the U.S. Forest Service (“USFS”) for the Polaris Exploration Project in Mineral County, Nevada, clearing the way for exploration activities to commence in 2026.
  • Subsequent to Quarter End:
    • Casa Berardi: Entered into a definitive agreement to sell the Company’s wholly-owned subsidiary that owns the Casa Berardi Mine and other Quebec exploration assets to Orezone Gold Corporation for total consideration of up to $593 million, with the transaction expected to close in the first quarter of 2026.
    • Greens Creek: Received FONSI and Decision Notice authorizing surface exploration operations.

Rob Krcmarov, President and Chief Executive Office, said: “2025 was a transformational year for Hecla with strong operational and financial results across a number of key metrics. Our balance sheet improved significantly and we are now well positioned to invest in value surfacing initiatives focused on our best-in-class project pipeline. All three silver operations delivered strong results - Lucky Friday achieved record production, Keno Hill reached a significant milestone, achieving its first full year of profitability under Hecla's ownership, and Greens Creek continued generating substantial cash flow. All while safety performance improved 13% company-wide.

"The pending sale of Casa Berardi for up to $593 million, which is expected to close in the first quarter of this year, positions us as North America's premier silver company. With our strengthened balance sheet and cash position, we aim to nearly double our exploration and pre-development spending to $55 million in 2026, and we will continue to focus on operational excellence and disciplined growth across our high quality silver portfolio."

FINANCIAL AND OPERATIONAL OVERVIEW

________________________________

In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization; "prior quarter" refers to the third quarter of 2025 and "prior year" refers to 2024.

In thousands (except per ounce amounts)

4Q-2025

3Q-2025

2Q-2025

1Q-2025

4Q-2024

 

2025

 

 

2024

 

Financial Highlights

 

 

 

 

 

 

 

Sales

$

448,111

 

$

409,542

 

$

304,027

 

$

261,339

 

$

245,085

 

$

1,423,019

 

$

929,925

 

Total cost of sales

$

199,903

 

$

229,075

 

$

184,503

 

$

187,335

 

$

185,799

 

$

800,816

 

$

731,715

 

Gross profit

$

248,208

 

$

180,467

 

$

119,524

 

$

74,004

 

$

59,286

 

$

622,203

 

$

198,210

 

Net income applicable to common stockholders

$

134,271

 

$

100,588

 

$

57,567

 

$

28,734

 

$

1,623

 

$

321,160

 

$

35,250

 

Basic income per common share (in dollars)

$

0.20

 

$

0.15

 

$

0.09

 

$

0.05

 

$

-

 

$

0.49

 

$

0.06

 

Adjusted EBITDA 4

$

251,058

 

$

195,695

 

$

132,463

 

$

90,788

 

$

86,558

 

$

670,004

 

$

337,909

 

Cash and cash equivalents

$

241,558

 

$

133,910

 

$

296,565

 

$

23,668

 

$

26,868

 

$

241,558

 

$

26,868

 

Total Debt

$

275,800

 

$

277,746

 

$

556,952

 

$

560,749

 

$

550,713

 

$

275,800

 

$

550,713

 

Net Debt

$

34,242

 

$

143,836

 

$

260,387

 

$

537,081

 

$

523,845

 

$

34,242

 

$

523,845

 

Net Debt to Adjusted EBITDA 4

 

0.1

 

 

0.3

 

 

0.7

 

 

1.5

 

 

1.6

 

 

0.1

 

 

1.6

 

Cash provided by operating activities

$

217,055

 

$

148,049

 

$

161,796

 

$

35,738

 

$

67,470

 

$

562,638

 

$

218,277

 

Capital investment

$

(82,346

)

$

(57,905

)

$

(58,043

)

$

(54,095

)

$

(60,784

)

$

(252,389

)

$

(214,492

)

Free cash flow 1

$

134,709

 

$

90,144

 

$

103,753

 

$

(18,357

)

$

6,686

 

$

310,249

 

$

3,785

 

 

 

 

 

 

 

 

 

Free cash flow 1 by operation

 

 

 

 

 

 

 

Greens Creek

 

 

 

 

 

 

 

Cash flow from operations

$

101,902

 

$

83,408

 

$

75,371

 

$

43,858

 

$

60,442

 

$

304,539

 

$

186,500

 

Exploration

$

743

 

$

3,228

 

$

2,049

 

$

343

 

$

1,129

 

$

6,363

 

$

8,016

 

Capital investment

$

(23,282

)

$

(12,179

)

$

(8,397

)

$

(10,759

)

$

(15,798

)

$

(54,617

)

$

(47,795

)

Free cash flow 1

$

79,363

 

$

74,457

 

$

69,023

 

$

33,442

 

$

45,773

 

$

256,285

 

$

146,721

 

Lucky Friday

 

 

 

 

 

 

 

Cash flow from operations

$

56,869

 

$

29,279

 

$

20,650

 

$

23,805

 

$

25,329

 

$

130,603

 

$

131,361

 

Exploration

$

885

 

$

1,054

 

$

169

 

$

-

 

$

-

 

$

2,108

 

$

-

 

Capital investment

$

(24,680

)

$

(16,865

)

$

(15,942

)

$

(15,446

)

$

(12,608

)

$

(72,933

)

$

(49,592

)

Free cash flow 1

$

33,074

 

$

13,468

 

$

4,877

 

$

8,359

 

$

12,721

 

$

59,778

 

$

81,769

 

Keno Hill

 

 

 

 

 

 

 

Cash flow from operations

$

33,028

 

$

22,109

 

$

16,445

 

$

(9,661

)

$

(1,752

)

$

61,921

 

$

(17,748

)

Exploration

$

365

 

$

975

 

$

3,344

 

$

1,692

 

$

2,605

 

$

6,376

 

$

7,786

 

Capital investment

$

(15,964

)

$

(14,747

)

$

(17,045

)

$

(10,436

)

$

(15,584

)

$

(58,192

)

$

(54,869

)

Free cash flow 1

$

17,429

 

$

8,337

 

$

2,744

 

$

(18,405

)

$

(14,731

)

$

10,105

 

$

(64,831

)

Casa Berardi

 

 

 

 

 

 

 

Cash flow from operations

$

50,162

 

$

48,938

 

$

47,198

 

$

9,900

 

$

12,356

 

$

156,198

 

$

48,663

 

Exploration

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

1,000

 

Capital investment

$

(16,410

)

$

(13,480

)

$

(15,367

)

$

(16,257

)

$

(16,406

)

$

(61,514

)

$

(60,704

)

Free cash flow 1

$

33,752

 

$

35,458

 

$

31,831

 

$

(6,357

)

$

(4,050

)

$

94,684

 

$

(11,041

)

 

 

 

 

 

 

 

 

Metals Prices

 

 

 

 

 

 

 

Average metal prices

 

 

 

 

 

 

 

Silver - London PM Fix, $/ounce

$

54.83

 

$

39.38

 

$

33.63

 

$

31.91

 

$

31.34

 

$

39.94

 

$

28.24

 

Gold - London PM Fix, $/ounce

$

4,142

 

$

3,456

 

$

3,279

 

$

2,863

 

$

2,662

 

$

3,435

 

$

2,387

 

Lead - LME Final Cash Buyer, $/pound

$

0.89

 

$

0.89

 

$

0.88

 

$

0.89

 

$

0.91

 

$

0.89

 

$

0.94

 

Zinc - LME Final Cash Buyer, $/pound

$

1.44

 

$

1.28

 

$

1.20

 

$

1.29

 

$

1.38

 

$

1.30

 

$

1.26

 

Realized Prices

 

 

 

 

 

 

 

Silver, $/ounce

$

69.28

 

$

42.58

 

$

34.82

 

$

33.59

 

$

30.19

 

$

45.25

 

$

28.58

 

Gold, $/ounce

$

4,210

 

$

3,509

 

$

3,314

 

$

2,940

 

$

2,656

 

$

3,490

 

$

2,403

 

Lead, $/pound

$

0.97

 

$

0.93

 

$

0.92

 

$

0.92

 

$

0.94

 

$

0.94

 

$

0.97

 

Zinc, $/pound

$

1.45

 

$

1.48

 

$

1.31

 

$

1.29

 

$

1.53

 

$

1.39

 

$

1.37

 

FULL YEAR RESULTS

________________________________

Sales increased to over $1.4 billion, an increase of 53% over the prior year, primarily reflecting higher realized precious metals and zinc prices, due largely to timing of sales in a rising price environment, and higher precious metals sales volumes. Payable silver and gold ounces sold were over 5% higher compared to the prior year.

Gross profit was $622 million, a three-fold increase over the prior year. The increase is attributable to all mines, with Keno Hill, contributing its first annual positive gross profit under Hecla ownership. Gross profit benefited from higher revenue driven by higher realized prices and higher payable silver and gold sales volumes, partially offset by higher total cost of sales related to the higher volumes sold.

Net income applicable to common stockholders was $321 million, compared to $35 million in the prior year, over a nine-fold increase. The improvement was primarily related to:

  • A 53% increase in revenue due primarily to higher payable silver and gold sold and higher realized precious metals and zinc prices.
  • $29 million lower ramp-up and suspension costs driven primarily by Keno Hill transitioning to profitability.
  • $8 million lower interest expense driven by a reduction in gross debt.
  • A decrease in depreciation expense of $23 million due primarily to lower depreciation expense at Casa Berardi.

Partly offset by:

  • An increase in cost of sales of $93 million related to higher total cost of sales at Greens Creek, Lucky Friday and Keno Hill on higher volumes sold, partly offset by lower total cost of sales at Casa Berardi as depreciation expense decreased over the prior year.
  • An increase in income and mining tax provision of $127 million, reflecting higher taxable income and higher Alaska Mining License Tax and Quebec Mining Duties driven by elevated profitability at Greens Creek and Casa Berardi, respectively.

Adjusted EBITDA was $670 million, nearly double the prior year.4

Net Debt to Adjusted EBITDA improved significantly with net debt declining by more than 93% from the prior year to $34 million.4 The ratio of net debt to adjusted EBITDA (net leverage ratio) improved to 0.1x from 1.6x in the prior year due to strong EBITDA generation during the last 12 months, and an over $500 million decrease in net debt.4

Cash and cash equivalents at December 31, 2025, were $242 million and included no draws on the revolving credit facility.

Cash provided by operating activities was $563 million, up nearly 160% over the prior year, primarily attributable to elevated metal prices realized through higher volumes of payable silver and gold ounces sold. Cash provided by operating activities was impacted by unfavorable working capital changes of approximately $28 million compared to the prior year, driven primarily by a $138 million increase (unfavorable) in accounts receivable due to elevated metal prices and timing of concentrate shipments. The increase was largely concentrated in the fourth quarter, which saw over a $65 million increase.

Capital investment was $252 million, an increase of $38 million compared to the prior year, with numerous capital projects planned in 2025 at the operating mines that were either completed or tracking well to schedule at year end. In addition, we invested in corporate projects in 2025 geared toward improving business planning and operations initiatives, with more investment planned in 2026.

Free cash flow was $310 million, compared to less than $4 million in the prior year, with the increase primarily due to higher cash flow from operations, partly offset by higher capital investment.1

In thousands (except per ounce amounts)

4Q-2025

3Q-2025

2Q-2025

1Q-2025

4Q-2024

 

2025

 

 

2024

Operational Highlights

 

 

 

 

 

 

 

Silver production

 

 

 

 

 

 

 

Greens Creek, ounces

 

1,951,784

 

 

2,347,674

 

 

2,422,978

 

 

2,002,560

 

1,857,314

 

 

8,724,996

 

 

8,480,877

Lucky Friday, ounces

 

1,250,204

 

 

1,337,353

 

 

1,340,877

 

 

1,332,252

 

1,184,819

 

 

5,260,686

 

 

4,890,949

Keno Hill, ounces

 

597,020

 

 

898,328

 

 

750,712

 

 

772,430

 

597,293

 

 

3,018,490

 

 

2,773,873

Casa Berardi, ounces

 

4,597

 

 

6,921

 

 

5,943

 

 

5,152

 

6,188

 

 

22,613

 

 

24,231

Total, ounces

 

3,803,605

 

 

4,590,276

 

 

4,520,510

 

 

4,112,394

 

3,645,614

 

 

17,026,785

 

 

16,169,930

Gold production

 

 

 

 

 

 

 

Casa Berardi, ounces

 

17,472

 

 

25,070

 

 

28,145

 

 

20,473

 

20,534

 

 

91,160

 

 

86,648

Greens Creek, ounces

 

12,256

 

 

15,584

 

 

17,750

 

 

13,759

 

11,746

 

 

59,349

 

 

55,275

Total, ounces

 

29,728

 

 

40,654

 

 

45,895

 

 

34,232

 

32,280

 

 

150,509

 

 

141,923

Silver payable ounces sold

 

3,732,076

 

 

4,463,356

 

 

3,522,975

 

 

3,517,970

 

3,488,207

 

 

15,236,377

 

 

14,485,158

Gold payable ounces sold

 

30,683

 

 

41,038

 

 

37,333

 

 

29,655

 

33,563

 

 

138,709

 

 

132,442

Concentrate volumes produced and sold

 

 

 

 

 

 

 

Greens Creek

 

 

 

 

 

 

 

Silver concentrate produced, tons

 

14,896

 

 

17,180

 

 

17,985

 

 

15,541

 

15,775

 

 

65,602

 

 

61,253

Silver concentrate sold, tons

 

17,333

 

 

18,954

 

 

13,789

 

 

15,496

 

16,061

 

 

65,572

 

 

61,451

Zinc concentrate produced, tons

 

17,485

 

 

18,548

 

 

20,936

 

 

18,228

 

19,251

 

 

75,197

 

 

75,747

Zinc concentrate sold, tons

 

18,918

 

 

20,065

 

 

17,987

 

 

18,384

 

19,464

 

 

75,354

 

 

75,791

Precious metal concentrate produced, tons

 

5,571

 

 

6,379

 

 

8,316

 

 

7,515

 

8,537

 

 

27,781

 

 

30,085

Precious metal concentrate sold, tons

 

-

 

 

8,743

 

 

8,061

 

 

8,330

 

10,975

 

 

25,134

 

 

34,409

Lucky Friday

 

 

 

 

 

 

 

Silver concentrate produced, tons

 

12,283

 

 

13,796

 

 

13,212

 

 

12,934

 

13,442

 

 

52,225

 

 

47,077

Silver concentrate sold, tons

 

12,590

 

 

13,726

 

 

12,992

 

 

13,224

 

13,340

 

 

52,532

 

 

46,604

Zinc concentrate produced, tons

 

6,269

 

 

6,869

 

 

6,940

 

 

6,677

 

6,873

 

 

26,755

 

 

23,962

Zinc concentrate sold, tons

 

7,220

 

 

6,178

 

 

6,756

 

 

7,486

 

6,107

 

 

27,640

 

 

22,955

Keno Hill

 

 

 

 

 

 

 

Silver concentrate produced, tons

 

1,165

 

 

2,056

 

 

1,688

 

 

1,765

 

1,397

 

 

6,674

 

 

5,411

Silver concentrate sold, tons

 

2,380

 

 

2,380

 

 

1,614

 

 

1,217

 

1,096

 

 

7,591

 

 

5,089

Precious metals concentrate produced, tons

 

815

 

 

1,398

 

 

907

 

 

785

 

481

 

 

3,905

 

 

2,765

Precious metals concentrate sold, tons (a)

 

1,023

 

 

1,258

 

 

925

 

 

623

 

431

 

 

3,829

 

 

2,643

Cash Costs and AISC, each after by-product credits

 

 

 

 

 

 

 

Silver cash costs per ounce 2

$

(0.23

)

$

(2.03

)

$

(5.46

)

$

1.29

$

(0.27

)

$

(1.75

)

$

2.72

Silver AISC per ounce 3

$

18.11

 

$

11.01

 

$

5.19

 

$

11.91

$

11.51

 

$

11.28

 

$

13.06

Gold cash costs per ounce 2

$

2,272

 

$

1,582

 

$

1,578

 

$

2,195

$

1,936

 

$

1,851

 

$

1,762

Gold AISC per ounce 3

$

2,696

 

$

1,746

 

$

1,669

 

$

2,303

$

2,203

 

$

2,029

 

$

1,990

(a) Precious metals concentrates include intersegment sales to Greens Creek.

Consolidated silver production of 17.0 million ounces was over 5% higher than the prior year, with all three silver mines driving the annual increase.

Consolidated gold production of 151 thousand ounces was over 6% higher than the prior year, with both Casa Berardi and Greens Creek delivering higher gold production than the prior year.

Silver payable ounces sold of 15.2 million ounces, approximately 5% higher than the prior year.

Gold payable ounces sold of 139 thousand ounces, approximately 5% higher than the prior year.

Concentrate volumes produced and sold proved relatively unchanged on an annual basis. Shipment of a precious metals concentrate at Greens Creek was delayed to January 2026 and contributed to the inventory build at year end. Due to the elevated precious metal prices at year end, the balance of accounts receivable rose by nearly $143 million. This increase is solely tied to the increase in metal value of concentrate receivables as of December 31, 2025, with the majority of these funds collected in January and February 2026.

Consolidated silver total cost of sales was $556 million, an increase of $68 million (14%) over the prior year, primarily due to higher sales volumes sold. Depreciation, depletion and amortization expense increased $16 million for silver operations due primarily to higher sales volumes.

Silver cash costs and AISC per silver ounce, each after by-product credits, were ($1.75) and $11.28, respectively, lower versus the prior year, primarily due to higher ounces produced, $80 million higher by-product credits, mostly associated with Greens Creek, and $30 million lower treatment charges, partly offset by higher production costs, primarily at Lucky Friday, and higher general and administrative expense. Decrease in AISC year-over-year was partly offset by $29 million higher sustaining capital investment.2,3

Gold total cost of sales for Casa Berardi decreased by nearly $17 million due primarily to a decrease in depreciation expense related to the underground mine. Gold sales volumes rose by nearly 4.6 thousand ounces due to higher production compared to the prior year.

Gold cash costs and AISC per gold ounce, each after by-product credits, were $1,851 and $2,029 respectively. Cash costs and AISC were higher compared to the prior year due to higher operating costs, with lower sustaining capital partly offsetting the rise in AISC.2,3

DIVIDENDS

________________________________

Pursuant to the Company's dividend policy, the Board of Directors declared a quarterly cash dividend of $0.00375 per share of common stock payable on or about March 24, 2026, to stockholders of record on March 9, 2026.

Preferred Stock

The Board of Directors declared a quarterly cash dividend of $0.875 per share of Series B preferred stock, payable on or about April 1, 2026, to preferred stockholders of record on March 16, 2026.

2026 GUIDANCE 2,3

________________________________

In the tables below the Company provides production, cost, and capital guidance on a consolidated basis and by mine, as well as projected consolidated exploration and pre-development expenditures. 2026 guidance was previously disclosed in a production and cost guidance release dated January 26, 2026. All guidance items related to the silver mines (Greens Creek, Lucky Friday and Keno Hill) remain unchanged. Gold production guidance is changed for Casa Berardi, along with gold total cost of sales, cash costs and AISC per ounce (after by-product credits)3,4 to reflect the sale currently expected to close in the first quarter 2026. Capital expenditure guidance and projected consolidated exploration and pre-development investment have been updated to reflect the planned sale of Casa Berardi.

2026 Production Outlook

Consolidated silver production is expected to be 15.1 - 16.5 million ounces.

Consolidated gold production is expected to be 65.0-72.0 thousand ounces, including 14.0-17.0 thousand ounces in the first quarter from Casa Berardi.

 

 

Silver Production (Moz)

 

Gold Production (Koz)

Greens Creek

 

7.5 - 8.1

 

51.0 - 55.0

Lucky Friday

 

4.7 - 5.2

 

N/A

Keno Hill

 

2.9 - 3.2

 

N/A

2026 Total

 

15.1 - 16.5

 

51.0 - 55.0

 

 

Gold Production (Koz)

Casa Berardi

 

14.0 - 17.0

2026 Cost Guidance

Total silver cash cost and AISC guidance per silver ounce (after by-product credits) is at ($1.50)-($1.25)/oz and $15.00-$16.25/oz respectively.2,3 This guidance only incorporates Greens Creek and Lucky Friday, as Keno Hill does not meet our definition of commercial production with one of five criteria currently achieved (see page 67 in our 10-K filing for further details).

Casa Berardi guidance for total cost of sales (includes depreciation) is revised down to $49 million with the announced sale of Casa Berardi currently expected to close in the first quarter 2026. Cash cost and AISC (both after by-product credits) per gold ounce is revised to $2,350-$2,850 and $2,775-$3,375 respectively.2,3

Metal Prices and FX rate assumptions. Expectations for 2026 include gold $4,000/oz, silver $50.00/oz, zinc $1.30/lb, and lead 0.90$/lb, for by-product credit calculations. Numbers are rounded. Assumed exchange rate for Canadian dollar is 1.35 CAD/USD, unchanged from the prior year.

 

 

Total costs of Sales (million)

 

 

Cash cost, after by-product credits, per silver ounce2

 

AISC, after by-product credits, per produced silver ounce3

Greens Creek

 

 

287.0

 

 

($9.00) - ($8.25)

 

$0.00 - $0.50

Lucky Friday

 

 

184.0

 

 

$10.25 - $11.00

 

$23.50 - $26.00

Total Silver

 

 

471.0

 

 

($1.50) - ($1.25)

 

$15.00 - $16.25

 

 

Total costs of Sales (million)

 

 

Cash cost, after by-product credits, per gold ounce2

 

AISC, after by-product credits, per produced gold ounce3

Casa Berardi

 

 

49.0

 

 

$2,350 - $2,850

 

$2,775 - $3,375

 

2026 Capital and Exploration Investment Guidance

Total capital (growth, sustaining and corporate) investment guidance is $216-$238 million for all four mines and corporate, with guidance for the three silver mines and corporate projects remaining unchanged at $204-$223 million from the January release.

  • Greens Creek's capital investment is primarily attributable to mine development and the expansion of its tailings facility, which, when completed is expected to provide tailings storage capacity through 2045.
  • Lucky Friday's capital investment is heavily tied to underground development, a new tailings facility and a surface cooling project, which is expected to be completed by mid-2026, and to increase the designed cooling capacity at the mine over its reserve mine-life of fifteen years.
  • Expected capital investment at Keno Hill comprises mine development and infrastructure projects, including, a waste storage facility and water treatment plant.
  • Casa Berardi's capital investment guidance is revised down to $12-$15 million to reflect planned spending in the first quarter up to the expected closing of its sale.

Exploration and pre-development investments are expected to nearly double from the prior year to $55 million (inclusive of the $2.1 million associated with Casa Berardi), with the focus at Greens Creek, Keno Hill, Lucky Friday and Nevada (Midas, Hollister and Aurora) with the budget nearly tripling from that of 2025 for this region.

(millions)

 

Total

Sustaining

Growth

2026 Total Capital Investment

 

$204 - $223

$143 - $157

$61 - $66

Greens Creek

 

$66 - $71

$66 - $71

-

Lucky Friday

 

$68 - $73

$68 - $73

-

Keno Hill

 

$61 - $66

-

$61 - $66

Corporate

 

$9 - $13

$9 - $13

-

2026 Exploration & Pre-Development

 

$55

 

 

 

Casa Berardi

(millions)

 

Total

Sustaining

Growth

2026 Capital Investment

 

$12 - $15

$6 - $8

$6 - $7

2026 Exploration

 

$2.1

 

 

CONFERENCE CALL AND WEBCAST

________________________________

A conference call and webcast will be held on Wednesday, February 18, at 10:00 a.m. Eastern Time to discuss these results. The Company recommends that you dial in at least 10 minutes before the call commencement. You may join the conference call by dialing toll-free 1-800-715-9871 or for international dialing 1-646-307-1963. The Conference ID is 4812168 and must be provided when dialing in. Hecla's live and archived webcast can be accessed at https://events.q4inc.com/attendee/660148892 or www.hecla.com under Investors.

ABOUT HECLA

Founded in 1891, Hecla Mining Company (NYSE: HL) is the largest silver producer in the United States and Canada. In addition to operating mines in Alaska, Idaho, and Quebec, Canada, the Company is developing a mine in the Yukon, Canada, and owns a number of exploration and pre-development projects in world-class silver and gold mining districts throughout North America.

NOTES

Non-GAAP Financial Measures

Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by United States generally accepted accounting principles ("GAAP"). These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The non-GAAP financial measures cited in this release and listed below are reconciled to their most comparable GAAP measure at the end of this release.

(1) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less capital investment. Cash provided by operating activities for the Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi operations excludes exploration and pre-development investment, as it is a discretionary expenditure and not a component of the mines’ operating performance. Capital investment refers to Additions to properties, plants and equipment from the Consolidated Statements of Cash Flows, net of finance leases.

(2) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of total cost of sales, can be found at the end of the release. It is an important operating statistic that management utilizes to measure each mine's operating performance. It also allows the benchmarking of performance of each mine versus those of our competitors. As a primary silver mining company, management also uses the statistic on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare performance with that of other silver mining companies. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.

(3) All-in sustaining cost ("AISC"), after by-product credits, is a non-GAAP measurement, a reconciliation of which to total cost of sales, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes total cost of sales and other direct production costs, expenses for reclamation at the mine sites and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits.

Current GAAP measures used in the mining industry, such as total cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that AISC is a non-GAAP measure that provides additional information to management, investors and analysts to help (i) in the understanding of the economics of our operations and performance compared to other producers and (ii) in the transparency by better defining the total costs associated with production. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.

(4) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net income, the most comparable GAAP measure, can be found at the end of the release. Adjusted EBITDA is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income, or cash provided by operating activities as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Net debt to adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to debt and net income, the most comparable GAAP measurements, can be found at the end of the release. It is an important measure for management to measure relative indebtedness and the ability to service the debt relative to its peers. It is calculated as total debt outstanding less total cash on hand divided by adjusted EBITDA.

Cautionary Statement Regarding Forward Looking Statements, Including 2026 Outlook

This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as "may", "will", "should", "expects", "intends", "projects", "believes", "estimates", "targets", "anticipates" and similar expressions are used to identify these forward-looking statements.

Such forward-looking statements may include, without limitation: (i) at Greens Creek, the dry stack tailings storage capacity expansion project is expected to provide storage capacity through 2045; (ii) at Lucky Friday, the surface cooling project is tracking for completion by mid-2026, and is to increase designed cooling capacity over reserve mine-life of fifteen years; (iii) at Keno Hill, the backfill plant construction was completed and is now being commissioned, and 2026 expected capital investment comprises mine development and infrastructure projects, including, a waste storage facility and water treatment plant; (iv) at Casa Berardi, 2026 capital investment guidance is revised down to $12-$15 million to reflect planned spending in the first quarter up to the expected closing of its sale; (v) at Polaris Exploration Project, the receipt of Finding of No Significant Impact ("FONSI") and Decision Notice from the U.S. Forest Service (“USFS”), clearing the way for exploration activities to commence in 2026; (vi) at Corporate level, we plan to invest more in corporate projects in 2026 geared toward improving business planning and operations initiatives; (vii) Company-wide and mine-specific estimated spending on capital, exploration and predevelopment for 2026; (viii) Company-wide and mine-specific estimated silver, gold, silver-equivalent and gold-equivalent ounces of production for 2026; (ix) metals prices and foreign exchange rate assumptions; (x) the sale of Casa Berardi is expected to close in the first quarter; and (xi) the Company is now well positioned to invest in value surfacing initiatives focused on its project pipeline.

The material factors or assumptions used to develop such forward-looking statements or forward-looking information include that the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated, to which the Company’s operations are subject. Estimates or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect, which could cause actual results to differ from forward-looking statements. Such assumptions, include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and other physical conditions; (ii) permitting, development, operations and expansion of the Company’s projects being consistent with current expectations and mine plans; (iii) political/regulatory developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) the exchange rate for the USD/CAD being approximately consistent with current levels; (v) certain price assumptions for gold, silver, lead and zinc; (vi) prices for key supplies being approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineral resource estimates; (viii) there being no significant changes to the availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and Native Americans, remain productive; (xiv) maintaining availability of water rights; (xv) factors do not arise that reduce available cash balances; and (xvi) there being no material increases in our current requirements to post or maintain reclamation and performance bonds or collateral related thereto. In addition, material risks that could cause actual results to differ from forward-looking statements include but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; and (vi) litigation, political, regulatory, labor and environmental risks. For a more detailed discussion of such risks and other factors, see the Company's 2025 Form 10-Q filed on May 1, 2025, Form 10-Q filed on August 6, 2025, Form 10-Q filed on November 5, 2025, and 2025 Form 10-K expected to be filed on February 17, 2026 for a more detailed discussion of factors that may impact expected future results. The Company undertakes no obligation and has no intention of updating forward-looking statements other than as may be required by law.

Cautionary Statements to Investors on Reserves and Resources

This news release uses the terms “mineral resources”, “measured mineral resources”, “indicated mineral resources” and “inferred mineral resources.” Mineral resources that are not mineral reserves do not have demonstrated economic viability. You should not assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. Further, inferred mineral resources have a great amount of uncertainty as to their existence and as to whether they can be mined legally or economically, and an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve. The Company reports reserves and resources under the SEC’s mining disclosure rules (“S-K 1300”) and Canada’s National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) because the Company is a “reporting issuer” under Canadian securities laws. Unless otherwise indicated, all resource and reserve estimates contained in this press release have been prepared in accordance with S-K 1300 as well as NI 43-101.

HECLA MINING COMPANY

Consolidated Statements of Operations

(dollars and shares in thousands, except per share amounts - unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31, 2025

 

September 30, 2025

 

 

December 31, 2025

 

December 31, 2024

Sales

 

$

448,111

 

 

$

409,542

 

 

$

1,423,019

 

 

$

929,925

 

Cost of sales and other direct production costs

 

 

164,054

 

 

 

180,451

 

 

 

640,799

 

 

 

548,245

 

Depreciation, depletion and amortization

 

 

35,849

 

 

 

48,624

 

 

 

160,017

 

 

 

183,470

 

Total cost of sales

 

 

199,903

 

 

 

229,075

 

 

 

800,816

 

 

 

731,715

 

Gross profit

 

 

248,208

 

 

 

180,467

 

 

 

622,203

 

 

 

198,210

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

General and administrative

 

 

19,215

 

 

 

13,872

 

 

 

57,626

 

 

 

45,405

 

Exploration and pre-development

 

 

4,881

 

 

 

9,554

 

 

 

27,745

 

 

 

27,321

 

Ramp-up and suspension costs

 

 

3,277

 

 

 

3,257

 

 

 

14,005

 

 

 

43,307

 

Provision for closed operations and environmental matters

 

 

4,965

 

 

 

1,268

 

 

 

7,867

 

 

 

6,843

 

Write-down of property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

14,574

 

Other operating income

 

 

(4,169

)

 

 

3,871

 

 

 

165

 

 

 

(45,516

)

 

 

 

28,169

 

 

 

31,822

 

 

 

107,408

 

 

 

91,934

 

Income from operations

 

 

220,039

 

 

 

148,645

 

 

 

514,795

 

 

 

106,276

 

Other expense:

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(5,526

)

 

 

(13,405

)

 

 

(41,581

)

 

 

(49,834

)

Fair value adjustments, net

 

 

(18,412

)

 

 

17,625

 

 

 

12,455

 

 

 

(2,204

)

Foreign exchange (loss) gain

 

 

(2,196

)

 

 

305

 

 

 

(5,764

)

 

 

7,552

 

Other (expense) income, net

 

 

(5,612

)

 

 

2,433

 

 

 

(726

)

 

 

4,426

 

 

 

 

(31,746

)

 

 

6,958

 

 

 

(35,616

)

 

 

(40,060

)

Income before income and mining taxes

 

 

188,293

 

 

 

155,603

 

 

 

479,179

 

 

 

66,216

 

Income and mining tax provision

 

 

(53,884

)

 

 

(54,877

)

 

 

(157,467

)

 

 

(30,414

)

Net income

 

 

134,409

 

 

 

100,726

 

 

 

321,712

 

 

 

35,802

 

Preferred stock dividends

 

 

(138

)

 

 

(138

)

 

 

(552

)

 

 

(552

)

Net income applicable to common stockholders

 

$

134,271

 

 

$

100,588

 

 

$

321,160

 

 

$

35,250

 

Basic income per common share after preferred dividends

 

$

0.20

 

 

$

0.15

 

 

$

0.49

 

 

$

0.06

 

Diluted income per common share after preferred dividends

 

$

0.20

 

 

$

0.15

 

 

$

0.49

 

 

$

0.06

 

Weighted average number of common shares outstanding basic

 

 

669,874

 

 

 

669,194

 

 

 

651,965

 

 

 

620,848

 

Weighted average number of common shares outstanding diluted

 

 

673,797

 

 

 

671,938

 

 

 

655,768

 

 

 

622,535

 

HECLA MINING COMPANY

Consolidated Statements of Cash Flows

(dollars in thousands - unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31, 2025

 

September 30, 2025

 

December 31, 2025

 

December 31, 2024

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net income

 

$

134,409

 

 

$

100,726

 

 

$

321,712

 

 

$

35,802

 

Non-cash elements included in net income:

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

39,107

 

 

 

49,377

 

 

 

165,570

 

 

 

190,471

 

Inventory adjustments

 

 

10,591

 

 

 

51

 

 

 

13,012

 

 

 

11,707

 

Fair value adjustments, net

 

 

18,412

 

 

 

(17,625

)

 

 

(12,455

)

 

 

2,204

 

Provision for reclamation and closure costs

 

 

5,834

 

 

 

1,986

 

 

 

11,635

 

 

 

9,370

 

Stock-based compensation

 

 

3,356

 

 

 

2,639

 

 

 

10,918

 

 

 

8,659

 

Deferred income taxes

 

 

46,456

 

 

 

44,502

 

 

 

130,467

 

 

 

19,688

 

Net foreign exchange loss (gain)

 

 

2,196

 

 

 

(305

)

 

 

5,764

 

 

 

(7,552

)

Write-down of property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

14,574

 

Other non-cash items, net

 

 

9,069

 

 

 

4,524

 

 

 

12,049

 

 

 

1,706

 

Change in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(65,408

)

 

 

(60,988

)

 

 

(136,835

)

 

 

(17,159

)

Inventories

 

 

(12,421

)

 

 

11,773

 

 

 

(21,469

)

 

 

(32,835

)

Other current and non-current assets

 

 

9,222

 

 

 

9,002

 

 

 

30,915

 

 

 

(12,517

)

Accounts payable, accrued and other current liabilities

 

 

3,571

 

 

 

(8,155

)

 

 

(765

)

 

 

(2,826

)

Accrued payroll and related benefits

 

 

11,171

 

 

 

3,378

 

 

 

22,372

 

 

 

6,739

 

Accrued taxes

 

 

5,348

 

 

 

9,624

 

 

 

16,978

 

 

 

2,817

 

Accrued reclamation and closure costs and other non-current liabilities

 

 

(3,858

)

 

 

(2,460

)

 

 

(7,230

)

 

 

(12,571

)

Net cash provided by operating activities

 

 

217,055

 

 

 

148,049

 

 

 

562,638

 

 

 

218,277

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Additions to properties, plants, equipment and mineral interests

 

 

(82,346

)

 

 

(57,905

)

 

 

(252,389

)

 

 

(214,492

)

Proceeds from disposition of assets

 

 

20

 

 

 

586

 

 

 

734

 

 

 

1,694

 

Proceeds from sale or exchange of investments

 

 

24,391

 

 

 

 

 

 

28,087

 

 

 

 

Purchases of investments

 

 

(21,932

)

 

 

 

 

 

(21,932

)

 

 

(73

)

Purchase of silver puts

 

 

(25,000

)

 

 

 

 

 

(25,000

)

 

 

 

Net cash used in investing activities

 

 

(104,867

)

 

 

(57,319

)

 

 

(270,500

)

 

 

(212,871

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from issuance of stock, net

 

 

 

 

 

42,093

 

 

 

216,225

 

 

 

58,368

 

Acquisition of treasury shares

 

 

 

 

 

 

 

 

(885

)

 

 

(1,197

)

Borrowings of debt

 

 

 

 

 

20,000

 

 

 

153,000

 

 

 

279,000

 

Repayments of debt

 

 

 

 

 

(310,245

)

 

 

(427,245

)

 

 

(384,000

)

Dividends paid to common and preferred stockholders

 

 

(2,699

)

 

 

(2,653

)

 

 

(10,375

)

 

 

(25,331

)

Repayments of finance leases and other

 

 

(2,072

)

 

 

(2,423

)

 

 

(8,715

)

 

 

(10,664

)

Net cash used in financing activities

 

 

(4,771

)

 

 

(253,228

)

 

 

(77,995

)

 

 

(83,824

)

Effect of exchange rates on cash

 

 

233

 

 

 

(168

)

 

 

544

 

 

 

(1,076

)

Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents

 

 

107,650

 

 

 

(162,666

)

 

 

214,687

 

 

 

(79,494

)

Cash, cash equivalents and restricted cash and cash equivalents at beginning of period

 

 

135,082

 

 

 

297,748

 

 

 

28,045

 

 

 

107,539

 

Cash, cash equivalents and restricted cash and cash equivalents at end of period

 

$

242,732

 

 

$

135,082

 

 

$

242,732

 

 

$

28,045

 

HECLA MINING COMPANY

Consolidated Balance Sheets

(dollars and shares in thousands - unaudited)

 

 

 

December 31, 2025

 

December 31, 2024

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

241,558

 

 

$

26,868

 

Accounts receivable

 

 

187,340

 

 

 

49,053

 

Inventories

 

 

114,785

 

 

 

104,936

 

Other current assets

 

 

85,661

 

 

 

33,295

 

Total current assets

 

 

629,344

 

 

 

214,152

 

Investments

 

 

47,842

 

 

 

33,897

 

Restricted cash and cash equivalents

 

 

1,174

 

 

 

1,177

 

Properties, plants, equipment and mine development, net

 

 

2,840,827

 

 

 

2,694,119

 

Operating lease right-of-use assets

 

 

8,859

 

 

 

7,544

 

Other non-current assets

 

 

32,599

 

 

 

30,171

 

Total assets

 

 

3,560,645

 

 

$

2,981,060

 

 

 

 

 

 

LIABILITIES

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable and other current accrued liabilities

 

$

163,811

 

 

$

118,103

 

Current debt

 

 

 

 

 

33,617

 

Finance leases

 

 

7,173

 

 

 

8,169

 

Accrued reclamation and closure costs

 

 

13,795

 

 

 

13,748

 

Accrued interest

 

 

7,678

 

 

 

14,316

 

Other current liabilities

 

 

39,107

 

 

 

9,885

 

Total current liabilities

 

 

231,564

 

 

 

197,838

 

Accrued reclamation and closure costs

 

 

188,471

 

 

 

111,162

 

Long-term debt including finance leases

 

 

268,627

 

 

 

508,927

 

Deferred tax liability

 

 

246,425

 

 

 

110,266

 

Other non-current liabilities

 

 

33,912

 

 

 

13,353

 

Total liabilities

 

 

968,999

 

 

 

941,546

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

Preferred stock

 

 

39

 

 

 

39

 

Common stock

 

 

169,689

 

 

 

160,052

 

Capital surplus

 

 

2,643,211

 

 

 

2,418,149

 

Accumulated deficit

 

 

(182,143

)

 

 

(493,529

)

Accumulated other comprehensive loss, net

 

 

(3,334

)

 

 

(10,266

)

Treasury stock

 

 

(35,816

)

 

 

(34,931

)

Total stockholders’ equity

 

 

2,591,646

 

 

 

2,039,514

 

Total liabilities and stockholders’ equity

 

$

3,560,645

 

 

$

2,981,060

 

Common shares outstanding

 

 

679,220

 

 

 

640,548

 

Non-GAAP Measures
(Unaudited)

Reconciliation of Total Cost of Sales to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP)

The tables below present reconciliations between the most comparable GAAP measure of total cost of sales to the non-GAAP measures of (i) Cash Cost, Before By-product Credits, (ii) Cash Cost, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations and for the Company for the three months and years ended December 31, 2025 and 2024, and the three months ended September 30, 2025, June 30, 2025, and March 31, 2025 and an estimate for our silver operations for the twelve months ended December 31, 2026, and gold operation for the three months ended March 31, 2026.

Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce are measures developed by precious metals companies (including the Silver Institute and the World Gold Council) in an effort to provide a uniform standard for comparison purposes. There can be no assurance, however, that these non-GAAP measures as the Company reports them are the same as those reported by other mining companies.

Cash Cost, After By-product Credits, per Ounce is an important operating statistic that the Company utilizes to measure each mine's operating performance. The Company uses AISC, After By-product Credits, per Ounce as a measure of our mines' net cash flow after costs for reclamation and sustaining capital. This is similar to the Cash Cost, After By-product Credits, per Ounce non-GAAP measure the Company reports, but also includes reclamation and sustaining capital costs. Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our mines versus those of our competitors. As a silver and gold mining company, we also use these statistics on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare our performance with that of other silver mining companies. Similarly, these statistics are useful in identifying acquisition and investment opportunities as they provide a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics.

Cash Cost, Before By-product Credits and AISC, Before By-product Credits include all direct and indirect operating cash costs related directly to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining expense, on-site general and administrative costs, royalties and mining production taxes. AISC, Before By-product Credits for each mine also includes reclamation and sustaining capital costs. AISC, Before By-product Credits for our consolidated silver properties also includes corporate costs for general and administrative expense and sustaining capital costs. By-product credits include revenues earned from all metals other than the primary metal produced at each unit. As depicted in the tables below, by-product credits comprise an essential element of our silver unit cost structure, distinguishing our silver operations due to the polymetallic nature of their orebodies.

In addition to the uses described above, Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price, received from production. The Company also uses these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective.

The Casa Berardi information below reports Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi. Only costs and ounces produced relating to units with the same primary product are combined to represent Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce. Thus, the gold produced at our Casa Berardi unit is not included as a by-product credit when calculating Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for the total of Greens Creek and Lucky Friday, our combined silver properties. Similarly, the silver produced at our other two units is not included as a by-product credit when calculating the gold metrics for Casa Berardi. The Company has not disclosed cost per ounce statistics for the Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. Determination of when those criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2025

 

Three Months Ended September 30, 2025

 

Twelve Months Ended December 31, 2025

 

Twelve Months Ended December 31, 2024

 

 

Greens Creek

 

Lucky Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

 

Greens Creek

 

Lucky Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

 

Greens
Creek

 

Lucky
Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

 

Greens
Creek

 

Lucky
Friday

 

Keno Hill (4)

 

Corporate (2)

 

Total Silver

Total cost of sales

 

$79,963

 

$42,714

 

$18,729

 

$—

 

$141,406

 

$81,658

 

$44,641

 

$31,171

 

$—

 

$157,470

 

$290,180

 

$173,690

 

$91,652

 

$—

 

$555,522

 

$268,127

 

$144,485

 

$74,962

 

$—

 

$487,574

Depreciation, depletion and amortization

 

$(13,244)

 

(10,884)

 

(3,798)

 

 

(27,926)

 

(16,229)

 

(13,471)

 

(8,028)

 

 

(37,728)

 

$(55,959)

 

$(51,055)

 

$(19,769)

 

$—

 

(126,783)

 

(53,450)

 

(41,049)

 

(16,136)

 

 

(110,635)

Treatment costs

 

$242

 

2,283

 

 

 

2,525

 

(436)

 

2,434

 

-

 

 

1,998

 

$948

 

$9,734

 

$—

 

$—

 

10,682

 

26,266

 

14,456

 

 

 

40,722

Change in product inventory

 

$(4,485)

 

(338)

 

 

 

(4,823)

 

(5,106)

 

946

 

 

 

(4,160)

 

$(1,258)

 

$(6)

 

$—

 

$—

 

(1,264)

 

(5,858)

 

2,090

 

 

 

(3,768)

Reclamation and other costs

 

$(537)

 

(283)

 

 

 

(820)

 

(715)

 

(141)

 

 

 

(856)

 

$(1,502)

 

$(857)

 

$—

 

$—

 

(2,359)

 

(4,481)

 

(2,806)

 

 

 

(7,287)

Exclusion of Lucky Friday cash costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,634)

 

 

 

(3,634)

Exclusion of Keno Hill cash costs (4)

 

 

 

(14,931)

 

 

(14,931)

 

 

 

(23,143)

 

 

(23,143)

 

 

 

(71,883)

 

 

(71,883)

 

 

 

(58,826)

 

 

(58,826)

Cash Cost, Before By-product Credits (1)

 

61,939

 

33,492

 

 

 

95,431

 

59,172

 

34,409

 

 

 

93,581

 

232,409

 

131,506

 

 

 

363,915

 

230,604

 

113,542

 

 

 

344,146

Reclamation and other costs

 

757

 

195

 

 

 

952

 

758

 

195

 

 

 

 

953

 

3,029

 

$780

 

$—

 

$—

 

3,809

 

3,141

 

891

 

 

 

4,032

Sustaining capital

 

17,516

 

19,693

 

 

1,342

 

38,551

 

13,210

 

18,484

 

 

1,528

 

33,222

 

46,362

 

$69,316

 

 

5,165

 

120,843

 

45,214

 

44,864

 

 

1,532

 

91,610

Exclusion of Lucky Friday sustaining costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,396)

 

 

 

(5,396)

General and administrative

 

 

 

 

19,215

 

19,215

 

 

 

 

13,872

 

13,872

 

 

 

 

57,626

 

57,626

 

 

 

 

45,405

 

45,405

AISC, Before By-product Credits (1)

 

80,212

 

53,380

 

 

20,557

 

154,149

 

73,140

 

53,088

 

 

15,400

 

141,628

 

281,800

 

201,602

 

 

62,791

 

546,193

 

278,959

 

153,901

 

 

46,937

 

479,797

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

(23,715)

 

(7,666)

 

 

 

(31,381)

 

(22,894)

 

(7,203)

 

 

 

(30,097)

 

(93,495)

 

(28,939)

 

 

 

(122,434)

 

(89,088)

 

(26,244)

 

 

 

(115,332)

Gold

 

(44,708)

 

 

 

 

(44,708)

 

(48,618)

 

 

 

 

(48,618)

 

(180,497)

 

 

 

 

(180,497)

 

(115,189)

 

 

 

 

(115,189)

Lead

 

(5,592)

 

(13,549)

 

 

 

(19,141)

 

(6,670)

 

(14,736)

 

 

 

(21,406)

 

(24,963)

 

(57,036)

 

 

 

(81,999)

 

(26,374)

 

(55,042)

 

 

 

(81,416)

Copper

 

(938)

 

 

 

 

(938)

 

(927)

 

 

 

 

(927)

 

(3,465)

 

 

 

 

(3,465)

 

(409)

 

 

 

 

(409)

Exclusion of Lucky Friday byproduct credits (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

3,943

Total By-product credits

 

(74,953)

 

(21,215)

 

 

 

(96,168)

 

(79,109)

 

(21,939)

 

 

 

(101,048)

 

(302,420)

 

(85,975)

 

 

 

(388,395)

 

(231,060)

 

(77,343)

 

 

 

(308,403)

Cash Cost, After By-product Credits

 

$(13,014)

 

$12,277

 

$—

 

$—

 

$(737)

 

$(19,937)

 

$12,470

 

$—

 

$—

 

$(7,467)

 

$(70,011)

 

$45,531

 

$—

 

$—

 

$(24,480)

 

$(456)

 

$36,199

 

$—

 

$—

 

$35,743

AISC, After By-product Credits

 

$5,259

 

$32,165

 

$—

 

$20,557

 

$57,981

 

$(5,969)

 

$31,149

 

$—

 

$15,400

 

$40,580

 

$(20,620)

 

$115,627

 

$—

 

$62,791

 

$157,798

 

$47,899

 

$76,558

 

$—

 

$46,937

 

$171,394

Ounces produced

 

1,952

 

1,250

 

 

 

 

 

3,202

 

2,348

 

1,337

 

 

 

 

 

3,685

 

8,725

 

5,261

 

 

 

 

 

13,986

 

8,481

 

4,891

 

 

 

 

 

13,372

Exclusion of Lucky Friday ounces produced (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(253)

 

 

 

 

 

(253)

Divided by ounces produced

 

1,952

 

1,250

 

 

 

 

 

3,202

 

2,348

 

1,337

 

 

 

 

 

3,685

 

8,725

 

5,261

 

 

 

 

 

13,986

 

8,481

 

4,638

 

 

 

 

 

13,119

Cash Cost, Before By-product Credits, per Silver Ounce

 

$31.73

 

$26.79

 

 

 

 

 

$29.80

 

$25.20

 

$25.73

 

 

 

 

 

$25.39

 

$26.64

 

$25.00

 

 

 

 

 

$26.02

 

$27.19

 

$24.48

 

 

 

 

 

$26.23

By-product credits per ounce

 

(38.40)

 

(16.97)

 

 

 

 

 

(30.03)

 

(33.70)

 

(16.40)

 

 

 

 

 

(27.42)

 

(34.66)

 

(16.34)

 

 

 

 

 

(27.77)

 

(27.24)

 

(16.68)

 

 

 

 

 

(23.51)

Cash Cost, After By-product Credits, per Silver Ounce

 

$(6.67)

 

$9.82

 

 

 

 

 

$(0.23)

 

$(8.50)

 

$9.33

 

 

 

 

 

$(2.03)

 

$(8.02)

 

$8.66

 

 

 

 

 

$(1.75)

 

$(0.05)

 

$7.80

 

 

 

 

 

$2.72

AISC, Before By-product Credits, per Silver Ounce

 

$41.10

 

$42.70

 

 

 

 

 

$48.14

 

$31.15

 

$39.70

 

 

 

 

 

$38.43

 

$32.30

 

$38.32

 

 

 

 

 

$39.05

 

$32.89

 

$33.18

 

 

 

 

 

$36.57

By-product credits per ounce

 

(38.40)

 

(16.97)

 

 

 

 

 

(30.03)

 

(33.70)

 

(16.40)

 

 

 

 

 

(27.42)

 

(34.66)

 

(16.34)

 

 

 

 

 

(27.77)

 

(27.24)

 

(16.68)

 

 

 

 

 

(23.51)

AISC, After By-product Credits, per Silver Ounce

 

$2.70

 

$25.73

 

 

 

 

 

$18.11

 

$(2.55)

 

$23.30

 

 

 

 

 

$11.01

 

$(2.36)

 

$21.98

 

 

 

 

 

$11.28

 

$5.65

 

$16.50

 

 

 

 

 

$13.06

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2025

 

Three Months Ended September 30, 2025

 

Twelve Months Ended December 31, 2025

 

4Twelve Months Ended December 31, 2024

 

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

Total cost of sales

 

$49,826

 

$8,671

 

$58,497

 

$55,422

 

$16,183

 

$71,605

 

$206,720

 

$38,574

 

$245,294

 

$223,614

 

$20,527

 

$244,141

Depreciation, depletion and amortization

 

(7,923)

 

 

(7,923)

 

(10,896)

 

 

(10,896)

 

(33,234)

 

 

(33,234)

 

(72,835)

 

 

(72,835)

Treatment costs

 

40

 

 

40

 

40

 

 

40

 

169

 

 

169

 

153

 

 

153

Change in product inventory

 

(1,677)

 

 

(1,677)

 

(4,293)

 

 

(4,293)

 

(2,774)

 

 

(2,774)

 

3,269

 

 

3,269

Reclamation and other costs

 

(321)

 

 

(321)

 

(326)

 

 

(326)

 

(1,283)

 

 

(1,283)

 

(823)

 

 

(823)

Exclusion of Other costs

 

 

(8,671)

 

(8,671)

 

 

(16,183)

 

(16,183)

 

 

(38,574)

 

(38,574)

 

 

(20,527)

 

(20,527)

Cash Cost, Before By-product Credits (1)

 

39,945

 

 

39,945

 

39,947

 

 

39,947

 

169,598

 

 

 

169,598

 

153,378

 

 

153,378

Reclamation and other costs

 

321

 

 

321

 

326

 

 

326

 

1,283

 

 

1,283

 

823

 

 

823

Sustaining capital

 

7,085

 

 

7,085

 

3,774

 

 

3,774

 

14,995

 

 

14,995

 

18,963

 

 

18,963

AISC, Before By-product Credits (1)

 

47,351

 

 

47,351

 

44,047

 

 

44,047

 

185,876

 

 

185,876

 

173,164

 

 

173,164

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Silver

 

(248)

 

 

(248)

 

(273)

 

 

(273)

 

(888)

 

 

(888)

 

(683)

 

 

(683)

Total By-product credits

 

(248)

 

 

(248)

 

(273)

 

 

(273)

 

(888)

 

 

(888)

 

(683)

 

 

(683)

Cash Cost, After By-product Credits

 

$39,697

 

$—

 

$39,697

 

$39,674

 

$—

 

$39,674

 

$168,710

 

$—

 

$168,710

 

$152,695

 

$—

 

$152,695

AISC, After By-product Credits

 

$47,103

 

$—

 

$47,103

 

$43,774

 

$—

 

$43,774

 

$184,988

 

$—

 

$184,988

 

$172,481

 

$—

 

$172,481

Divided by gold ounces produced

 

17

 

 

17

 

25

 

 

25

 

91

 

 

91

 

87

 

 

87

Cash Cost, Before By-product Credits, per Gold Ounce

 

$2,286

 

$—

 

$2,286

 

$1,593

 

$—

 

$1,593

 

$1,861

 

 

 

$1,861

 

$1,770

 

$—

 

$1,770

By-product credits per ounce

 

(14)

 

 

(14)

 

(11)

 

 

(11)

 

(10)

 

 

 

(10)

 

(8)

 

 

(8)

Cash Cost, After By-product Credits, per Gold Ounce

 

$2,272

 

$—

 

$2,272

 

$1,582

 

$—

 

$1,582

 

$1,851

 

 

 

$1,851

 

$1,762

 

$—

 

$1,762

AISC, Before By-product Credits, per Gold Ounce

 

$2,710

 

$—

 

$2,710

 

$1,757

 

$—

 

$1,757

 

$2,039

 

 

 

$2,039

 

$1,998

 

$—

 

$1,998

By-product credits per ounce

 

(14)

 

 

(14)

 

(11)

 

 

(11)

 

(10)

 

 

 

(10)

 

(8)

 

 

(8)

AISC, After By-product Credits, per Gold Ounce

 

$2,696

 

$—

 

$2,696

 

$1,746

 

$—

 

$1,746

 

$2,029

 

 

 

$2,029

 

$1,990

 

$—

 

$1,990

In thousands (except per ounce amounts)

 

Three Months Ended December 31, 2025

 

Three Months Ended September 30, 2025

 

Twelve Months Ended December 31, 2025

 

Twelve Months Ended December 31, 2024

 

 

Total Silver

 

Total Gold and Other

 

Total

 

Total Silver

 

Total Gold and Other

 

Total

 

Total Silver

 

Total Gold and Other

 

Total

 

Total Silver

 

Total Gold and Other

 

Total

Total cost of sales

 

$

141,406

 

 

$

58,497

 

 

$

199,903

 

 

$

157,470

 

 

$

71,605

 

 

$

229,075

 

 

$

555,522

 

 

$

245,294

 

 

$

800,816

 

 

$

487,574

 

 

$

244,141

 

 

$

731,715

 

Depreciation, depletion and amortization

 

 

(27,926

)

 

 

(7,923

)

 

 

(35,849

)

 

 

(37,728

)

 

 

(10,896

)

 

 

(48,624

)

 

 

(126,783

)

 

 

(33,234

)

 

 

(160,017

)

 

 

(110,635

)

 

 

(72,835

)

 

 

(183,470

)

Treatment costs

 

 

2,525

 

 

 

40

 

 

 

2,565

 

 

 

1,998

 

 

 

40

 

 

 

2,038

 

 

 

10,682

 

 

 

169

 

 

 

10,851

 

 

 

40,722

 

 

 

153

 

 

 

40,875

 

Change in product inventory

 

 

(4,823

)

 

 

(1,677

)

 

 

(6,500

)

 

 

(4,160

)

 

 

(4,293

)

 

 

(8,453

)

 

 

(1,264

)

 

 

(2,774

)

 

 

(4,038

)

 

 

(3,768

)

 

 

3,269

 

 

 

(499

)

Reclamation and other costs

 

 

(820

)

 

 

(321

)

 

 

(1,141

)

 

 

(856

)

 

 

(326

)

 

 

(1,182

)

 

 

(2,359

)

 

 

(1,283

)

 

 

(3,642

)

 

 

(7,287

)

 

 

(823

)

 

 

(8,110

)

Exclusion of Lucky Friday cash costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,634

)

 

 

 

 

 

(3,634

)

Exclusion of Keno Hill cash costs (4)

 

 

(14,931

)

 

 

 

 

 

(14,931

)

 

 

(23,143

)

 

 

 

 

 

(23,143

)

 

 

(71,883

)

 

 

 

 

 

(71,883

)

 

 

(58,826

)

 

 

 

 

 

(58,826

)

Exclusion of Other costs

 

 

 

 

 

(8,671

)

 

 

(8,671

)

 

 

 

 

 

(16,183

)

 

 

(16,183

)

 

 

 

 

 

(38,574

)

 

 

(38,574

)

 

 

 

 

 

(20,527

)

 

 

(20,527

)

Cash Cost, Before By-product Credits (1)

 

 

95,431

 

 

 

39,945

 

 

 

135,376

 

 

 

93,581

 

 

 

39,947

 

 

 

133,528

 

 

 

363,915

 

 

 

169,598

 

 

 

533,513

 

 

 

344,146

 

 

 

153,378

 

 

 

497,524

 

Reclamation and other costs

 

 

952

 

 

 

321

 

 

 

1,273

 

 

 

953

 

 

 

326

 

 

 

1,279

 

 

 

3,809

 

 

 

1,283

 

 

 

5,092

 

 

 

4,032

 

 

 

823

 

 

 

4,855

 

Sustaining capital

 

 

38,551

 

 

 

7,085

 

 

 

45,636

 

 

 

33,222

 

 

 

3,774

 

 

 

36,996

 

 

 

120,843

 

 

 

14,995

 

 

 

135,838

 

 

 

91,610

 

 

 

18,963

 

 

 

110,573

 

Exclusion of Lucky Friday sustaining costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,396

)

 

 

 

 

 

(5,396

)

General and administrative

 

 

19,215

 

 

 

 

 

 

19,215

 

 

 

13,872

 

 

 

 

 

 

13,872

 

 

 

57,626

 

 

 

 

 

 

57,626

 

 

 

45,405

 

 

 

 

 

 

45,405

 

AISC, Before By-product Credits (1)

 

 

154,149

 

 

 

47,351

 

 

 

201,500

 

 

 

141,628

 

 

 

44,047

 

 

 

185,675

 

 

 

546,193

 

 

 

185,876

 

 

 

732,069

 

 

 

479,797

 

 

 

173,164

 

 

 

652,961

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

 

(31,381

)

 

 

 

 

 

(31,381

)

 

 

(30,097

)

 

 

 

 

 

(30,097

)

 

 

(122,434

)

 

 

 

 

 

(122,434

)

 

 

(115,332

)

 

 

 

 

 

(115,332

)

Gold

 

 

(44,708

)

 

 

 

 

 

(44,708

)

 

 

(48,618

)

 

 

 

 

 

(48,618

)

 

 

(180,497

)

 

 

 

 

 

(180,497

)

 

 

(115,189

)

 

 

 

 

 

(115,189

)

Lead

 

 

(19,141

)

 

 

 

 

 

(19,141

)

 

 

(21,406

)

 

 

 

 

 

(21,406

)

 

 

(81,999

)

 

 

 

 

 

(81,999

)

 

 

(81,416

)

 

 

 

 

 

(81,416

)

Silver

 

 

 

 

 

(248

)

 

 

(248

)

 

 

 

 

 

(273

)

 

 

(273

)

 

 

 

 

 

(888

)

 

 

(888

)

 

 

 

 

 

(683

)

 

 

(683

)

Copper

 

 

(938

)

 

 

 

 

 

(938

)

 

 

(927

)

 

 

 

 

 

(927

)

 

 

(3,465

)

 

 

 

 

 

(3,465

)

 

 

(409

)

 

 

 

 

 

(409

)

Exclusion of Lucky Friday by-product credits (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,943

 

 

 

 

 

 

3,943

 

Total By-product credits

 

 

(96,168

)

 

 

(248

)

 

 

(96,416

)

 

 

(101,048

)

 

 

(273

)

 

 

(101,321

)

 

 

(388,395

)

 

 

(888

)

 

 

(389,283

)

 

 

(308,403

)

 

 

(683

)

 

 

(309,086

)

Cash Cost, After By-product Credits

 

$

(737

)

 

$

39,697

 

 

$

38,960

 

 

$

(7,467

)

 

$

39,674

 

 

$

32,207

 

 

$

(24,480

)

 

$

168,710

 

 

$

144,230

 

 

$

35,743

 

 

$

152,695

 

 

$

188,438

 

AISC, After By-product Credits

 

$

57,981

 

 

$

47,103

 

 

$

105,084

 

 

$

40,580

 

 

$

43,774

 

 

$

84,354

 

 

$

157,798

 

 

$

184,988

 

 

$

342,786

 

 

$

171,394

 

 

$

172,481

 

 

$

343,875

 

Ounces produced

 

 

3,202

 

 

 

17

 

 

 

 

 

3,685

 

 

 

25

 

 

 

 

 

13,986

 

 

 

91

 

 

 

 

 

13,372

 

 

 

86,648

 

 

 

Exclusion of Lucky Friday ounces produced (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(253

)

 

 

 

 

 

Divided by ounces produced

 

 

3,202

 

 

 

17

 

 

 

 

 

3,685

 

 

 

25

 

 

 

 

 

13,986

 

 

 

91

 

 

 

 

 

13,119

 

 

 

87

 

 

 

Cash Cost, Before By-product Credits, per Ounce

 

$

29.80

 

 

$

2,286

 

 

 

 

$

25.39

 

 

$

1,593

 

 

 

 

$

26.02

 

 

$

1,861

 

 

 

 

$

26.23

 

 

$

1,770

 

 

 

By-product credits per ounce

 

 

(30.03

)

 

 

(14

)

 

 

 

 

(27.42

)

 

 

(11

)

 

 

 

 

(27.77

)

 

 

(10

)

 

 

 

 

(23.51

)

 

 

(8

)

 

 

Cash Cost, After By-product Credits, per Ounce

 

$

(0.23

)

 

$

2,272

 

 

 

 

$

(2.03

)

 

$

1,582

 

 

 

 

$

(1.75

)

 

$

1,851

 

 

 

 

$

2.72

 

 

$

1,762

 

 

 

AISC, Before By-product Credits, per Ounce

 

$

48.14

 

 

$

2,710

 

 

 

 

$

38.43

 

 

$

1,757

 

 

 

 

$

39.05

 

 

$

2,039

 

 

 

 

$

36.57

 

 

$

1,998

 

 

 

By-product credits per ounce

 

 

(30.03

)

 

 

(14

)

 

 

 

 

(27.42

)

 

 

(11

)

 

 

 

 

(27.77

)

 

 

(10

)

 

 

 

 

(23.51

)

 

 

(8

)

 

 

AISC, After By-product Credits, per Ounce

 

$

18.11

 

 

 

2,696

 

 

 

 

$

11.01

 

 

 

1,746

 

 

 

 

$

11.28

 

 

 

2,029

 

 

 

 

$

13.06

 

 

 

1,990

 

 

 

In thousands (except per ounce amounts)

Three Months Ended June 30, 2025

Three Months Ended March 31, 2025

Three Months Ended December 31, 2024

 

Greens Creek

Lucky Friday

Keno Hill (4)

Corporate (2)

Total Silver

Greens Creek

Lucky Friday

Keno Hill (4)

Corporate (2)

Total Silver

Greens Creek

Lucky Friday

Keno Hill (4)

Corporate (2)

Total Silver

Total cost of sales

$

58,921

 

$

42,286

 

$

25,881

 

$

$

127,088

 

$

69,638

 

$

44,049

 

$

15,871

 

$

$

129,558

 

$

67,887

 

$

40,157

 

$

15,356

 

$

$

123,400

 

Depreciation, depletion and amortization

 

(12,897

)

 

(13,275

)

 

(5,141

)

 

 

(31,313

)

 

(13,589

)

 

(13,425

)

 

(2,802

)

 

 

(29,816

)

 

(13,743

)

 

(11,749

)

 

(3,587

)

 

 

(29,079

)

Treatment costs

 

(1,001

)

 

1,054

 

 

 

 

 

53

 

 

2,143

 

 

3,963

 

 

 

 

 

6,106

 

 

4,511

 

 

4,837

 

 

 

 

 

9,348

 

Change in product inventory

 

9,234

 

 

225

 

 

 

 

 

9,459

 

 

(901

)

 

(839

)

 

 

 

 

(1,740

)

 

(2,833

)

 

1,488

 

 

 

 

 

(1,345

)

Reclamation and other costs

 

57

 

 

(160

)

 

 

 

 

(103

)

 

(307

)

 

(273

)

 

 

 

 

(580

)

 

(1,119

)

 

(2,152

)

 

 

 

 

(3,271

)

Exclusion of Keno Hill cash costs (4)

 

 

 

 

 

(20,740

)

 

 

(20,740

)

 

 

 

 

 

(13,069

)

 

 

(13,069

)

 

 

 

 

 

(11,769

)

 

 

(11,769

)

Cash Cost, Before By-product Credits (1)

 

54,314

 

 

30,130

 

 

 

 

 

84,444

 

 

56,984

 

 

33,475

 

 

 

 

 

90,459

 

 

54,703

 

 

32,581

 

 

 

 

 

87,284

 

Reclamation and other costs

 

757

 

 

195

 

 

 

 

 

952

 

 

757

 

 

195

 

 

 

 

 

952

 

 

785

 

 

183

 

 

 

 

968

 

Sustaining capital

 

8,268

 

 

17,069

 

 

 

 

1,270

 

26,607

 

 

7,368

 

 

14,070

 

 

 

 

1,025

 

22,463

 

 

15,329

 

 

12,434

 

 

 

389

 

28,152

 

General and administrative

 

 

 

 

 

 

 

12,540

 

12,540

 

 

 

 

 

 

 

 

11,999

 

11,999

 

 

 

 

 

 

 

9,048

 

9,048

 

AISC, Before By-product Credits (1)

 

63,339

 

 

47,394

 

 

 

 

13,810

 

124,543

 

 

65,109

 

 

47,740

 

 

 

 

13,024

 

125,873

 

 

70,817

 

 

45,198

 

 

 

 

9,437

 

125,452

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

(23,512

)

 

(7,120

)

 

 

 

 

(30,632

)

 

(23,374

)

 

(6,950

)

 

 

 

 

(30,324

)

 

(24,883

)

 

(7,707

)

 

 

 

 

(32,590

)

Gold

 

(52,194

)

 

 

 

 

 

 

(52,194

)

 

(34,977

)

 

 

 

 

 

 

(34,977

)

 

(34,363

)

 

 

 

 

 

 

(34,363

)

Lead

 

(6,610

)

 

(14,708

)

 

 

 

 

(21,318

)

 

(6,091

)

 

(14,043

)

 

 

 

 

(20,134

)

 

(6,605

)

 

(14,610

)

 

 

 

 

(21,215

)

Copper

 

(871

)

 

 

 

 

 

 

(871

)

 

(729

)

 

 

 

 

 

 

(729

)

 

 

 

 

 

 

 

 

 

Total By-product credits

 

(83,187

)

 

(21,828

)

 

 

 

 

(105,015

)

 

(65,171

)

 

(20,993

)

 

 

 

 

(86,164

)

 

(65,851

)

 

(22,317

)

 

 

 

 

(88,168

)

Cash Cost, After By-product Credits

$

(28,873

)

$

8,302

 

$

 

$

$

(20,571

)

$

(8,187

)

$

12,482

 

$

 

$

$

4,295

 

$

(11,148

)

$

10,264

 

$

 

$

$

(884

)

AISC, After By-product Credits

$

(19,848

)

$

25,566

 

$

 

$

13,810

$

19,528

 

$

(62

)

$

26,747

 

$

 

$

13,024

$

39,709

 

$

4,966

 

$

22,881

 

$

 

$

9,437

$

37,284

 

Divided by silver ounces produced

 

2,423

 

 

1,341

 

 

 

 

3,764

 

 

2,003

 

 

1,332

 

 

 

 

3,335

 

 

1,902

 

 

1,337

 

 

 

 

3,239

 

Cash Cost, Before By-product Credits, per Silver Ounce

$

22.42

 

$

22.47

 

 

 

$

22.44

 

$

28.46

 

$

25.13

 

 

 

$

27.13

 

$

28.76

 

$

24.37

 

 

 

$

26.95

 

By-product credits per ounce

 

(34.33

)

 

(16.28

)

 

 

 

(27.90

)

 

(32.54

)

 

(15.76

)

 

 

 

(25.84

)

 

(34.62

)

 

(16.69

)

 

 

 

(27.22

)

Cash Cost, After By-product Credits, per Silver Ounce

$

(11.91

)

$

6.19

 

 

 

$

(5.46

)

$

(4.08

)

$

9.37

 

 

 

$

1.29

 

$

(5.86

)

$

7.68

 

 

 

$

(0.27

)

AISC, Before By-product Credits, per Silver Ounce

$

26.14

 

$

35.35

 

 

 

$

33.09

 

$

32.51

 

$

35.84

 

 

 

$

37.75

 

$

37.24

 

$

33.81

 

 

 

$

38.73

 

By-product credits per ounce

 

(34.33

)

 

(16.28

)

 

 

 

(27.90

)

 

(32.54

)

 

(15.76

)

 

 

 

(25.84

)

 

(34.62

)

 

(16.69

)

 

 

 

(27.22

)

AISC, After By-product Credits, per Silver Ounce

$

(8.19

)

$

19.07

 

 

 

$

5.19

 

$

(0.03

)

$

20.08

 

 

 

$

11.91

 

$

2.62

 

$

17.12

 

 

 

$

11.51

 

In thousands (except per ounce amounts)

 

Three Months Ended June 30, 2025

 

Three Months Ended March 31, 2025

 

Three Months Ended December 31, 2024

 

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

 

Casa Berardi

 

Other (3)

 

Total Gold and Other

Total cost of sales

 

$

50,790

 

 

$

6,625

 

 

$

57,415

 

 

$

50,682

 

 

$

7,095

 

 

$

57,777

 

 

$

51,734

 

 

$

6,187

 

 

$

57,921

 

Depreciation, depletion and amortization

 

 

(5,846

)

 

 

 

 

(5,846

)

 

 

(8,569

)

 

 

 

 

(8,569

)

 

 

(10,777

)

 

 

 

 

(10,777

)

Treatment costs

 

 

44

 

 

 

 

 

44

 

 

 

45

 

 

 

 

 

45

 

 

 

41

 

 

 

 

 

41

 

Change in product inventory

 

 

(62

)

 

 

 

 

(62

)

 

 

3,258

 

 

 

 

 

3,258

 

 

 

(96

)

 

 

 

 

(96

)

Reclamation and other costs

 

 

(324

)

 

 

 

 

(324

)

 

 

(312

)

 

 

 

 

(312

)

 

 

(201

)

 

 

 

 

(201

)

Exclusion of Other costs

 

 

 

 

 

(6,625

)

 

 

(6,625

)

 

 

 

 

(7,095

)

 

 

(7,095

)

 

 

 

 

 

(6,187

)

 

 

(6,187

)

Cash Cost, Before By-product Credits (1)

 

 

44,602

 

 

 

 

 

 

44,602

 

 

 

45,104

 

 

 

 

 

 

45,104

 

 

 

40,701

 

 

 

 

 

 

40,701

 

Reclamation and other costs

 

 

324

 

 

 

 

 

 

324

 

 

 

312

 

 

 

 

 

 

312

 

 

 

201

 

 

 

 

 

 

201

 

Sustaining capital

 

 

2,242

 

 

 

 

 

 

2,242

 

 

 

1,894

 

 

 

 

 

 

1,894

 

 

 

5,381

 

 

 

 

 

 

5,381

 

AISC, Before By-product Credits (1)

 

 

47,168

 

 

 

 

 

 

47,168

 

 

 

47,310

 

 

 

 

 

 

47,310

 

 

 

46,283

 

 

 

 

 

 

46,283

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silver

 

 

(202

)

 

 

 

 

 

(202

)

 

 

(165

)

 

 

 

 

 

(165

)

 

 

(194

)

 

 

 

 

 

(194

)

Total By-product credits

 

 

 

 

 

 

 

 

(165

)

 

 

 

 

 

(165

)

 

 

(194

)

 

 

 

 

 

(194

)

Cash Cost, After By-product Credits

 

$

44,400

 

 

 

 

$

44,400

 

 

$

44,939

 

 

$

 

 

$

44,939

 

 

$

40,507

 

 

$

 

 

$

40,507

 

AISC, After By-product Credits

 

$

46,966

 

 

$

 

 

$

46,966

 

 

$

47,145

 

 

$

 

 

$

47,145

 

 

$

46,089

 

 

$

 

 

$

46,089

 

Divided by gold ounces produced

 

 

28

 

 

 

 

 

 

28

 

 

 

20

 

 

 

 

 

 

20

 

 

 

21

 

 

 

 

 

 

21

 

Cash Cost, Before By-product Credits, per Gold Ounce

 

$

1,585

 

 

$

 

 

 

1,585

 

 

$

2,203

 

 

$

 

 

$

2,203

 

 

$

1,945

 

 

$

 

 

$

1,945

 

By-product credits per ounce

 

 

(7

)

 

 

 

 

 

(7

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(9

)

 

 

 

 

 

(9

)

Cash Cost, After By-product Credits, per Gold Ounce

 

$

1,578

 

 

 

 

$

1,578

 

 

$

2,195

 

 

$

 

 

$

2,195

 

 

$

1,936

 

 

$

 

 

$

1,936

 

AISC, Before By-product Credits, per Gold Ounce

 

$

1,676

 

 

$

 

 

$

1,676

 

 

$

2,311

 

 

$

 

 

$

2,311

 

 

$

2,212

 

 

$

 

 

$

2,212

 

By-product credits per ounce

 

 

(7

)

 

 

 

 

 

(7

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

(9

)

 

 

 

 

 

(9

)

AISC, After By-product Credits, per Gold Ounce

 

$

1,669

 

 

$

 

 

$

1,669

 

 

$

2,303

 

 

$

 

 

$

2,303

 

 

$

2,203

 

 

$

 

 

$

2,203

 

In thousands (except per ounce amounts)

 

Three Months Ended June 30, 2025

 

Three Months Ended March 31, 2025

 

Three Months Ended December 31, 2024

 

 

Total Silver

 

Total Gold and Other

 

Total

 

Total Silver

 

Total Gold and Other

 

Total

 

Total Silver

 

Total Gold and Other

 

Total

Total cost of sales

 

$

127,088

 

 

$

57,415

 

 

$

184,503

 

 

$

129,558

 

 

$

57,777

 

 

$

187,335

 

 

$

123,400

 

 

$

57,921

 

 

$

181,321

 

Depreciation, depletion and amortization

 

 

(31,313

)

 

 

(5,846

)

 

 

(37,159

)

 

 

(29,816

)

 

 

(8,569

)

 

 

(38,385

)

 

 

(29,079

)

 

 

(10,777

)

 

 

(39,856

)

Treatment costs

 

 

53

 

 

 

44

 

 

 

97

 

 

 

6,106

 

 

 

45

 

 

 

6,151

 

 

 

9,348

 

 

 

41

 

 

 

9,389

 

Change in product inventory

 

 

9,459

 

 

 

(62

)

 

 

9,397

 

 

 

(1,740

)

 

 

3,258

 

 

 

1,518

 

 

 

(1,345

)

 

 

(96

)

 

 

(1,441

)

Reclamation and other costs

 

 

(103

)

 

 

(324

)

 

 

(427

)

 

 

(580

)

 

 

(312

)

 

 

(892

)

 

 

(3,271

)

 

 

(201

)

 

 

(3,472

)

Exclusion of Keno Hill cash costs

 

 

(20,740

)

 

 

 

 

 

(20,740

)

 

 

(13,069

)

 

 

 

 

 

(13,069

)

 

 

(11,769

)

 

 

 

 

 

(11,769

)

Exclusion of Other costs

 

 

 

 

 

(6,625

)

 

 

(6,625

)

 

 

 

 

 

(7,095

)

 

 

(7,095

)

 

 

 

 

 

(6,187

)

 

 

(6,187

)

Cash Cost, Before By-product Credits (1)

 

 

84,444

 

 

 

44,602

 

 

 

129,046

 

 

 

90,459

 

 

 

45,104

 

 

 

135,563

 

 

 

87,284

 

 

 

40,701

 

 

 

127,985

 

Reclamation and other costs

 

 

952

 

 

 

324

 

 

 

1,276

 

 

 

952

 

 

 

312

 

 

 

1,264

 

 

 

968

 

 

 

201

 

 

 

1,169

 

Sustaining capital

 

 

26,607

 

 

 

2,242

 

 

 

28,849

 

 

 

22,463

 

 

 

1,894

 

 

 

24,357

 

 

 

28,152

 

 

 

5,381

 

 

 

33,533

 

General and administrative

 

 

12,540

 

 

 

 

 

 

12,540

 

 

 

11,999

 

 

 

 

 

 

11,999

 

 

 

9,048

 

 

 

 

 

 

9,048

 

AISC, Before By-product Credits (1)

 

 

124,543

 

 

 

47,168

 

 

 

171,711

 

 

 

125,873

 

 

 

47,310

 

 

 

173,183

 

 

 

125,452

 

 

 

46,283

 

 

 

171,735

 

By-product credits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zinc

 

 

(30,632

)

 

 

 

 

 

(30,632

)

 

 

(30,324

)

 

 

 

 

 

(30,324

)

 

 

(32,590

)

 

 

 

 

 

(32,590

)

Gold

 

 

(52,194

)

 

 

 

 

 

(52,194

)

 

 

(34,977

)

 

 

 

 

 

(34,977

)

 

 

(34,363

)

 

 

 

 

 

(34,363

)

Lead

 

 

(21,318

)

 

 

 

 

 

(21,318

)

 

 

(20,134

)

 

 

 

 

 

(20,134

)

 

 

(21,215

)

 

 

 

 

 

(21,215

)

Copper

 

 

(871

)

 

 

 

 

 

(871

)

 

 

(729

)

 

 

 

 

 

(729

)

 

 

 

 

 

 

 

 

 

Silver

 

 

 

 

 

(202

)

 

 

(202

)

 

 

 

 

 

(165

)

 

 

(165

)

 

 

 

 

 

(194

)

 

 

(194

)

Total By-product credits

 

 

(105,015

)

 

 

(202

)

 

 

(105,217

)

 

 

(86,164

)

 

 

(165

)

 

 

(86,329

)

 

 

(88,168

)

 

 

(194

)

 

 

(88,362

)

Cash Cost, After By-product Credits

 

$

(20,571

)

 

$

44,400

 

 

$

23,829

 

 

$

4,295

 

 

$

44,939

 

 

$

49,234

 

 

$

(884

)

 

$

40,507

 

 

$

39,623

 

AISC, After By-product Credits

 

$

19,528

 

 

$

46,966

 

 

$

66,494

 

 

$

39,709

 

 

$

47,145

 

 

$

86,854

 

 

$

37,284

 

 

$

46,089

 

 

$

83,373

 

Divided by ounces produced

 

 

3,764

 

 

 

28

 

 

 

 

 

3,335

 

 

 

20

 

 

 

 

 

3,239

 

 

 

21

 

 

 

Cash Cost, Before By-product Credits, per Ounce

 

$

22.44

 

 

$

1,585

 

 

 

 

$

27.13

 

 

 

2,203

 

 

 

 

$

26.95

 

 

$

1,945

 

 

 

By-product credits per ounce

 

 

(27.90

)

 

 

(7

)

 

 

 

 

(25.84

)

 

 

(8

)

 

 

 

 

(27.22

)

 

 

(9

)

 

 

Cash Cost, After By-product Credits, per Ounce

 

$

(5.46

)

 

$

1,578

 

 

 

 

$

1.29

 

 

$

2,195

 

 

 

 

$

(0.27

)

 

$

1,936

 

 

 

AISC, Before By-product Credits, per Ounce

 

$

33.09

 

 

$

1,676

 

 

 

 

$

37.75

 

 

$

2,311

 

 

 

 

$

38.73

 

 

$

2,212

 

 

 

By-product credits per ounce

 

 

(27.90

)

 

 

(7

)

 

 

 

 

(25.84

)

 

 

(8

)

 

 

 

 

(27.22

)

 

 

(9

)

 

 

AISC, After By-product Credits, per Ounce

 

$

5.19

 

 

$

1,669

 

 

 

 

$

11.91

 

 

$

2,303

 

 

 

 

$

11.51

 

 

$

2,203

 

 

 

(1)

Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs.

(2)

AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital.

(3)

Other includes total cost of sales related to the Company's environmental remediation services business.

(4)

Keno Hill is in the ramp-up phase of production and is excluded from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.

(5)

Lucky Friday operations were suspended in August 2023 following the underground fire in the #2 shaft secondary egress. The portion of cash costs, sustaining costs, by-product credits, and silver production incurred since the suspension are excluded from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.

2026 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures

In thousands (except per ounce amounts)

 

Estimate for Twelve Months Ended December 31, 2026

 

 

Greens Creek

 

Lucky Friday

 

Corporate(3)

 

Total Silver

Total cost of sales

 

$286,300

 

$183,600

 

$—

 

$469,900

Depreciation, depletion and amortization

 

(56,100)

 

(51,600)

 

 

(107,700)

Treatment costs

 

17,800

 

7,900

 

 

25,700

Change in product inventory

 

 

 

 

Other costs

 

(1,500)

 

1,600

 

 

100

Cash Cost, Before By-product Credits (1)

 

246,500

 

141,500

 

 

388,000

Reclamation and other costs

 

3,000

 

1,000

 

 

4,000

Sustaining capital

 

67,400

 

69,400

 

11,000

 

147,800

General and administrative

 

 

 

63,400

 

63,400

AISC, Before By-product Credits (1)

 

316,900

 

211,900

 

74,400

 

603,200

By-product credits:

 

 

 

 

 

 

 

 

Zinc

 

(95,800)

 

(30,500)

 

 

(126,300)

Gold

 

(192,200)

 

 

 

(192,200)

Lead

 

(24,700)

 

(59,200)

 

 

(83,900)

Copper

 

(2,300)

 

 

 

(2,300)

Silver

 

 

 

 

Total By-product credits

 

(315,000)

 

(89,700)

 

 

(404,700)

Cash Cost, After By-product Credits

 

$(68,500)

 

$51,800

 

$—

 

$(16,700)

AISC, After By-product Credits

 

$1,900

 

$122,200

 

$74,400

 

$198,500

Divided by silver ounces produced

 

7,800

 

4,950

 

 

 

12,750

Cash Cost, Before By-product Credits, per Silver Ounce

 

$31.60

 

$28.59

 

 

 

$30.43

By-product credits per silver ounce

 

(40.38)

 

(18.12)

 

 

 

(31.74)

Cash Cost, After By-product Credits, per Silver Ounce

 

$(8.78)

 

$10.47

 

 

 

$(1.31)

AISC, Before By-product Credits, per Silver Ounce

 

$40.63

 

$42.81

 

 

 

$47.31

By-product credits per silver ounce

 

(40.38)

 

(18.12)

 

 

 

(31.74)

AISC, After By-product Credits, per Silver Ounce

 

$0.25

 

$24.69

 

 

 

$15.57

In thousands (except per ounce amounts)

 

Estimate for Three Months Ended March 31, 2026

 

 

Casa Berardi

 

Total Gold

Total cost of sales

 

$49,000

 

$49,000

Depreciation, depletion and amortization

 

(8,400)

 

(8,400)

Treatment costs

 

 

Change in product inventory

 

 

Other costs

 

(400)

 

(400)

Cash Cost, Before By-product Credits (1)

 

40,200

 

40,200

Reclamation and other costs

 

300

 

300

Sustaining capital

 

6,800

 

6,800

AISC, Before By-product Credits (1)

 

47,300

 

47,300

By-product credits:

 

 

 

 

Silver

 

(300)

 

(300)

Total By-product credits

 

(300)

 

(300)

Cash Cost, After By-product Credits

 

$39,900

 

$39,900

AISC, After By-product Credits

 

$47,000

 

$47,000

Divided by gold ounces produced

 

15.5

 

15.5

Cash Cost, Before By-product Credits, per Gold Ounce

 

$2,594

 

$2,594

By-product credits per gold ounce

 

(19)

 

(19)

Cash Cost, After By-product Credits, per Gold Ounce

 

$2,575

 

$2,575

AISC, Before By-product Credits, per Gold Ounce

 

$3,052

 

$3,052

By-product credits per gold ounce

 

(19)

 

(19)

AISC, After By-product Credits, per Gold Ounce

 

$3,033

 

$3,033

(1)

Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs.

(2)

AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, and sustaining capital.

Reconciliation of Net Income (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)

This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of assets, foreign exchange gains and losses, write down of property, plant and equipment, fair value adjustments, net, interest and other income, provisions for closed operations and environmental matters, stock-based compensation, provisional price gains, monetization of zinc and lead hedges and inventory adjustments. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net income and debt to adjusted EBITDA and net debt:

Dollars are in thousands

 

4Q-2025

 

3Q-2025

 

2Q-2025

 

1Q-2025

 

4Q-2024

 

FY 2025

 

FY 2024

Net income

 

 

134,409

 

 

$

100,726

 

 

$

57,705

 

 

$

28,872

 

 

$

11,924

 

 

 

321,712

 

 

$

35,802

 

Interest expense

 

 

5,526

 

 

 

13,405

 

 

 

11,099

 

 

 

11,551

 

 

 

13,784

 

 

 

41,581

 

 

 

49,834

 

Income and mining tax provision (benefit)

 

 

53,884

 

 

 

54,877

 

 

 

32,561

 

 

 

16,145

 

 

 

8,069

 

 

 

157,467

 

 

 

30,414

 

Depreciation, depletion and amortization

 

 

39,107

 

 

 

49,377

 

 

 

37,914

 

 

 

39,172

 

 

 

41,206

 

 

 

165,570

 

 

 

190,471

 

Ramp-up and suspension costs

 

 

2,060

 

 

 

2,003

 

 

 

2,421

 

 

 

2,135

 

 

 

7,492

 

 

 

8,619

 

 

 

33,985

 

(Gain) loss on disposition of properties, plants, equipment, and mineral interests

 

 

6

 

 

 

2,706

 

 

 

(2,077

)

 

 

211

 

 

 

(86

)

 

 

846

 

 

 

(1,244

)

Foreign exchange loss (gain)

 

 

2,196

 

 

 

(305

)

 

 

3,517

 

 

 

356

 

 

 

(4,143

)

 

 

5,764

 

 

 

(7,552

)

Write down of property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110

 

 

 

 

 

 

14,574

 

Fair value adjustments, net

 

 

18,412

 

 

 

(17,625

)

 

 

(9,615

)

 

 

(3,627

)

 

 

9,008

 

 

 

(12,455

)

 

 

2,204

 

Provisional price (gains) losses

 

 

(28,993

)

 

 

(10,903

)

 

 

(4,150

)

 

 

(6,916

)

 

 

(3,330

)

 

 

(50,962

)

 

 

(22,880

)

Provision for closed operations and environmental matters

 

 

4,965

 

 

 

1,268

 

 

 

844

 

 

 

790

 

 

 

3,162

 

 

 

7,867

 

 

 

6,843

 

Stock-based compensation

 

 

3,356

 

 

 

2,639

 

 

 

2,987

 

 

 

1,936

 

 

 

2,258

 

 

 

10,918

 

 

 

8,659

 

Inventory adjustments

 

 

10,591

 

 

 

51

 

 

 

812

 

 

 

1,558

 

 

 

1,633

 

 

 

13,012

 

 

 

11,707

 

Monetization of zinc and lead hedges

 

 

(72

)

 

 

(91

)

 

 

(44

)

 

 

(454

)

 

 

(4,025

)

 

 

(661

)

 

 

(10,483

)

Other

 

 

5,611

 

 

 

(2,433

)

 

 

(1,511

)

 

 

(941

)

 

 

(504

)

 

 

726

 

 

 

(4,425

)

Adjusted EBITDA

 

$

251,058

 

 

$

195,695

 

 

$

132,463

 

 

$

90,788

 

 

$

86,558

 

 

$

670,004

 

 

$

337,909

 

Total debt

 

 

 

 

 

 

 

 

 

 

 

 

275,800

 

 

$

550,713

 

Less: Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

241,558

 

 

 

26,868

 

Net debt

 

 

 

 

 

 

 

 

 

 

 

$

34,242

 

 

$

523,845

 

Net debt/LTM adjusted EBITDA (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

1.6

 

Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)

This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to properties, plants, equipment and mine development. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:

Dollars are in thousands

 

Three Months Ended
December 31,

 

Twelve Months Ended December 31,

 

 

2025

 

2024

 

2025

 

2024

Cash provided by operating activities

 

$

217,055

 

 

$

67,470

 

 

$

562,638

 

 

$

218,277

 

Less: Capital investment

 

 

(82,346

)

 

 

(60,784

)

 

 

(252,389

)

 

 

(214,492

)

Free cash flow

 

$

134,709

 

 

$

6,686

 

 

$

310,249

 

 

$

3,785

 

Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants, equipment and mine development. Cash provided by operating activities for our silver operations, the Greens Creek and Lucky Friday operating segments, excludes exploration and pre-development investment, as it is a discretionary expenditure and not a component of the mines’ operating performance.

Dollars are in thousands

 

Total Silver Operations

 

Years Ended
December 31,

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2023

 

 

 

2022

 

Cash provided by operating activities

 

$

1,156,320

 

 

$

435,142

 

 

$

317,861

 

 

$

214,883

 

 

$

188,434

 

Exploration

 

$

30,222

 

 

$

8,471

 

 

$

8,016

 

 

$

7,815

 

 

$

5,920

 

Less: Capital investment

 

$

(421,706

)

 

$

(127,550

)

 

$

(97,387

)

 

$

(108,879

)

 

$

(87,890

)

Free cash flow

 

$

764,836

 

 

$

316,063

 

 

$

228,490

 

 

$

113,819

 

 

$

106,464

 

 

Contacts

For further information, please contact:

Mike Parkin
Vice President - Strategy and Investor Relations

Cheryl Turner
Investor Relations Coordinator

Investor Relations
Email: hmc-info@hecla.com
Website: http://www.hecla.com

Recent Quotes

View More
Symbol Price Change (%)
AMZN  201.15
+2.36 (1.19%)
AAPL  263.88
+8.10 (3.17%)
AMD  203.08
-4.24 (-2.05%)
BAC  52.74
+0.19 (0.36%)
GOOG  302.82
-3.20 (-1.05%)
META  639.29
-0.48 (-0.08%)
MSFT  396.86
-4.46 (-1.11%)
NVDA  184.97
+2.16 (1.18%)
ORCL  153.97
-6.17 (-3.85%)
TSLA  410.63
-6.81 (-1.63%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.