Ordinary shares held | |||
Country of | December 31, | December 31, | |
incorporation | 2025 | 2024 | |
Aurelian Resources Inc. | Canada | 100% | 100% |
Aurelian Resources Corporation Ltd. | Canada | 100% | 100% |
Aurelian Exploration Inc. | Canada | 100% | 100% |
Condor Finance Corp. | Canada | 100% | 100% |
Aurelian Ecuador S.A. | Ecuador | 100% | 100% |
AurelianEcuador Holding S.A. | Ecuador | 100% | 100% |
Ecoaurelian Agricola S.A. | Ecuador | 100% | 100% |
Aurelianmenor S.A. | Ecuador | 100% | 100% |
Surnorte S.A. | Ecuador | 100% | 100% |
SurNorte Ventures Pte. Ltd. | Singapore | 100% | 100% |
SurNorte Holdings I Pte. Ltd. | Singapore | 100% | 100% |
Buildings |
20 years |
Machinery and equipment |
5 to 10 years |
Vehicles |
5 years |
Furniture and office equipment |
3 to 10 years |
Mine and plant facilities |
based on total recoverable reserves on a unit of production basis |
December 31, |
December 31, |
|
2025 |
2024 |
|
Trade receivables (a) |
$ 199,227 |
$ 155,948 |
VAT recoverable (b) |
42,534 |
58,028 |
Prepaid expenses and others |
18,340 |
19,579 |
$ 260,101 |
$ 233,555 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Ore stockpile |
$ 4,529 |
$ 8,254 |
Gold in circuit |
9,724 |
8,546 |
Doré and concentrate |
20,416 |
18,687 |
Materials and supplies |
58,213 |
52,723 |
$ 92,882 |
$ 88,210 |
| Furniture | ||||||
Cost | Construction | Mine and | Machinery and | Vehicles | and office | Total |
| in-progress | plant facilities | equipment | equipment | |||
Balance, January 1, | ||||||
| 2024 | $ 7,009 | $ 986,741 | $ 49,591 | $ 24,440 | $ 2,543 | $ 1,070,324 |
Additions | 38,363 | 47,629 | 1,086 | 423 | 2,730 | 90,231 |
Disposals and other | - | - | (1,465) | (1,561) | - | (3,026) |
Reclassifications | (6,128) | 6,128 | - | - | - | - |
Cumulative translation | ||||||
| adjustment | - | (1,057) | - | - | (12) | (1,069) |
Balance, December 31, | ||||||
| 2024 | 39,244 | 1,039,441 | 49,212 | 23,302 | 5,261 | 1,156,460 |
Additions | 49,238 | 23,338 | 4,261 | 2,706 | 1,614 | 81,157 |
Disposals and other | - | (290) | (271) | (2,165) | - | (2,726) |
Reclassifications | (49,376) | 49,376 | - | - | - | - |
Balance, December 31, | ||||||
| 2025 | $ 39,106 | $ 1,111,865 | $ 53,202 | $ 23,843 | $ 6,875 | $ 1,234,891 |
| Furniture | ||||||
| Accumulated depletion | Construction | Mine and | Machinery and | Vehicles | and office | Total |
| and depreciation | in-progress | plant facilities | equipment | equipment | ||
Balance, January 1, | ||||||
| 2024 | $ - | $ 306,896 | $ 24,669 | $ 19,583 | $ 280 | $ 351,428 |
Depletion and | ||||||
| depreciation | - | 102,883 | 6,530 | 1,884 | 831 | 112,128 |
Disposals and other | - | (866) | (1,561) | - | (2,427) | |
Cumulative translation | ||||||
| adjustment | - | (371) | - | - | (1) | (372) |
Balance, December 31, | ||||||
| 2024 | - | 409,408 | 30,333 | 19,906 | 1,110 | 460,757 |
Depletion and | ||||||
| depreciation | - | 101,835 | 6,588 | 1,678 | 1,775 | 111,876 |
Disposals and other | - | (22) | (177) | (2,165) | - | (2,364) |
Balance, December 31, | ||||||
| 2025 | $ - | $ 511,221 | $ 36,744 | $ 19,419 | $ 2,885 | $ 570,269 |
Net book value | ||||||
As at December 31, | ||||||
| 2024 | $ 39,244 | $ 630,033 | $ 18,879 | $ 3,396 | $ 4,151 | $ 695,703 |
As a December 31, 2025 | $ 39,106 | $ 600,644 | $ 16,458 | $ 4,424 | $ 3,990 | $ 664,622 |
Cost |
Fruta del Norte |
Balance, January 1, 2024 |
$ 160,028 |
Adjustments to restoration asset |
(1,677) |
Depletion |
(25,319) |
Balance, December 31, 2024 |
133,032 |
Adjustments to restoration asset |
- |
Depletion |
(22,888) |
Balance, December 31, 2025 |
$ 110,144 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Accounts payable |
$ 15,201 |
$ 18,261 |
Accrued liabilities |
55,907 |
52,051 |
Accrued profit sharing to employees and royalties |
88,559 |
39,635 |
$ 159,667 |
$ 109,947 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Balance, beginning of year |
$ 7,866 |
$ 8,722 |
Change in discount rate, amount, and timing of cash flows |
- |
(1,677) |
Accretion of liability component of obligations |
760 |
821 |
Balance, end of year |
$ 8,626 |
$ 7,866 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Net income |
$ 792,151 |
$ 426,050 |
Basic weighted average number of common shares outstanding |
241,033,793 |
239,312,029 |
Dilutive stock options |
1,476,592 |
1,414,639 |
Dilutive share units |
- |
699,657 |
Diluted weighted average number of common shares outstanding |
242,510,385 |
241,426,325 |
Income per common share: |
||
Basic |
$ 3.29 |
$ 1.78 |
Diluted |
3.27 |
1.76 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Risk-free interest rate |
2.65% |
3.16% |
Expected stock price volatility |
35.26% |
33.29% |
Expected life |
4.0 years |
3.7 years |
Expected dividends (CAD) |
$1.23 |
$0.55 |
Weighted-average fair value per option granted (CAD) |
$9.65 |
$3.77 |
| Year ended | Year ended |
|||
December 31, | December 31, |
|||
2025 | 2024 |
|||
Number of |
Weighted |
Number of |
Weighted |
|
stock options |
average |
stock options |
average |
|
exercise price |
exercise price |
|||
(CAD) |
(CAD) |
|||
Balance, beginning of period |
2,378,949 |
$ 11.87 |
3,594,969 |
$ 10.18 |
Granted |
148,200 |
40.49 |
350,900 |
16.07 |
Forfeited |
- |
- |
(112,167) |
16.02 |
Exercised 1 |
(963,425) |
11.41 |
(1,454,753) |
8.40 |
Balance outstanding, end of period |
1,563,724 |
$ 14.87 |
2,378,949 |
$ 11.87 |
Balance exercisable, end of period |
1,032,230 |
$ 11.14 |
1,523,442 |
$ 10.99 |
| Outstanding options | ||||
Weighted average | ||||
| Range of | Number of | remaining | Weighted average | |
| exercise prices | options | contractual life | exercise price (CAD) | |
| (CAD) | outstanding | (years) | ||
$ | 9.79 to 10.72 | 723,762 | 0.73 | $ 10.05 |
$ | 10.73 to 29.53 | 689,149 | 2.44 | 14.36 |
$ | 29.54 to 98.65 | 150,813 | 4.17 | 40.30 |
1,563,724 | 1.82 | $ 14.87 | ||
Restricted share units | Restricted | Deferred | |
with performance | |||
criteria | share units | share units | |
Balance at January 1, 2024 | 562,852 | 175,201 | 13,467 |
Granted | 240,871 | 132,180 | 30,934 |
Granted – Dividend Equivalent | 16,564 | 6,126 | 1,194 |
Forfeited | (56,876) | (15,823) | - |
Settled | (266,949) | (122,704) | - |
Balance at December 31, 2024 | 496,462 | 174,980 | 45,595 |
Granted | 235,632 | 51,260 | 15,031 |
Granted – Dividend Equivalent | 17,782 | 8,491 | 2,746 |
Forfeited | - | (793) | - |
Settled | (371,097) | (54,328) | - |
Balance at December 31, 2025 | 378,779 | 179,610 | 63,372 |
December 31, |
December 31, December 31, |
|
2025 2025 |
2024 2024 |
|
Doré sales 1 |
$ 597,836 |
$ 423,550 |
Concentrate sales |
1,100,448 |
772,200 |
Gain (loss) on provisionally priced trade receivables |
84,656 |
(2,700) |
$ 1,782,940 |
$ 1,193,050 |
December 31, |
December 31, December 31, |
|
2025 2025 |
2024 2024 |
|
Direct production costs |
$ 250,254 |
$ 244,373 |
Transportation |
27,762 |
21,372 |
Direct sales costs, including employee portion of profit sharing |
39,514 |
19,408 |
Change in inventories |
1,213 |
(1,626) |
$ 318,743 |
$ 283,527 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Catering and camp expenses |
$ 3,720 |
$ 2,891 |
Concessions and land |
1,103 |
699 |
Mining supervision & control fees (1) |
3,231 |
- |
Development |
871 |
1,954 |
Drilling |
24,659 |
17,667 |
Environmental |
1,798 |
1,477 |
Geophysics |
1,775 |
2,006 |
Salaries and benefits |
8,031 |
6,204 |
Sampling and supplies |
11,450 |
7,027 |
Study and evaluation |
1,290 |
- |
Others |
1,595 |
1,243 |
$ 59,523 |
$ 41,168 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Corporate social responsibility |
$ 2,063 |
$ 2,119 |
Investor relations |
456 |
285 |
Office and general |
4,162 |
3,896 |
Professional fees |
2,370 |
2,284 |
Regulatory and transfer agent |
740 |
469 |
Salaries and benefits |
5,163 |
6,739 |
Special government levy (1) |
- |
1,913 |
Stock-based compensation |
48,460 |
15,734 |
Travel |
1,003 |
1,092 |
$ 64,417 |
$ 34,531 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Salaries, bonuses and benefits |
$ 5,240 |
$ 5,226 |
Stock-based compensation |
33,971 |
4,076 |
$ 39,211 |
$ 9,302 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Net income before tax |
$ 1,123,542 |
$ 634,117 |
Canadian federal and provincial income tax rates |
27.00% |
27.00% |
Expected income tax expense based on the above rates |
303,356 |
171,212 |
Increase (decrease) due to: |
||
Differences in foreign tax rates |
(49,339) |
(4,731) |
Non-deductible costs |
19,286 |
7,130 |
Withholding taxes (current and deferred) |
38,930 |
31,681 |
Losses and temporary differences for which an income tax asset has not |
||
been recognized |
14,945 |
3,951 |
Non-taxable portion of capital gains |
- |
(1,176) |
Global minimum top-up tax |
4,213 |
- |
Income tax expense |
$ 331,391 |
$ 208,067 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Inventories |
$ (5,646) |
$ (3,697) |
Mineral properties and property, plant and equipment |
(99,789) |
(137,070) |
Long-term debt |
105,444 |
65,018 |
Trade receivables and other current assets |
18,211 |
10,475 |
Accounts payable and accrued liabilities |
3,017 |
2,430 |
Other |
(10,600) |
(21,500) |
$ 10,637 |
$ (84,344) |
December 31, |
December 31, |
|
2025 |
2024 |
|
Non-capital losses - Canada |
$ 27,760 |
$ 24,205 |
Net-capital losses - Canada |
- |
5,192 |
Mineral properties and property, plant and equipment |
66,860 |
66,866 |
Other |
61,008 |
13,045 |
$ 155,628 |
$ 109,308 |
Year of expiry |
Canada |
2026 |
$ - |
2027 |
- |
2028 |
- |
2029 |
- |
2030 and onwards |
27,760 |
Total |
$ 27,760 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Cash |
$ 410,068 |
$ 224,783 |
Short-term investments |
220,113 |
124,417 |
$ 630,181 |
$ 349,200 |
December 31, |
December 31, |
|
2025 |
2024 |
|
Income taxes paid (1) |
$ 312,637 |
$ 136,913 |
Change in accounts payable and accrued liabilities |
||
related to: |
||
Acquisition of property, plant and equipment |
(4,820) |
7,833 |
Exploration |
Corporate and |
|||
Fruta del Norte |
activities |
other |
Total |
|
As at December 31, 2025 |
||||
Current assets |
$ 640,673 |
$ 585 |
$ 341,906 |
$ 983,164 |
Non-current assets |
803,373 |
90 |
531 |
803,994 |
Total assets |
1,444,046 |
675 |
342,437 |
1,787,158 |
Current liabilities |
354,265 |
4,798 |
29,447 |
388,510 |
Non-current liabilities |
8,626 |
- |
25,893 |
34,519 |
Total liabilities |
362,891 |
4,798 |
55,340 |
423,029 |
For the year ended December 31, 2025 |
||||
Revenues |
1,782,940 |
- |
- |
1,782,940 |
Operating expenses |
(318,743) |
- |
- |
(318,743) |
Royalty expenses |
(102,819) |
- |
- |
(102,819) |
Depletion and depreciation |
(135,041) |
- |
- |
(135,041) |
Income from mining operations |
1,226,337 |
- |
- |
1,226,337 |
As at December 31, 2024 |
||||
Current assets |
$ 446,585 |
$ 166 |
$ 227,708 |
$ 674,459 |
Non-current assets |
852,348 |
78 |
596 |
853,022 |
Total assets |
1,298,933 |
244 |
228,304 |
1,527,481 |
Current liabilities |
204,667 |
1,478 |
9,370 |
215,515 |
Non-current liabilities |
70,710 |
- |
24,957 |
95,667 |
Total liabilities |
275,377 |
1,478 |
34,327 |
311,182 |
For the year ended December 31, 2024 |
||||
Revenues |
1,193,050 |
- |
- |
1,193,050 |
Operating expenses |
(283,527) |
- |
- |
(283,527) |
Royalty expenses |
(69,158) |
- |
- |
(69,158) |
Depletion and depreciation |
(136,979) |
- |
- |
(136,979) |
Income from mining operations |
703,386 |
- |
- |
703,386 |
Capital |
||
| expenditures |
Other |
|
2026 |
$ 25,785 |
$ 476 |
2027 |
- |
476 |
2028 onward |
- |
5,319 |
Total |
$ 25,785 |
$ 6,271 |