Quarterly Activities/Appendix 5B Cash Flow Report
Released
Released
Announcement PDF
29 April 2024
QUARTERLY ACTIVITIES REPORT FOR THE PERIOD ENDED
31 MARCH 2024
Key Points
▪
Compelling financial outcomes returned from the 100% owned Gum Creek Gold Project
(“Project”) free milling open pit Scoping Study (“Study”)1.
▪
Initial open pit mine production target of 24.46Mt @ 1.13g/t Au for 888,000 ounces
comprised of 76% indicated and 24% inferred gold resource ounces. “There is a low level of
geological confidence associated with Inferred Mineral Resources and there is no certainty that
further exploration work will result in the determination of Indicated Mineral Resources or that
the production target itself will be realised.”
▪
Projected average recovered gold production of approximately 84,000 ounces per year
from selected near surface open pittable gold deposits processed through a new 2.4 million
tonne per annum gravity / CIL plant over a 10-year Life of Mine (LOM).
▪
Robust financial metrics using a conservative A$2,900/oz base case gold price assumption
and current industry costings:
▪
▪
▪
Pre-tax cashflow of A$574M, pre-tax Net Present Value at an 8% discount rate
(NPV8) of approximately A$318M, and pre-tax IRR of 31.5%.
Payback period from commencement of mining of 3.0 years.
Significant potential upside to the Study base case gold price with the A$3,300/oz gold
price scenario returning:
▪
▪
Pre-tax cashflow of A$904M, pre-tax NPV8 of approximately A$548M, and pretax IRR of 45.8%.
Payback period from commencement of mining of 2.1 years.
▪
Pre-production capital cost of A$238.5M, LOM C1 cash operating cost of A$1,730/oz
produced, and LOM all-in sustaining cost of A$1,931/oz produced.
▪
The Study retains significant upside including excellent potential to extend the proposed mine
life through underground mining options at all deposits (including Swan/Swift, Kingfisher,
Omega, and Wilsons) and other processing methods yet to be evaluated.
▪
Additional resource drilling at the 12 resource areas not included in the study could potentially
elevate them to an economically viable status for inclusion into the mining schedule and further
enhance the positive economic outlook of the highly prospective Gum Creek Project.
________________________________________________________________________________
1
Refer to Horizon Gold Ltd ASX Announcement dated 20 March 2024 titled “Compelling Gum Creek Scoping Study”. CP L.Ryan
1
Horizon Gold Limited ACN: 614 175 923
Suite 8, Level 3, 47 Havelock Street, West Perth WA 6005 | PO Box 39, West Perth WA 6872
Telephone: +61 8 6331 6092 | Email: info@horizongold.com.au | Website: www.horizongold.com.au
Horizon Gold Limited (ASX: HRN) (Horizon or the Company) is focussed on progressing its
exploration and development activities at the 100%-owned Gum Creek Gold Project (Gum Creek or
the Project) located in the Mid-West Region of Western Australia (Figure 1). Gum Creek has
historically produced more than 1 million ounces of gold and currently hosts a gold resource of 2.14
million ounces 2 . The Project covers 519km2 of granted tenure over the highly prospective and
underexplored Gum Creek greenstone belt, which contains 37 open pit and three underground gold
mines.
Due to ongoing exploration success and the definition of a 44.45Mt @ 1.50g/t Au for 2.14Moz mineral
resource estimate (MRE) including a 1.30 million ounce (33Mt @ 1.22g/t Au) free milling gold
resource at Gum Creek, Horizon completed a scoping study on free milling, near surface open pittable
resources to assess the potential to recommence production through a new processing plant located
at the previously permitted Gidgee mill site.
Figure 1: Gum Creek Gold Project and surrounding gold resources and gold
processing operations
2
Refer to Horizon Gold Ltd ASX Announcement dated 15 May 2023 titled “19% Increase in Resources at Gum Creek Project”.
2
Gum Creek Scoping Study3
The Study evaluated free milling Whittle optimised in-pit gold resources from only 14 of the current 26
Gum Creek Gold Project resource areas using a base case gold price of A$2900/oz. All gold resources
used in the Study, including Eagle, Hawk, Heron South, Howards, Hyperno-Reliance, Kingfisher,
Manikato, Shiraz, Snook, Specimen Well, Swan/Swift, Think Big, Toedter, and Wedge, are located on
granted mining leases.
Ore is to be processed through a new 2.4Mt per annum gravity / CIL processing plant located at the
previously permitted Gidgee gold processing site using established infrastructure including air strip,
haul roads, tailings dam, waste dumps, in-pit water resources, camp (for construction and overflow
purposes) and existing ROM pads where possible and upgraded where required.
The Study envisaged an average recovered gold production of approximately 84,000oz per year over
a 10-year LOM using an initial open pit mine production target of 24.46Mt @ 1.13g/t Au for 888,000
ounces comprised of 76% indicated and 24% inferred gold resource ounces 4 (compliant with the
JORC 2012 guidelines) (Table 1).
Table 1: Scoping Study Open Pit Mine Production Target by Deposit
Deposit
Swan/Swift OC*
Howards*
Eagle
Heron South
Toedter
Hawk
Kingfisher OC
Hyperno-Reliance
Manikato
Shiraz*
Snook
Specimen Well
Think Big
Wedge
Total
Tonnes
10,396,000
8,160,000
1,145,000
907,000
566,000
765,000
256,000
328,000
335,000
491,000
158,000
252,000
431,000
274,000
24,463,000
Production Target
Au (g/t)
1.29
0.85
1.08
1.17
1.48
1.09
2.11
1.25
1.20
0.81
1.83
1.52
1.06
1.65
1.13
Ounces
431,000
222,000
40,000
34,000
27,000
27,000
17,000
13,000
13,000
13,000
9,000
12,000
15,000
15,000
888,000
* MIK models constructed as diluted mining models, hence no further mining dilution or mining recovery factors have been applied.
Notes: Figures have been rounded. The Whittle optimisation work in this Study used the mineral resource estimates referred to in previous
Horizon Gold Limited ASX announcements titled “Gum Creek Gold Project Resource Update” dated 12 February 2021, “32% Increase in
Resources at Gum Creek Gold Project” dated 25 July 2022 and “19% Increase in Gold Resources at Gum Creek Gold Project” dated 15
May 2023, all of which are available to view at https://horizongold.com.au/announcements/.
The estimated pre-production capital cost of A$238.5M includes existing plant demolition and
removal, a new 2.4Mt per annum gravity / CIL processing plant, a new 200-person camp, pit dewatering
costs, and a 20% contingency. The Company is currently investigating ways to lower pre-production
capital costs focusing on dewatering and contingency cost reductions. Pre-production mining costs
(open pit pre-strip) of A$36.4M are included in the mine operating costs over the first 5 months of
operations.
Sustaining capital includes all capital expenditure post-production commencement. Sustaining capital
for the processing plant includes allocation of capital replacements and throughput optimisation as well
as the construction of a second tailings storage facility (Table 2).
Refer to Horizon Gold Ltd ASX Announcement dated 20 March 2024 titled “Compelling Gum Creek Scoping Study”. CP L.Ryan
“There is a low level of geological confidence associated with Inferred Mineral Resources and there is no certainty that further exploration
work will result in the determination of Indicated Mineral Resources or that the production target itself will be realised.”
3
4
3
Table 2: Summary of Capital Expenditure
Pre-Production Capital
(A$M)
Demolition of existing Processing Plant
1.0
Processing Facilities (incl. offices)*
193.1
Camp and Site Facilities
25.4
Property Plant & Equipment (incl. vehicles and administration offices)
3.0
Tailings Storage Facility (TSF)*
3.5
Open Pit Dewatering (pumps, pipes, and operating costs incl. diesel)
10.5
Pre-production Mining Contractor Costs**
2.0
Total Pre-production Capital
238.5
Sustaining Capital (LOM)
(A$M)
Tailings Storage Facility (TSF)
30.1
Dewatering & Water Management (pumps, pipes, vehicles & equipment)
62.8
Property Plant & Equipment (vehicle & building maintenance)
2.0
Total Sustaining Capital
94.9
Total Capital Costs
333.4
* Costs are expected to be accurate within the study allowance of ±35%, the estimates include a contingency allowance of 20%.
** Pre-production mining costs of $36.4M in addition to mining contractor costs are included in mine operating costs over the first 5 months.
LOM C1 cash operating costs of A$1,730/oz (produced), include Mining costs (A$34.30/t milled,
A$993.6/oz produced), Processing costs (A$23.61/t milled, A$684.1/oz produced) and General and
Administration (G&A) costs (A$1.82/t milled, A$52.7/oz produced). LOM All-in Sustaining Costs
(AISC) of A$1,931/oz (produced), include Sustaining Capital costs (A$3.88/t milled, A$112.4/oz
produced) and Royalties (Govt & 3rd party) (A$3.05/t milled, A$88.4/oz produced) (Table 3). It is
estimated that approximately A$13.4M in royalties will be paid to third party companies, and
approximately A$61.2M in royalties will be paid to the State Government over the LOM.
Table 3: Estimated Operating Costs
Operating Cost Description
LOM Operating Cost (A$M)
A$/t milled
$/oz Au Produced
Mining (incl. grade control, haulage, dewatering)
838.9
34.30
$993.6
Processing
577.6
23.61
684.1
Site G&A
44.5
1.82
52.7
C1 Cash Operating Cost*
1,461.0
59.72
1,730.40
Royalties
74.6
3.05
88.4
Sustaining Capital
94.9
3.88
112.4
All-in Sustaining Cost (AISC)**
1,630.5
66.66
1,931.20
* C1 cash cost includes mining, processing, and administration costs.
** AISC per ounce payable includes C1 cash cost, royalties and sustaining capital. It does not include corporate, exploration or nonsustaining costs.
A range of scenarios considering different production profiles and cut-off grades were evaluated in the
Study. The 2.4 Mtpa throughput sustains full production for ten years, is the preferred production rate,
and provides the opportunity to add additional satellite deposits beyond the current mining schedule.
The Study demonstrated that the recommencement of open pit mining at a base case gold price of
A$2,900/oz provides a substantial economic return, yielding a pre-tax cashflow of A$574M, pre-tax
NPV8 of approximately A$318M, and a pre-tax IRR of 31.5%. The payback period from
commencement of mining in this scenario would be 3.0 years. The annual undiscounted cashflow and
cumulative undiscounted cashflow (from funding drawdown) outcomes are presented in Figure 2
below.
4
Cashflow
$700
$600
$500
$400
$300
$200
$100
$$(100)
0
1
2
3
4
5
6
7
8
9
10
11
$(200)
$(300)
Cashflow
Cumulative Cashflow
Figure 2: Cashflow and Cumulative Cashflow (A$M) by Year
The Study base case gold price retains a significant potential upside to predicted financial outcomes
with the A$3,300/oz gold price scenario returning a pre-tax cashflow of A$904M, pre-tax NPV8 of
approximately A$548M, pre-tax IRR of 45.8% and a payback period from commencement of
mining of 2.1 years (Table 4).
Table 4: Scoping Study – Gold Price Scenarios
Description
Gold Price (A$/oz)
$2,500
$2,700
$2,900*
$3,100
$3,300
Pre-tax Cashflow (A$M)
$244.96
$409.59
$574.23
$738.87
$903.50
NPV8 (A$M)
$88.09
$202.94
$317.79
$432.65
$547.50
IRR (%)
15.3%
23.8%
31.5%
38.8%
45.8%
Payback Period (years)
4.6
3.7
3.0
2.5
2.1
* Base case gold price
A sensitivity analysis of the Study’s key economic parameters demonstrated that the Project
economics are most sensitive to a change in gold price, followed by a change in operating costs,
discount rate and capital expenditure. The results of the sensitivity analysis are presented in Figure 3
in terms of NPV sensitivity.
5
Figure 3: Study NPV Sensitivity Analysis
The Company’s strategy is to mine larger, lower risk open pit deposits adjacent to the proposed
processing area (Swan/Swift) that return substantial profit margins in the first 5 years of mining,
incorporating the other “Central” satellite pits during the 3 rd year of mining (Eagle, Wedge, Hawk and
Kingfisher). Due to higher strip ratios, from year 6 the “Northern” satellite pits (Shiraz, Snook, Specimen
Well and Toedter) and “Southern” satellite pits (Hyperno Reliance, Heron South, Manikato and Think
Big) will be mined while the 2 haul truck fleets are on site (Figure 4). Howards will be mined from year
7 to 10 using a single fleet.
Quarterly Production (tonnes) by Mining Location
5,000,000
4,500,000
4,000,000
3,500,000
3,000,000
2,500,000
2,000,000
1,500,000
1,000,000
500,000
-
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44
SwanSwift1
SwanSwift2
SwanSwift3
SwanSwift4
Howards1
Howards2
Howards3
Eagle
Wedge
Hawk
Kingfisher
Shiraz
Snook
Specimen Well
Toedter
Hyperno Reliance
Heron South
Manikato
Think Big
Figure 4: Quarterly Production Schedule by Deposit
6
Scheduled ore mined (million tonnes per annum) by resource category and average gold grade (g/t) is
presented in Figure 5 below.
Mined Ore (Mt)
3.0
2.5
2.0
1.46
2.22
1.15
1.5
2.03
1.97
2.07
2.26
2.04
1.75
1.0
1.34
1.15
0.5
1.02
1.18
0.75
0.39
0.0
-
1
0.10
0.17
2
3
0.47
0.21
4
5
INFERRED
6
7
INDICATED
8
9
0.34
10
0.27
11
0.14
12
Avg Grade
Figure 5: Annual Ore Mined (Mtpa) by Resource Category and Average Gold Grade (g/t)
The Company considers there is a reasonable basis to believe that the funding required for the
development of the Project will be available when required. Typical project development financing
would involve a combination of debt and equity. It is possible however, that such funding may only be
available on terms that may be dilutive to or otherwise affect the value of the Company’s existing
shares.
The Scoping Study provides justification that the development of the Gum Creek Gold Project is a
commercially viable stand‐alone mining operation and accordingly the Board of Horizon Gold Limited
are considering the commencement of a Feasibility Study.
Further economic assessment work will be undertaken with a focus on reducing pre-production capital
expenditure including processing facility costs and reducing sustaining capital expenditure including
water management costs. Further evaluation of grade cutoff options and processing throughput rates
will also be completed.
The Study retains significant upside including excellent potential to extend the proposed mine life
through underground mining and other processing methods. Underground mining options at all
deposits including Swan/Swift, Kingfisher, Omega and Wilsons are yet to be evaluated, and additional
drilling at the 12 resource areas not included in the study could potentially increase the resource size
and gold grade of these deposits and elevate them to an economically viable status for inclusion into
the mining schedule.
7
Corporate
Additional ASX Listing Rule Disclosures
As required by ASX Listing Rule 5.3, the Company advises it spent $541,000 on exploration and
evaluation activities during the quarter. The expenditure is predominantly related to costs associated
with the Gum Creek scoping study, engineering and geotechnical consulting services, the structural
analysis of the Swan-Swift area, and ongoing tenement rents and rates. There was no mining
development or production activities conducted during the quarter.
The total amount paid to directors of the entity and their related parties and associates (Section 6 of
Appendix 5B) was $102,000, encompassing the Executive Director’s salary, Non-Executive Directors’
fees and associated superannuation, and $4,000 relating to geological drafting and administration
services.
As at 31 March 2024, Horizon had a cash at hand balance of $840,000.
Mining Tenements
The status of the Company’s mining tenements as at 31 March 2024 are detailed in Appendix 1.
This ASX announcement was authorised for release by the Horizon Board.
For further information contact:
Leigh Ryan
Managing Director
+61 8 6331 6092
8
Horizon Gold Limited Mineral Resources
Table A: Gum Creek Gold Resources as at 15 May 2023
Resource
Date
Cut-off
grade
(g/t Au)
Indicated
Au
Tonnes
Gold (oz)
(g/t)
Inferred
Au
Tonnes
Gold (oz)
(g/t)
Swan/Swift OC
Swan UG
Swift UG
Wilsons UG
Howards
Kingfisher OC
Kingfisher UG
Heron
Heron South
Shiraz
Eagle
Wyooda
Snook
Hawk
Toedter
Specimen Well
Wedge
Camel Bore
Kearrys
Psi
HypernoReliance
Melbourne
Bitter
Deep South
Reliance
Eagles Peak
Orion
Wahoo
Fangio
Jul-22
Jul-22
Jul-22
Jul-13
May-23
May-23
May-23
May-23
May-23
May-23
May-23
Jul-22
Jul-22
May-23
Aug-16
May-23
May-23
Jul-22
May-23
Jul-22
0.4
2.5 / 3.0*
3.0
1.0
0.4
0.6
1.5
0.6
0.8
0.4
0.8
0.8
0.8
0.6
0.5
0.8
0.6
0.8
0.6
0.8
9,980,000
301,000
2,131,000
8,064,000
621,000
359,000
330,000
720,000
2,539,000
395,000
430,000
75,000
378,000
379,000
450,000
100,000
1.09
6.91
5.33
0.82
1.77
3.48
2.11
1.79
0.70
1.94
1.56
2.57
1.28
1.47
1.24
2.08
349,500
66,900
365,000
213,100
35,400
40,200
22,400
41,400
57,300
24,700
21,600
6,200
15,500
17,900
18,000
6,700
2,735,000
226,000
138,000
136,000
2,136,000
269,000
917,000
1,822,000
761,000
1,064,000
764,000
862,000
846,000
471,000
689,000
529,000
487,000
100,000
46,000
226,000
0.96
7.10
5.72
5.95
0.78
1.12
3.24
1.51
1.53
0.63
1.80
1.56
1.76
1.25
1.54
1.50
1.52
1.21
1.35
1.69
84,600
51,600
25,400
26,000
53,800
9,700
95,500
88,200
37,500
21,600
44,100
43,200
47,800
18,900
34,000
25,500
23,800
3,900
2,000
12,300
12,715,000
527,000
138,000
2,267,000
10,200,000
890,000
1,276,000
2,152,000
1,481,000
3,603,000
1,159,000
1,292,000
921,000
849,000
689,000
529,000
487,000
479,000
496,000
326,000
1.06
6.99
5.72
5.36
0.81
1.58
3.31
1.60
1.66
0.68
1.85
1.56
1.82
1.26
1.54
1.50
1.52
1.42
1.25
1.81
434,100
118,500
25,400
391,000
266,900
45,100
135,700
110,600
78,900
78,900
68,800
64,800
54,000
34,400
34,000
25,500
23,800
21,800
20,000
19,000
May-23
0.6
119,000
1.73
6,600
326,000
1.16
12,200
445,000
1.31
18,800
May-23
0.6
214,000
1.56
10,700
148,000
1.28
6,100
362,000
1.44
16,800
May-23
0.6
176,000
1.64
9,300
48,000
1.56
2,400
224,000
1.62
11,700
May-23
Jul-22
Jul-22
May-23
0.6
0.8
0.8
0.6
264,000
69,000
99,000
1.19
1.49
1.32
10,100
3,300
4,200
41,000
182,000
258,000
30,000
0.99
1.40
1.25
1.35
1,300
8,200
10,400
1,300
305,000
251,000
258,000
129,000
1.16
1.43
1.25
1.33
11,400
11,500
10,400
5,500
28,193,000
1.48
1,346,000
16,257,000
1.51
44,450,000
1.50
2,137,300
Total
791,300
Total
Au
(g/t)
Tonnes
Gold (oz)
* Cut-off grades are 2.5g/t Au for Swan Underground (UG) Indicated, and 3.0g/t Au for Swan UG Inferred.
** Wyooda includes the Kingston Town, Think Big and Manikato resources which are within 600m and 200m of each other respectiv ely.
Notes: Figures have been rounded.
Table B: Altair Inferred Base Metal Mineral Resource as at 14 March 2023
Cut-off
Total Tonnes & Grade
Total Metal Content
ZnEq %
Mt
ZnEq %
Zn %
Cu %
Ag g/t
ZnEq (Kt)
Zn (Kt)
Cu (Kt)
Ag (Moz)
2.0
7.0
2.9
1.8
0.5
5.0
200
130
30
1.1
Note: The metal equivalent calculation formula is ZnEq % = Zn (%) + 2.78 x Cu (%) + 0.018 x Ag (g/t) using metal prices of A$4,500/t Zn,
A$12,500/t Cu and A$30/oz Ag. Based on preliminary metallurgical studies, recoveries used were 90% for Zn, 90% for Cu, and 75% for
Ag. Figures have been rounded.
9
Competent Persons Statement:
The information that relates to the Scoping Study and the information that relates to Exploration Results in this announcement is based on
information compiled by Mr Leigh Ryan, who is a member of The Australasian Institute of Geoscientists. Mr Ryan is the Managing Director
of Horizon Gold Limited and holds shares and options in the Company, Mr Ryan has sufficient experience, which is relevant to the style of
mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined
in the 2012 Edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves. Mr Ryan consents
to the inclusion in the report of the matters based on information provided in the form and context in which it appears.
No New Information or Data:
This announcement contains references to Mineral Resource estimates, all of which have been cross referenced to previous market
announcements. The Company confirms that it is not aware of any additional information or data that materially affects the information
included in the relevant market announcements and, in the case of estimates of Mineral Resources, that all material assumptions and
technical parameters underpinning the estimates in the relevant market announcement continue to apply and have not materially changed.
This announcement contains references to forecast financial information extracted from the Company's announcement titled “Compelling
Gum Creek Scoping Study“ dated 20 March 2024. The Company confirms that it is not aware of any new information or data that materially
affects the information included in the original announcement, all material assumptions and technical parameters underpinning the forecast
financial information derived from the Scoping Study and included in the original announcement continue to apply and have not materially
changed.
Forward Looking Statements:
This ASX announcement may contain certain “forward-looking statements” which may not have been based solely on historical facts, but
rather may be based on the Company’s current expectations about future events and results. Where the Company expresses or implies an
expectation or belief as to future events or results, such expectation or belief is expressed in good faith and believed to have a reasonable
basis. However, forward looking statements are subject to risks, uncertainties, assumptions and other factors, which could cause actual
results to differ materially from future results expressed, projected or implied by such forward-looking statements. Such risks include, but are
not limited to metals price volatility, currency fluctuations, as well as political and operational risks and governmental regulation and judicial
outcomes.
10
APPENDIX 1:
(a) Horizon Group Mining Tenements held as at 31 March 2024
Lease
E51/1538*
E51/1844
E51/2027
E51/2028
E53/1725
E53/1955
E57/1104
E57/1105
L51/93
L53/46
L53/47
L53/95
L53/96
L53/116
L53/199
L57/20
L57/44
L57/47
M51/104
M51/105
M51/157
M51/185
M51/186
M51/290
M51/410
M51/458
M53/10
M53/11
M53/105
M53/153
M53/251
M53/500
M53/716
M53/904
M53/988
M57/634
M57/635
E53/2162
E53/2168
E57/1177
P53/1702
E57/1391
E57/1405
Location
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Area of
Interest
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Status
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Granted
Application
Expiry Date
03-Feb-24*
22-Jan-28
09-Sep-26
09-Sep-26
03-Jul-25
18-Jan-28
09-Jun-24
01-May-24
24-Nov-34
28-Feb-25
26-Sep-25
13-Dec-28
13-Dec-28
30-Jul-44
29-Jul-36
20-Jun-44
12-Jun-33
13-Aug-34
11-May-29
09-May-31
09-Mar-30
18-Feb-30
18-Feb-30
09-May-31
10-Mar-34
09-Feb-35
24-Nov-25
24-Nov-25
29-Aug-30
28-Jun-32
02-Sep-34
21-May-42
07-Sep-40
28-Sep-42
12-Mar-24
14-Jul-35
01-Sep-35
07-Feb-27
01-Mar-27
30-Jun-27
30-Sep-27
26-Feb-29
N/A
Holder
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
Horizon's
Interest
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Mineral
Rights
All
All
All
All
All
All
All
All
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
Infrastructure
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
All
11
Lease
E57/1407
E51/2203
E53/2321
E57/1421
L51/136
L53/307
L53/308
L57/71
Location
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Gidgee
Area of
Interest
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Gum Creek
Status
Application
Application
Application
Application
Application
Application
Application
Application
Expiry Date
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Holder
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
GUM CREEK
E= Exploration Licence (WA) M = Mining Lease (WA)
P = Prospecting Licence (WA)
Holder: GUM CREEK = Gum Creek Gold Mines Pty Ltd (100% Subsidiary of Horizon Gold Limited)
Horizon's
Interest
100%
100%
100%
100%
100%
100%
100%
100%
Mineral
Rights
All
All
All
All
Infrastructure
Infrastructure
Infrastructure
Infrastructure
L = Miscellaneous Licence (WA)
* Renewal Application submitted
(b) Changes of Interest in mining tenements during the quarter
Tenement Reference and
Location
E57/1391 Gidgee
L51/136 Gidgee
L53/307 Gidgee
L53/308 Gidgee
L57/71 Gidgee
Nature of Interest
Interest at beginning of Quarter
Interest at end of Quarter
100%
0%
0%
0%
0%
100%
100%
100%
100%
100%
Interest at beginning of Quarter
Interest at end of Quarter
Application Granted
Application
Application
Application
Application
(c) Farm-in or farm-out changes during the Quarter
Tenement Reference and
Location
Nature of Interest
Nil
12
Rule 5.5
Appendix 5B
Mining exploration entity or oil and gas exploration entity
quarterly cash flow report
Name of entity
HORIZON GOLD LIMITED
ABN
Quarter ended (“current quarter”)
27 614 175 923
31 MARCH 2024
Consolidated statement of cash flows
Current quarter
$A’000
1.
Cash flows from operating activities
1.1
Receipts from customers
1.2
Payments for
Year to date
(9 months)
$A’000
14
25
(a) exploration & evaluation (if expensed)
-
-
(b) development
-
-
(c) production
-
-
(d) staff costs (incl for Care & Maint.)
(29)
(94)
(e) direct site Care & Maint. costs
(3)
(32)
(f)
(88)
(380)
-
-
administration and corporate costs
1.3
Dividends received (see note 3)
1.4
Interest received
13
26
1.5
Interest and other costs of finance paid
(10)
(11)
1.6
Income taxes paid
-
-
1.7
Government grants and tax incentives
-
-
1.8
Other (FY 2023 WA State MRF payment)
-
(146)
1.9
Net cash from / (used in) operating
activities
(103)
(612)
2.
Cash flows from investing activities
2.1
Payments to acquire or for:
(a) entities
-
-
(b) tenements
-
-
(c) property, plant and equipment
-
-
(541)
(1,364)
(e) investments
-
(3,169)
(f)
-
-
(d) exploration & evaluation (if capitalised)
other non-current assets
ASX Listing Rules Appendix 5B (17/07/20)
+ See chapter 19 of the ASX Listing Rules for defined terms.
Page 1
Appendix 5B
Mining exploration entity or oil and gas exploration entity quarterly cash flow report
Consolidated statement of cash flows
2.2
Current quarter
$A’000
Year to date
(9 months)
$A’000
Proceeds from the disposal of:
(a) entities
-
-
(b) tenements
-
-
(c) property, plant and equipment
-
-
(d) investments
-
-
(e) other non-current assets
-
-
2.3
Cash flows from loans to/from other entities
-
-
2.4
Dividends received (see note 3)
-
-
2.5
Other – security deposits paid
Other – security deposits received
-
-
2.6
Net cash from / (used in) investing
activities
(541)
(4,533)
3.
Cash flows from financing activities
3.1
Proceeds from issues of equity securities
(excluding convertible debt securities)
-
1,838
3.2
Proceeds from issue of convertible debt
securities
-
-
3.3
Proceeds from exercise of options
-
-
3.4
Transaction costs related to issues of equity
securities or convertible debt securities
(17)
(29)
3.5
Proceeds from borrowings
-
3,969
3.6
Repayment of borrowings
-
-
3.7
Transaction costs related to loans and
borrowings
-
-
3.8
Dividends paid
-
-
3.9
Other – Lease payments
(11)
(31)
3.10
Net cash from / (used in) financing
activities
(28)
5,747
4.
Net increase / (decrease) in cash and
cash equivalents for the period
4.1
Cash and cash equivalents at beginning of
period
1,512
238
4.2
Net cash from / (used in) operating
activities (item 1.9 above)
(103)
(612)
4.3
Net cash from / (used in) investing activities
(item 2.6 above)
(541)
(4,533)
4.4
Net cash from / (used in) financing activities
(item 3.10 above)
(28)
5,747
ASX Listing Rules Appendix 5B (17/07/20)
+ See chapter 19 of the ASX Listing Rules for defined terms.
Page 2
Appendix 5B
Mining exploration entity or oil and gas exploration entity quarterly cash flow report
Consolidated statement of cash flows
Current quarter
$A’000
Year to date
(9 months)
$A’000
4.5
Effect of movement in exchange rates on
cash held
-
-
4.6
Cash and cash equivalents at end of
period
840
840
5.
Reconciliation of cash and c
Share your feedback
Discover