Uruguay Mineral Exploration Inc. Announces Results for the Fourth
Quarter of Fiscal Year 2009
Uruguay Mineral Exploration Inc
Uruguay Mineral Exploration Inc. (UME), a South American focused
gold production and exploration company, today reported results for the
fiscal year ended May 31, 2009.
Highlights:
-
Production of 70,147 ounces at a cash cost of $US 705 per ounce
compared to 90,668 ounces at a cash cost of $US 413 per ounce in the
prior financial year.
-
Loss after tax of $US 14.4 million for the year including a $US 2.7
million write down of exploration expenses.
-
Base case mine plan has been updated to include 5.3 million tonnes of
open pit ore processed over four years to deliver a total of 195,000
recovered ounces at an average cash cost per ounce of $US 700. Fiscal
2010 production is expected to be 60,000 recovered ounces.
-
Initial resource for Arenal Deeps of 3,164,000 tonnes at 2.21 g/t for
224,000 ounces at a 1.5 g/t cut was independently estimated by Golder
Associates S.A. (“Golder”) in April 2009.
-
Independent prefeasibility study prepared by Golder defines a reserve
of 1,716,000 tonnes at 1.94 g/t for 107,206 contained ounces of gold.
At a gold price of $US 740, and using a 10% discount rate, Arenal
Deeps generates an internal rate of return of 41% and has a NPV of $US
7.7 million. Capital expenditures have been estimated at $US 5.8
million.
-
The Arenal Deeps study does not consider higher grade drill results,
from holes completed since the infill and extension drilling commenced
in May 2009, which are likely to considerably improve project
economics.
-
Cash on hand of $US 9.5 million with a net working capital balance of
$US 22.8 million and no debt.
David Fowler, Chief Executive Officer commented: “Fiscal 2009 has
been a challenging year, where we have had to work hard to adjust our
mine plan as a result of a shortfall in high grade ore from the Arenal
pit. Despite these efforts which accounted for over 50% of the deficit,
we fell well short of our original production target of 80,000 ounces
delivering 70,147 ounces during the year. Although this shortfall in
production resulted in a $US11.6 million loss before exploration write
downs, we closed the year with a cash position of $US9.5 million - at
the higher end of our $US8 to $US10 million target range, with no debt
and in excess of $US22 million in net working capital. We look forward
to achieving or exceeding our 2010 production target of 60,000 ounces.”
“The Arenal Deeps prefeasibility study concludes that UME will be
able to generate high returns from underground mining at Arenal at a
long tern average gold price of $US 740 per ounce. The prefeasibility
study does not consider higher grade drill results from holes completed
since the infill and extension drilling commenced in May 2009, which are
likely to considerably improve project economics. With underground ore
expected to make a contribution to production within two years, we
expect to extend mine life and maintain production levels at 60,000
ounces per annum. These results also reinforce the potential for
additional underground resource discoveries within the San Gregorio
district”, closed Mr. Fowler.
REVIEW FOR THE FISCAL YEAR ENDED MAY 31, 2009
|
Summary of Results1
|
|
Three Months Ended May 31,
|
|
Fiscal Year Ended May 31,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
Gold produced
|
|
Ounces
|
|
19,353
|
|
22,911
|
|
70,147
|
|
90,668
|
|
Average cash cost
|
|
US$/oz
|
|
702
|
|
540
|
|
705
|
|
413
|
|
Average price received
|
|
US$/oz
|
|
841
|
|
926
|
|
841
|
|
814
|
|
Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$US ‘000s
|
|
16,871
|
|
22,408
|
|
63,376
|
|
79,061
|
|
Net income (loss) for the period
|
|
$US ‘000s
|
|
(2,496)
|
|
(3,737)
|
|
(14,355)
|
|
7,798
|
|
Net income (loss) before exploration write down
|
|
$US ‘000s
|
|
(577)
|
|
3,581
|
|
(11,661)
|
|
18,901
|
|
Cash flow from operations2
|
|
$US ‘000s
|
|
2,638
|
|
9,129
|
|
9,404
|
|
33,065
|
|
Basic earnings per share
|
|
$US
|
|
(0.05)
|
|
(0.08)
|
|
(0.29)
|
|
0.16
|
|
Cash at the end of the period
|
|
$US ‘000s
|
|
9,496
|
|
18,601
|
|
9,496
|
|
18,601
|
|
Total debt at the end of the period
|
|
$US ‘000s
|
|
37
|
|
2,300
|
|
37
|
|
2,300
|
|
(1) Results are based on Canadian GAAP and expressed in U.S.
dollars.
|
|
(2) Before non-cash working capital movements
|
Production and Costs
Gold production for the fiscal year was 70,147 ounces, 12.3% lower than
UME’s original target of 80,000 ounces and its revised target range of
72,000 to 75,000 ounces. This was the result of a 22,190 ounce shortfall
of high grade ore from the Arenal open pit that affected production in
all quarters. This was due to a negative reconciliation to the
geological model in the western portion of the pit where significant and
unexpected variability of mineralization was encountered. The shortfall
was partially offset by production of 12,178 ounces from alternative
sources at Veta Sur and Zapucay that were not included in the original
mine plan and were rapidly developed and mined to compensate for the
decline at Arenal. Over the course of the year all ore sources other
than Arenal produced in accordance with or above plan. The San Gregorio
pit had a shortfall in production in the fourth quarter which affected
final production for the full year, but performed to expectations over
the fiscal year with higher production in earlier quarters.
The average cash cost for the year was $US 705, compared to $US 413 in
fiscal 2008, reflecting lower production levels and increases in
consumable costs. Cash costs for the final quarter were above
expectations due to lower production than planned for the quarter. To
compensate for the lower production and higher consumable prices, in the
second half of the year UME implemented a company-wide cost reduction
program, including a 20% reduction in the workforce, elimination of
discretionary expenses and re-negotiation of supplier contracts. UME
remains committed to continue adjusting its overall structure to current
and future levels of production and is implementing additional
reductions in Q1 of 2010. Additional information on cost increases is
provided in the Company’s MD&A dated August 11, 2009.
|
|
|
$US per ounce
Produced
|
|
Average cash costs for the 2008 fiscal year
|
|
413
|
|
Difference due to lower production for the year
|
|
121
|
|
Cost changes
|
|
171
|
|
Actual cash costs for the 12-month period ended May 31, 2009
|
|
705
|
Financial Performance
UME reported a net loss after tax for the financial year ended May 31,
2009 of $US 14.4 million or a basic loss of $US 0.29 per share. This
result included a write down of $US 2.7 million on exploration
expenditure. The loss for the year is explained by the shortfall in
production at the Arenal open pit, which resulted in a significant loss
of revenue without any cost reduction.
Operational cash flows for the year were $US 7.0 million. Capital
expenditures during the year included $US 10.1 million in exploration
and $US 5.5 million in property, plant and equipment. Investment in
exploration included $US 6.1 million in exploration activities near the
mine and in the Isla Cristalina Belt, including Arenal Deeps drilling,
and $US 2.3 million in other gold projects in Southern Uruguay,
including the Florida, Don Feliciano and Arroyo Grande belts, and $US
1.2 million on Lascano. Investment in property, plant and equipment
included a final payment of $US 2.1 million on the convertible note
associated with the repurchase of the Arenal net profit interest royalty.
The Company's cash position at the end of the financial year was $US 9.5
million, in accordance with the projected range of $US 8 to 10 million.
Higher gold prices, cost reductions and other initiatives implemented in
the second half of the fiscal year offset the reduction in production.
In addition, the Company remains practically debt-free with total debt
at the end of the year of $US 37,000 compared to $US 2.3 million at the
end of the prior fiscal year.
SAN GREGORIO NEAR MINE EXPLORATION
UME invested a total of $US 6.1 million in near mine exploration during
fiscal 2009 with the objective of building on its production profile at
the San Gregorio operation. This exploration program focused on four key
target types:
-
Smaller open pit vein deposits:
Approximately 20,000 ounces of open pit vein resources were
defined at Castrillon, Polvorin and Veta Sur. Polvorin and part of
Veta Sur were mined during the year, while Castrillon was added to the
mine plan for future years. Recent discoveries at Picaflor and Peru
have yet to be quantified, but it is anticipated that these will also
convert into future vein-type reserves.
-
Incremental improvement of existing
resources: Resource definition drilling at Santa
Teresa demonstrated its structural complexity and, although its
reserve has reduced, the current geological model has a higher level
of confidence. At Zapucay additional drilling identified a new 5,000
ounce resource to the South.
-
Bulk open pit deposits:
Three areas with strong surface geochemical anomalies within a
prospective structural setting were developed over a four kilometre
corridor east of Arenal. These areas were drilled in the second half
of the fiscal year to test for bulk open pit targets. While a number
of anomalous intercepts were reported, no new ore bodies were
discovered. Additional targets are still to be tested in the Rincon
area and new targets are being developed from an ongoing near mine
generative programme.
-
Underground deposits along the San
Gregorio trend: Our objective was to establish an
economic resource of sufficient volume to support the introduction of
underground mining. During the year, UME completed an exploration
drill program in Arenal Deeps, the down dip extension of the Arenal
deposit. An independent measured and indicated resource of 3,164,000
tonnes at 2.21 g/t for 224,000 ounces at a 1.5 g/t cut was estimated
by Golder in April 2009. Infill and extension drilling commenced in
May 2009 with 10 holes completed through early August 2009. These
holes have confirmed or improved the grade of the resource model with
holes ALDD103 and ALDD108 containing 16.1 meters with 10.3 g/t and
26.2 meters with 13.76 g/t, respectively. A positive prefeasibility
report completed by Golder in August 2009 is expected to improve
considerably with the drilling completed subsequent to the April 2009
measured and indicated resource on which the prefeasibility study was
based. The infill drilling program will continue through to January
2010, with resource modeling planned to begin in February 2010 and a
final feasibility study expected to be completed in June 2010.
Near mine exploration in 2010 will focus on further defining and
expanding the Arenal Deeps resource and has a second objective of adding
20,000 ounces, from veins and improvement of existing resources to the
mine plan in 2011 and beyond. Additional near mine bulk open pit targets
are also expected to be defined for drilling in 2010.
The definition of an economic resource at Arenal will open up the San
Gregorio district for additional underground discoveries at San
Gregorio, Ombú and Nueva Australia.
SAN GREGORIO DEVELOPMENT
The Company’s current mine plan processes 5.3 million tonnes of open pit
ore over four years starting June 1, 2009 to deliver a total of 195,000
recovered ounces of gold. The plan assumes a gold price of $US 850 per
ounce over the next two years, falling to a longer term price of $US
750. It estimates an average cash cost of production of $US 700 per
ounce over the period. Bulk higher cost ounces are expected to be
produced from San Gregorio and Santa Teresa, while higher grade lower
cost ounces are expected from Zapucay, Ombú, Castrillón and other Veta
sources.
Additional drilling and geological re-interpretation is planned for San
Gregorio to investigate the potential increase grade and tonnes while
reducing cash costs. Veta Sur and other vein sources are also being
reviewed, following drilling over the past six months, to potentially
add additional high grade ounces to the mine plan.
The Arenal Deeps prefeasibility study prepared by Golder and announced
on August 4, 2009 defines a reserve of 1,716,000 tonnes at 1.94 g/t for
107,206 contained ounces of gold. At a gold price of $US 740, Arenal
Deeps generates an internal rate of return of 41%. Using a 10% discount
rate, it has a NPV of $US 7.7 million. Capital expenditures have been
estimated at $US 5.8 million. With infill and extension drilling
improving the grade of the resource and a number of issues still to be
considered during feasibility, we expect a considerable improvement in
project economics.
During 2010 UME will seek opportunities to accelerate the timing of full
production thus providing early ore from isolated ore bodies directly
beneath the pit. By combining open pit and underground ore, the Company
expects to define a five plus year mine plan with a production profile
of 60,000 ounces per annum. This production profile could increase if
additional underground ore sources were to be developed or other open
pit discoveries are made.
As discussed in the past, the Company continues to review processing
alternatives to improve production levels and extend the mine life. A
change in configuration to the secondary crushing circuit from two stage
to a one stage crushing, implemented towards the end of the year, has
delivered a 5% increase in process plant throughput without requiring
further capital expenditure. UME is also in the process of setting up a
small metallurgical test facility that is expected to improve the
turnaround time on test work and reduce costs on metallurgical testing
for new deposits.
Historical drill results for the Mahoma property in South West Uruguay
were reviewed in the fourth fiscal quarter. These historical drill holes
show a number of vein sets with an average grade of 8 g/t over 1 meter
wide true thickness. Access to the property is expected to be granted in
the first half of fiscal 2010 and drilling is planned for later in
fiscal 2010 with the objective of establishing an underground resource
that could be transported to the San Gregorio mine. Drilling to-date at
other projects in Southern Uruguay has not identified high grade
resources that could be mined and directly transported to San Gregorio.
Test work to evaluate the potential to upgrade mineralisation at Cruzera
and Presidente Terra prior to being transported will be considered
during fiscal 2010.
GROWTH
Exploration for a new stand alone gold deposit within Uruguay has been
the major focus of growth initiatives over the past two years.
Following a year of intensive target definition in 2008, five projects
were first pass drill tested in fiscal 2009. New targets were also
defined at Rocha and Texas which are yet to be drill tested. Targets
have also been defined in the eastern end of the Isla Cristalina Belt at
Vichadero, Curtume and Vaca Muerta.
The Presidente Terra, Casupa, Paso de Lugo, Nueva Helvecia and Lascano
projects were drill tested in 2009. While drilling at these projects
intercepted conceptual targets and anomalous mineralisation in the
majority of the holes drilled, the consistency of grade and thickness
encountered was not sufficient to indicate the potential for a 500,000
ounce resource. During fiscal 2011, the Company expects to undertake
additional final work on Presidente Terra, Casupa and Paso de Lugo. This
will consist of step out drilling on the better intercepts and new
anomalous areas that have not yet been tested.
The majority of UME’s exploration investment for fiscal 2010 is expected
to be focused near the San Gregorio operation. First pass drill testing
of about 1,500 meters is also expected to be completed on each of the
Texas and Rocha projects.
The four offset holes at Lascano continued to intersect hydrothermal
alteration and very weak sulphide mineralisation. After completing these
holes we decided to look for a joint venture partner. While there has
been interest in Lascano, a suitable farm in arrangement has not yet
been concluded. UME believes that further research is required and its
funding a PHD study to further define the economic significance of the
geology. Based on the results of this study consideration will then be
given to funding further exploration targeting the defined deposit style.
In considering corporate transactions and acquisitions outside of
Uruguay, the Company has focused on assets with near term production
potential and a minimum established resource of 500,000 ounces with
potential to grow. In the final analysis, it did not proceed with a
number of transactions as they did not meet the established criteria,
did not reflect its view of value or were overly complex.
UME is very pleased to have partnered with Olivut Resources and its
strong diamond exploration team to progress the Cinco Rios Diamond
project. Exploration is expected to commence in the first half of
calendar 2010.
OUTLOOK
The Company’s forecast production for fiscal 2010 is 60,000 ounces at an
average cash cost of $US 700 per ounce. Production for the first fiscal
quarter is expected to be in the range of 13,500 to 14,500 ounces.
UME expects to close the 2010 financial year with a cash balance of
$US10 million assuming a $US 850 gold price. However, production and
therefore cash are expected to vary from quarter to quarter reflecting
the fact that operations combine several pits at different stages of
stripping and grades.
In order to maintain and generate cash, and given the anticipated
decrease in production volume, the Company expects to continue to reduce
costs and working capital with priority for exploration expenditure
given to near mine projects
FOURTH QUARTER 2009 CONFERENCE CALL
UME will hold its fiscal 2009 fourth quarter and full year
earnings conference call on Thursday, August 13, 2009 at 10:00 Toronto
time, 15:00 UK time.
The conference call can be accessed by dialing +1 866 966 5335 (Canada
and US) or +44 (0)20 3003 2666 (UK and International). All participants
will be required to register with the operator.
A simultaneous web cast of the conference call and replay will be
available at http://www.uruguayminerals.com.
You will need to have Windows Media Player installed on your computer
and you will also be required to complete a registration page in order
to log on to the webcast.
A slide presentation will also be available beginning August 13, 2009
one hour before the conference call for download from the investor
relations section of UME's corporate website at http://www.uruguayminerals.com/investors/presentations/.
Qualified Person’s Statement
The technical information presented in this press release has been
reviewed and verified by Mr. John Sadek, Vice President Operations and a
Mining Engineer, and Mr. George Schroer Vice President Exploration and a
Certified Professional Geologist. Mr. Sadek and Mr. Schroer are the
Qualified Persons for the purposes of the AIM Guidance Note on Mining,
Oil and Gas Companies dated March 2006. Mr. Sadek has a Bachelor of
Engineering (Mining) from the University of Sydney and is a member of
the AusIMM and SME. He has over 20 years of international experience in
mining. Mr. Schroer has a Masters of Science in Geology from Colorado
State University and is a member of SEG and AIPG. He has over 20 years
of international experience in exploration.
Forward Looking Statements
All statements, other than statements of historical fact, contained or
incorporated by reference in this news release, including any
information as to the future financial or operating performance of UME,
constitute “forward-looking statements” within the meaning of certain
securities laws, including the “safe harbour” provisions of the
Securities Act (Ontario) and the United States Private Securities
Litigation Reform Act of 1995 and are based on expectations estimates
and projections as of the date of this news release. There can be no
assurance that such statements will prove to be accurate, such
statements are subject to significant risks and uncertainties, and
actual results and future events could differ materially from those
anticipated in such statements. Forward-looking statements include,
without limitation success of exploration activities; permitting time
lines; the failure of plant; equipment or processes to operate as
anticipated; accidents; labour disputes; requirements for additional
capital title disputes or claims and limitations on insurance coverage.
UME disclaims any intention or obligation to update or revise any
forward looking statements whether as a result of new information,
future events and such forward-looking statements, except to the extent
required by applicable law.
Neither TSX Venture Exchange nor its Regulation Services Provider (as
that term is defined in the policies of the TSX Venture Exchange)
accepts responsibility for the adequacy or accuracy of this release.
About Uruguay Mineral Exploration Inc.
Uruguay Mineral Exploration Inc. is a gold producer and exploration
company focused on identifying and developing mineral opportunities in
Latin America. UME is a fully integrated mining company, possessing the
skills necessary to explore and develop its discoveries. The Company
operates the only producing gold mine in Uruguay (San Gregorio), and is
also the leading mineral exploration company in Uruguay having assembled
an exploration portfolio based on gold, base metals and diamond
prospects.
Uruguay Mineral Exploration Inc. is quoted in Canada (TSXV) and London
(AIM) and Matrix Corporate Capital LLP is its Nominated Adviser and
Broker. More information can be found at www.uruguayminerals.com
|
For further information, please contact:
|
|
|
|
Uruguay Mineral Exploration Inc
|
|
Tony Shearer, Chairman: +44 20 7602-1570; tonyshearer@btinternet.com
|
|
David Fowler, CEO: 598 2 6016354; urumin@ume.com.uy
|
|
|
|
Matrix Corporate Capital LLP
|
|
Louis Castro, +44 (0) 203 206 7209
|
|
Tim Graham, +44 (0) 203 206 7206
|
|
|
|
Investor/Media Relations
|
|
Susan Borinelli, Breakstone Group: +1-646-330-5907; sborinelli@breakstone-group.com
|
|
Uruguay Mineral Exploration Inc.
|
|
Consolidated Balance Sheets
|
|
Thousands of United States Dollars, except where indicated
|
|
|
|
|
|
|
|
As at May 31
|
|
2009 ($)
|
|
2008($)
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
9,496
|
|
18,601
|
|
Accounts receivable (Note 4)
|
|
2,899
|
|
2,810
|
|
Inventories (Note 5)
|
|
17,642
|
|
16,749
|
|
Prepaid expenses
|
|
915
|
|
1,004
|
|
Total current assets
|
|
30,952
|
|
39,164
|
|
|
|
|
|
|
|
Property, plant and equipment and mineral properties (Note 6)
|
|
16,953
|
|
29,681
|
|
Deferred exploration (Note 7)
|
|
12,437
|
|
8,948
|
|
Future income tax assets (Note 12)
|
|
3,001
|
|
5,375
|
|
Restricted cash
|
|
173
|
|
191
|
|
Total non current assets
|
|
32,564
|
|
44,195
|
|
|
|
|
|
|
|
Total assets
|
|
63,516
|
|
83,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholder’s Equity
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
7,354
|
|
8,816
|
|
Fair value of derivatives
|
|
464
|
|
0
|
|
Restructure plan (Note 17)
|
|
250
|
|
0
|
|
Current portion of long term debt (Note 8)
|
|
37
|
|
2,275
|
|
Total current liabilities
|
|
8,105
|
|
11,091
|
|
|
|
|
|
|
|
Long term tax payable (Note 12)
|
|
0
|
|
2,414
|
|
Long term debt (Note 8)
|
|
0
|
|
25
|
|
Asset retirement obligation (Note 9)
|
|
2,862
|
|
2,869
|
|
Total non-current liabilities
|
|
2,862
|
|
5,308
|
|
|
|
|
|
|
|
Total liabilities
|
|
10,967
|
|
16,399
|
|
|
|
|
|
|
|
Capital stock
|
|
34,642
|
|
35,043
|
|
Warrants and convertible notes (Note 10)
|
|
0
|
|
12
|
|
Contributed surplus
|
|
4,239
|
|
3,882
|
|
Accumulated other comprehensive income
|
|
(19)
|
|
(19)
|
|
Retained earnings
|
|
13,687
|
|
28,042
|
|
Total shareholders’ equity
|
|
52,549
|
|
66,960
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
63,516
|
|
83,359
|
|
Uruguay Mineral Exploration Inc.
|
|
Consolidated Statements of Income, Comprehensive Income and
Retained Earnings
|
|
(Thousands of United States Dollars except for earnings per share
amounts and weighted average number of shares outstanding)
|
|
|
|
|
|
|
|
For the years ended May 31
|
|
2009 ($)
|
|
2008 ($)
|
|
|
|
|
|
|
|
Net sales
|
|
63,376
|
|
79,061
|
|
|
|
|
|
|
|
Operating expenses
|
|
51,354
|
|
38,947
|
|
Amortization and depreciation
|
|
19,926
|
|
15,724
|
|
Operating expenses
|
|
71,280
|
|
54,671
|
|
|
|
|
|
|
|
Sub-total
|
|
(7,904)
|
|
24,390
|
|
|
|
|
|
|
|
Other (expenses) income
|
|
|
|
|
|
Stock based compensation expense
|
|
(345)
|
|
(792)
|
|
Non-hedged derivative
|
|
(464)
|
|
0
|
|
Exploration expenses written off (Note 7)
|
|
(2,694)
|
|
(11,103)
|
|
General and administrative expense
|
|
(3,809)
|
|
(4,605)
|
|
Net Interest and debt accretion income (loss)
|
|
27
|
|
346
|
|
Other income
|
|
107
|
|
206
|
|
Foreign exchange
|
|
48
|
|
238
|
|
|
|
(7,130)
|
|
15,710
|
|
|
|
|
|
|
|
Income (loss) before taxes
|
|
(15,034)
|
|
8,680
|
|
|
|
|
|
|
|
Recovery of (provision) for income taxes (Note 12)
|
|
679
|
|
(882)
|
|
|
|
|
|
|
|
Net and comprehensive income (loss) for the year
|
|
(14,355)
|
|
7,798
|
|
|
|
|
|
|
|
Retained earnings, beginning of year
|
|
28,042
|
|
22,986
|
|
Dividends
|
|
0
|
|
(2,742)
|
|
|
|
|
|
|
|
Retained earnings, end of year
|
|
13,687
|
|
28,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share
|
|
|
|
|
|
Basic (Note 16)
|
|
(0.29)
|
|
0.16
|
|
Diluted (Note 16)
|
|
(0.29)
|
|
0.16
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
Basic
|
|
48,671,435
|
|
48,911,779
|
|
Diluted
|
|
48,848,803
|
|
48,924,272
|
|
Uruguay Mineral Exploration Inc.
|
|
Consolidated Statements of Cash Flows
|
|
Thousands of United States Dollars, except where indicated
|
|
|
|
|
|
|
|
For the years ended May 31
|
|
2009 ($)
|
|
2008 ($)
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
Net income (loss) for the year
|
|
(14,355)
|
|
7,798
|
|
Adjustments for :
|
|
|
|
|
|
Amortization and depletion
|
|
19,926
|
|
15,724
|
|
Exploration expenses written off
|
|
2,694
|
|
11,103
|
|
Fair value of derivatives
|
|
464
|
|
0
|
|
Accretion of debt
|
|
80
|
|
252
|
|
Future income taxes
|
|
(40)
|
|
(2,988)
|
|
Restructure plan
|
|
250
|
|
0
|
|
Stock based compensation
|
|
345
|
|
792
|
|
Others
|
|
40
|
|
384
|
|
|
|
9,404
|
|
33,065
|
|
|
|
|
|
|
|
Net change in non-cash working capital balances (Note 15)
|
|
(2,355)
|
|
(6,579)
|
|
|
|
7,049
|
|
26,486
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Proceeds from the issue of share capital
|
|
0
|
|
592
|
|
Share repurchases (Note 10 (c))
|
|
(401)
|
|
(406)
|
|
Payments of finance lease net of draw downs
|
|
(175)
|
|
(188)
|
|
Dividends
|
|
0
|
|
(2,742)
|
|
|
|
(576)
|
|
(2,744)
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Purchase of property, plant and equipment and development costs
|
|
(5,472)
|
|
(9,159)
|
|
Exploration expenditure
|
|
(10,106)
|
|
(9,960)
|
|
|
|
(15,578)
|
|
(19,119)
|
|
|
|
|
|
|
|
Increase (decrease) in cash
|
|
(9,105)
|
|
4,623
|
|
|
|
|
|
|
|
Cash at the beginning of year
|
|
18,601
|
|
13,978
|
|
|
|
|
|
|
|
Cash at the end of year
|
|
9,496
|
|
18,601
|
|
Uruguay Mineral Exploration Inc.
|
|
Consolidated Statements of Changes in Shareholders’ Equity
|
|
Thousands of United States Dollars, except where indicated
|
|
|
|
|
|
|
|
For the years ended May 31
|
|
May 31, 2009
|
|
May 31, 2008
|
|
|
|
Number
(000’s)
|
|
Amount ($)
|
|
Number
(000’s)
|
|
Amount ($)
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
48,811
|
|
35,043
|
|
48,531
|
|
34,592
|
|
Exercise of stock options
|
|
0
|
|
0
|
|
410
|
|
857
|
|
Share repurchases
|
|
(144)
|
|
(401)
|
|
(130)
|
|
(406)
|
|
Balance at end of year
|
|
48,667
|
|
34,642
|
|
48,811
|
|
35,043
|
|
|
|
|
|
|
|
|
|
|
|
Warrants and convertible notes
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
270
|
|
12
|
|
520
|
|
12
|
|
Expired warrants
|
|
(270)
|
|
0
|
|
(250)
|
|
0
|
|
Transfer to contributed surplus
|
|
|
|
(12)
|
|
|
|
|
|
Balance at end of year
|
|
0
|
|
0
|
|
270
|
|
12
|
|
Contributed surplus
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
|
|
3,882
|
|
|
|
3,297
|
|
Employee stock based compensation recognized
|
|
|
|
345
|
|
|
|
792
|
|
Transfer to common shares
|
|
|
|
0
|
|
|
|
(207)
|
|
Transfer from warrants and convertible notes
|
|
|
|
12
|
|
|
|
0
|
|
Balance at end of year
|
|
|
|
4,239
|
|
|
|
3,882
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
|
|
(19)
|
|
|
|
(19)
|
|
Movement for the year
|
|
|
|
0
|
|
|
|
0
|
|
Balance at end of year
|
|
|
|
(19)
|
|
|
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
|
|
28,042
|
|
|
|
22,986
|
|
Net income (loss) for the year
|
|
|
|
(14,355)
|
|
|
|
7,798
|
|
Dividends
|
|
|
|
0
|
|
|
|
(2,742)
|
|
Balance at end of year
|
|
|
|
13,687
|
|
|
|
28,042
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity at end of year
|
|
|
|
52,549
|
|
|
|
66,960
|
