Annual and Sustainability Report 2025
Released
Released
Announcement PDF
www.hillgroveresources.com.au
2025
Annual & Sustainability Report
for the year ended 31 December
An Australian Copper Producer
hillgrove
resources
limited
|
2025
annual
report
About This Report
This Annual and Sustainability Report is a summary of Hillgrove Resources
Limited (ASX: HGO) (Hillgrove or Company) and its subsidiaries’
operations, activities and financial position as at 31 December 2025.
Currency is expressed in Australian dollars unless otherwise stated.
We have combined our disclosures into a single Annual and Sustainability
Report to demonstrate the interconnectivity of Sustainability with
Company performance. See the Sustainability Report within this
document for information on our Sustainability performance, boundary
and scope. Current and previous reports are available on the Company’s
website at www.hillgroveresources.com.au.
Our 2025 Corporate Governance Statement is available to view at
www.hillgroveresources.com.au/corporate-governance.
This Report has been approved for release by the Board of Hillgrove
Resources Limited.
Acknowledgment of Country
Hillgrove acknowledges the Peramangk and Kaurna people, the Traditional
Owners and Custodians of the lands on which we operate. We pay our
respects to Elders past and present and acknowledge their continuing
connection to waters, skies, seas and country. We are committed to
working together to build a sustainable future for Australia.
Contents
ANNUAL REPORT
2025 in Review 2
About Hillgrove Resources 3
Chair and CEO & Managing Director’s Statement 4
Board of Directors and Officers 6
2025 Operational Performance 7
Mineral Resources and Ore Reserves 9
Exploration Summary and Outlook for 2026 14
SUSTAINABILITY REPORT
About This Report 18
Sustainability Overview 2025 19
Our Approach to Sustainability 20
Governance 24
Environment 27
Social 36
Glossary 43
Annexure A: SASB and ICMM Alignment Crosswalks 44
FINANCIAL REPORT
Directors’ Report 51
Auditor’s Independence Declaration 72
Financial Statements 73
Consolidated Entity Disclosure Statement 101
Directors’ Declaration 102
Independent Auditor’s Report to the Members 103
Shareholder Information 108
Corporate Directory 110
All abbreviations used in this report are defined in the
glossary at the end of the Sustainability Report.
Forward Looking Statement
This Report contains or may contain certain forward-looking statements and comments
about future events, that are based on Hillgrove’s beliefs, assumptions and expectations
and on information currently available to management as at the date of this report.
Often, but not always, forward-looking statements can generally be identified by the use
of forward-looking words such as “may”, “will”, “expect”, “plan”, “believes”, “estimate”,
“anticipate”, “outlook”, and “guidance”, or similar expressions, and may include, without
limitation, statements regarding plans, strategies and objectives of management,
anticipated production and production potential, financial forecasts, product quality
estimates of future Mineral Resources and Ore Reserves. Such statements are only
expectations or beliefs and are subject to inherent risks and uncertainties which could
cause actual values, results or performance achievements to differ materially from
those expressed or implied in this announcement. Where Hillgrove expresses or implies
an expectation or belief as to future events or results, such expectation or belief is
expressed in good faith and on a reasonable basis. No representation or warranty,
express or implied, is made by Hillgrove that the matters stated in this presentation
will in fact be achieved or prove to be correct. Except as required by law, Hillgrove
undertakes no obligation to provide any additional or updated information or update
any forward-looking statements whether on a result of new information, future
events, results or otherwise. Readers are cautioned against placing undue reliance on
forward-looking statements. These forward-looking statements are not guarantees of
future performance and involve known and unknown risks, uncertainties, assumptions
and other important factors, many of which are beyond the control of Hillgrove, the
directors, and management of Hillgrove. These factors include, but are not limited to
difficulties in forecasting expected production quantities, the potential that any of
Hillgrove’s projects may experience technical, geological, metallurgical and mechanical
problems, changes in market prices and other risks not anticipated by Hillgrove, changes
in exchange rate assumptions, changes in product pricing assumptions, major changes
in mine plans and/or resources, changes in equipment life or capability, emergence
of previously underestimated technical challenges, increased costs, and demand for
production inputs.
Non-IFRS Financial Information
Investors should be aware that financial data in this report includes ‘non-IFRS financial
information’ under ASIC Regulatory Guide 230 Disclosing non-IFRS financial information
published by ASIC and also ‘non-GAAP financial measures’ within the meaning of
Regulation G under the U.S. Securities Exchange Act of 1934. Non-IFRS/non-GAAP
measures in this presentation include gearing, sustaining capital, major project capital,
major mine development, production cost information such as All-in Sustaining Cost and
All-in Cost. Hillgrove Resources Limited (Hillgrove) believes this non-IFRS/ non-GAAP
financial information provides useful information to users in measuring the financial
performance and conditions of Hillgrove. The non-IFRS financial information does
not have a standardised meaning prescribed by the Australian Accounting Standards
(‘AAS’) and, therefore, may not be comparable to similarly titled measures presented by
other entities, nor should it be construed as an alternative to other financial measures
determined in accordance with AAS. Investors are cautioned, therefore, not to place
undue reliance on any non-IFRS/non-GAAP financial information and ratios included in
this Report. Non-IFRS financial information in this presentation has not been subject to
audit or review by the Company’s external auditor.
To receive up‑to‑date
company information,
scan the QR code to
join our Investor Hub
hillgrove
resources
limited
|
2025
annual
report
1
Hillgrove has successfully transitioned from an
open-pit to an underground copper producer
through substantial resource expansion
while committing to ongoing exploration.
Our Kanmantoo Copper Mine has
ramped up to an annual copper production
rate of approximately 11,500 tonnes.
We continue to explore the next suite
of high potential targets both within our
Kanmantoo mine site and elsewhere
in South Australia.
It’s all part of our ultimate vision:
to become a mid-tier, multi-asset
Australian copper producer, unlocking value
for a sustainable future.
t
NAVIGATION
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
2
Organic Growth – Mineral Resources and Ore Reserves
Mineral Resources
tonnes7,9
Mineral Resources
contained gold7,9
Ore Reserves
tonnes8,9
Ore Reserves
contained copper8,9
Revised Copper Production
& Cost Guidance1
Copper Produced Gold Produced
2,749ounces
1. Please refer to the ASX revised guidance announcement ‘Nugent Acceleration Project Completed Enabling
Production Ahead of Schedule, Guidance Update’ on 11 September 2025
2. Please refer to the ASX release “Quarterly Report and Appendix 5B” on 22 January 2026. This figure differs to
cash flow from operating activities in the Consolidated Statement of Cash Flows within the Annual Financial
Report for the year ended 31 December 2025 (page 76) of $20.4 million as it excludes corporate costs, VOX
royalties, and movements in working capital, but includes lease costs
3. Earnings Before Interest, Tax, Depreciation, and Amortisation
4. AIC was reported on a per pound payable copper sold basis. The AUD:USD exchange rate applied was 0.64
5. Total Recordable Injury Frequency (per million hours worked)
6. Local is defined as within a 125km radius from Kanmantoo Copper Mine
7. Compared to 2024 Mineral Resources Estimate 19.3Mt at 0.77% Cu and 0.14g/t Au containing 150,000t Cu
and 82,000oz Au. See ASX announcement ‘Hillgrove Resources Delivers Ore Reserve Extension at 1.0% CuEq*’
released on 30 October 2025
8. Compared to 2024 Ore Reserves Estimate 2.8Mt at 0.91% Cu and 0.15g/t Au containing 26,000t Cu and
14,000oz Au. See ASX announcement ‘Hillgrove Resources Delivers Ore Reserve Extension at 1.0% CuEq*’
released on 30 October 2025
9. See the Mineral Resources and Ore Reserves section in this Report for further information
Operational and Financial
Sustainability
2025 in Review
Achieved 11,315tonnes
EBITDA3
All-In Cost (AIC)4
(US$4.29/lb)
$6.71/lb
$26.0million
Operating Mine Cash Flow2
$35.8million
Climate Change
Risk Assessment
(Dec. 2024: 13.1) Female Participation
16.5%
Completed
TRIF5
20.7
Total Spending
with Local Suppliers6
Progressed the Kanmantoo
Grassy Woodland Revegetation,
a Community Collaboration
Rehabilitation
38.5%
Local Workforce6
$32.3 million Paid in Wages
98.4%
14% increase 46% increase 43% increase 33% increase
EL 6175
Coonalpyn
EL 6207
Tintinara
EL 6397
Laffer
EL tenements relinquished 3 March 2026
EL 6526
EL 6294
EL 6174
EL 6526
Kanmantoo
Regional
ADELAIDE
Wynarka
Coomandook
NAVIGATION
u
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
3
About Hillgrove Resources
Our Vision :
Our Values :
To be a mid-tier, multi-asset Australian copper producer
unlocking value for a sustainable future
We operate safely, protect each other, the
environment and leave a positive legacy for
future generations
We are respectful, ethical and trustworthy,
we do what is ‘right’ not just what we
have to do
We hold ourselves accountable for the
delivery of sector leading results, what
we are known for
Our Strategy : To create long-term shareholder value through:
Growth
Demonstrate growth
– organic and inorganic
Balanced Profile
Multi-asset, Australian
copper producer
Asset Quality
Improving asset quality
through each transaction
Financial Strength
Achieve portfolio and growth
objectives while retaining
financial strength
Reputation
Deliver on promises:
operating capacity;
stakeholder, investor and
ESG responsibilities
Safety Integrity Delivery
Hillgrove Resources Limited (ASX:HGO) is
an Australian Copper producer operating
the Kanmantoo underground mine in a
Tier 1 jurisdiction, with a clear pathway to
sustained production growth.
The Company owns and operates the
fully permitted Kanmantoo Copper Mine,
a 100% owned underground copper-gold
operation in the Adelaide Hills, approximately
55 kilometres from Adelaide central business
district and with direct access to major
transport routes to nearby townships and
Port Adelaide. The location provides strong
access to a skilled and diverse talent pool.
Kanmantoo Copper Mine has an established
operating history. From 2010 to 2020,
the site produced over 137,000 tonnes of
copper and 55,000 ounces of gold. The
underground operation commenced in
May 2023, with first underground copper
production delivered in February 2024.
The operation is underpinned by established
infrastructure, including a 3.6 million tonne
per annum processing plant, access to grid
power, and well-developed road and port
networks. The mine is currently operating at
approximately 1.5 million tonnes per annum,
with the mine run rate targeted to increase
to 1.7–1.8 million tonnes per annum by the
end of the first half of 2026.
Supported by Mineral Resources
and Ore Reserves, and near-mine
exploration upside, Kanmantoo
Copper Mine is positioned to deliver
sustained production growth, lower
unit operating costs, and continuing
its contribution to the global demand
for responsibly produced copper.
Figure 1: Hillgrove’s mining and exploration tenements. EL 6175, EL 6207 and EL 6397 were
relinquished as at 3 March 20261
1. For further information refer to the ASX announcement ‘Lower Prospectivity
Tenements Relinquished’ on 3 March 2026
t
NAVIGATION
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
4
Chair and Chief Executive Officer &
Managing Director’s Statement
Dear Shareholders,
We are pleased to present the Annual and Sustainability
Report for the year ended 31 December 2025.
2025 was a defining year for the Company. It marked our
first full year of consistent underground production at
Kanmantoo Copper Mine, the successful establishment of
a second mining front at Nugent, and the strengthening of
our financial position to support future growth. It was also
a year in which we faced challenges, particularly in safety
performance, that reinforced the importance of disciplined
execution as our operating footprint expands.
Together, these outcomes position us as a more resilient
and scalable copper producer, with a clear pathway for
continued growth in 2026 and beyond.
Operational Delivery and Growth
Operational performance improved materially through the
year. Ore mined increased quarter-on-quarter, enabling
more consistent mill throughput. Copper production totalled
11,315 tonnes, supported by strong metallurgical recoveries,
contributing to operating mine cash flow of $35.8 million.
A key milestone was the development of the Nugent mining
area, now providing a second independent ore source.
Nugent enhances operational flexibility and underpins the
planned ramp-up to 1.7–1.8 million tonnes per annum by the
end of the first half of 2026.
We also advanced Emily Star, the next stage of growth at
Kanmantoo Copper Mine. Development of the exploration
incline commenced, enabling resource definition and
extensional drilling in 2026. Subject to positive results and
favourable economic assessment, an investment decision
for Stage 2 is anticipated in the second half of 2026.
Investment in underground infrastructure, mine services and
operational capability has strengthened the foundation for a
multi-source, scalable operation.
Financial Performance and Balance Sheet
Strength
The Company returned to profitability, reporting net profit
after tax of $0.1 million compared with a $14.8 million loss in
2024. Revenue increased to $167.6 million, reflecting higher
copper and gold production and improved realised prices.
Total assets increased by $42.8 million to $150.2 million,
reflecting the Company’s $40.3 million investment in
capital expenditure during the year. Net current assets
strengthened by $24.7 million, with cash increasing to
$21.0 million, with no debt outstanding.
Safety Culture
Safety performance did not meet our expectations in 2025.
Recordable incidents increased as underground operations
expanded across multiple mining fronts and workforce
numbers grew. While none resulted in life-altering injuries,
the trend is inconsistent with the standards we set for
ourselves.
In response, we commenced a structured safety
improvement program focused on strengthening critical
controls, enhancing frontline leadership, improving
contractor management and upgrading underground
traffic and hazard systems. These initiatives will remain a
central focus in 2026. A safe operation is fundamental to
sustainable performance.
Sustainability and Social Value
As a producer of copper, a critical mineral in the global
energy transition, we recognise our responsibility to operate
sustainably and contribute positively to our communities.
During the year we maintained a low-impact brownfield
footprint, supported regional employment, progressed
rehabilitation planning, strengthened water stewardship and
emissions management including ongoing preparation for
mandatory climate-related disclosures, and continued open
engagement with stakeholders.
Our Sustainability Report outlines our performance across
environmental, social and governance areas and our
commitment to continuous improvement.
Derek Carter
Chair
Robert (Bob) Fulker
Chief Executive Officer
& Managing Director
NAVIGATION
u
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
5
Chair and Chief Executive Officer &
Managing Director’s Statement (cont.)
Governance and Outlook
The Board maintained strong oversight of operational
ramp-up, capital allocation, safety performance and risk
management. Governance structures were refreshed to align
with the Company’s growth phase, and executive capability
was strengthened, including the appointment of a new
Chief Financial Officer.
We enter 2026 with clear priorities:
X
X Strengthen safety culture and performance
X
X Complete the ramp-up to 1.7–1.8 Mtpa by the end of
first half of 2026
X
X Advance drilling and economic assessment at Emily Star
X
X Progress near-mine exploration targets that leverage
existing infrastructure
X
X Maintain financial discipline while investing in value-
accretive growth
X
X Position Kanmantoo Copper Mine as a multi ore source,
scalable operation
The outlook for copper remains supportive, underpinned by
global electrification and the increasing demand for critical
minerals. With improved operational momentum, a stronger
balance sheet and a defined growth pathway, we are well
positioned to create sustainable long-term value.
We thank our people, contractors, community partners and
shareholders for their continued support. We remain focused
on building a safer, stronger and more resilient business as
we unlock the full potential of Kanmantoo.
Yours sincerely,
Derek Carter
Chair
Robert (Bob) Fulker
Chief Executive Officer & Managing Director
t
NAVIGATION
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
6
The Directors and Officers of the Company during the whole of the financial year and up to the date of this Report are:
Board of Directors and Officers
Mr Derek Carter Independent Non-Executive Chair
BSc, MSc, FAusIMM
Derek has over 50 years’ experience in exploration and mining geology and management. He held senior positions in
Burmine Ltd and the Shell Group of Companies where he was responsible for discovering the Los Santos tungsten deposit
in Spain, before founding Minotaur Gold NL in 1993. He resigned as Chair of Minotaur Exploration Ltd in November 2016.
Derek was awarded AMEC’s Prospector of the Year Award (jointly) in 2003 for the discovery of the Prominent Hill copper-
gold deposit, the AusIMM President’s Award and is a Centenary Medallist. Derek is currently the Chair of PTR Minerals Ltd
(ASX: PTR).
Derek is a member of the Audit and Risk Committee, and the Remuneration and Nomination Committee.
Appointed 24 April 2020.
Mr Robert (Bob) Fulker Chief Executive Officer and Managing Director
BEng (Mining), MSc (Mineral & Energy Economics), FAusIMM, MAICD
Bob is a highly experienced Mining Engineer with over 40 years of experience in the minerals industry.
He has held Senior Executive positions at Evolution Mining and OZ Minerals, where he was responsible for leading
the safe and efficient delivery of significant operations. Bob’s experience spans Australia, Africa, and Canada, where
he has consistently achieved outstanding results in various mineral sectors. His strategic leadership in corporate roles and
operational excellence through innovative solutions have enhanced safety, operations, and profitability.
Throughout his career, Bob has worked with industry leaders such as Rio Tinto, Normandy Mining, BHP, OZ Minerals,
and Evolution Mining.
Appointed 1 July 2024.
Mr Murray Boyte Independent Non-Executive Director / Chair Audit and Risk Committee
BCA, CA, MAICD
Murray has over 40 years’ experience in merchant banking and finance, undertaking company reconstructions, mergers
and acquisitions in Australia, New Zealand, North America and Hong Kong. Murray holds a Bachelor of Commerce and
Administration from the Victoria University in Wellington and is a member of the Australian Institute of Company Directors,
and Chartered Accountants Australia & New Zealand. In addition, Murray has held executive positions and directorships in
the transport, horticulture, financial services, investment, health services and property industries. Murray is currently Chair
of National Tyre & Wheel Limited (ASX: NTD). He retired as the Chair of Eureka Group Holdings Limited (ASX: EGH) on
25 February 2025, and as a Non-Executive Director of Eumundi Group (ASX: EBG) on 14 February 2025.
Murray is a member of the Audit and Risk Committee, and the Remuneration and Nomination Committee.
Appointed 10 May 2019.
Dr Roger Higgins Independent Non-Executive Director / Chair Remuneration and Nomination Committee
BE (Hons), MSc, PhD, FAusIMM, FIEAust
Roger has over 50 years of experience in the resources industries, including being a former Managing Director of Ok
Tedi Mining Limited in Papua New Guinea and Senior Vice President Copper at Canadian metals and mining company
Teck Resources Limited. He was also Vice President and Chief Operating Officer with BHP Base Metals (Australia) and
held senior operations and project positions with BHP in Chile. He is an Adjunct Professor with the Sustainable Minerals
Institute, University of Queensland. He was previously the Chair of both Minotaur and Demetallica Limited and a Non-
Executive Director of Newcrest Mining Limited and Worley Limited.
Roger is a member of the Audit and Risk Committee, and the Remuneration and Nomination Committee.
Appointed 6 June 2023.
Mr Luke Anderson Chief Financial Officer and Joint Company Secretary
BA (Acc), CA, MAICD
Luke is a Chartered Accountant with over 25 years’ experience in financial management, corporate development, and
executive leadership across the resources and transport sectors in Australia and the United States. He has held senior
roles including Chief Executive Officer of One Rail Australia and Andromeda Metals, President and Chief Executive Officer
of Unimin Corporation, and Chief Financial Officer of OZ Minerals. Luke brings deep expertise in executive leadership,
corporate strategy and financial operations to Hillgrove Resources, supporting the Company’s continued growth.
Appointed 2 June 2025.
Mr Jake van der Hoek Joint Company Secretary
Jake is a Director with HLB Mann Judd, a firm which provides professional corporate secretarial and financial services
to a number of ASX listed companies. Jake is an experienced Company Secretary and holds a Graduate Diploma of
Applied Corporate Governance and Risk Management from the Governance Institute of Australia. Jake is Company
Secretary of Archer Materials Limited (ASX: AXE), Lincoln Minerals Limited (ASX: LML), and joint Company Secretary of
FortifAI Limited (ASX: FTI).
Appointed 29 November 2024.
NAVIGATION
u
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
7
2025 Operational Performance
X
X 11,315 tonnes copper production, within the revised guidance range of 11,000-11,500 tonnes
X
X All-in cost1
at US$4.29 per pound, lower end of the revised guidance range of US$4.20-4.45 per pound
X
X Delivered a 38% increase in total development metres and a 51% increase in tonnes processed when compared to 2024
Table 1: Kanmantoo Copper Mine production and cost summary
Production and Cost Metrics Units 2025 Total 2024 Total Movement
Mining Physicals
Total Development m 7,823 5,665 2,158
Inventory Mined kt 1,451 924 527
Grade Mined % 0.83 1.03 (0.20)
Processing Physicals
Tonnes Processed kt 1,445 955 490
Grade Processed % 0.83 1.02 (0.19)
Recoveries % 94.9 90.2 4.7
Production
Copper Produced t 11,315 8,971 2,344
Gold Produced oz 2,749 1,813 936
Silver Produced oz 85,721 77,413 8,308
Copper Sales
Payable Copper Sold t 11,024 N/A2
Average Realised Price $/t 14,321 N/A2
Cost Summary
Mining $/lb 3.60 2.78 0.82
Processing $/lb 0.99 1.28 (0.29)
Site G&A $/lb 0.30 0.33 (0.03)
Transport and Offtake Charges $/lb 0.48 0.56 (0.08)
Inventory Movements $/lb 0.04 (0.29) 0.33
By-Product Credits $/lb (0.69) (0.41) (0.28)
C1 Costs $/lb 4.72 4.25 0.47
Government Royalties $/lb 0.34 0.28 0.06
Sustaining Capital $/lb 0.84 0.41 0.43
Corporate G&A $/lb 0.29 N/A2
All-in Sustaining Cost $/lb 6.19 4.94 1.25
All-in Sustaining Cost US$/lb 3.96 3.31 0.65
Major Capital exc. Nugent $/lb 0.52 1.90 (1.38)
All-in Cost exc. Nugent $/lb 6.71 6.84 (0.13)
All-in Cost exc. Nugent US$/lb 4.29 4.58 (0.29)
Depreciation and Amortisation $M 20.9 31.7 (10.8)
Nugent Acceleration Development Not in AIC $M 8.6 - 8.6
Other Costs Not in AIC $M 2.2 N/A2
Note: US$ based on an exchange rate of AUD:USD 0.64. All unit cost metrics are based on per pound of payable copper sold
1. Excluding Nugent
2. Those with N/A represent figures from the 2024 financial year that were not disclosed previously
Annual
Report
Sustainability
Report
Financial
Report
t
NAVIGATION
hillgrove
resources
limited
|
2025
annual
report
8
Net
Revenue
Vox
Royalties
Operating
Costs
Lease
Costs
Government
Royalties
Operating
Mine
Cashflow
Vox
Royalties
Corporate
costs
Share Based
Payments
Stockpile
Valuation
Movement
Exploration
Write-off
Lease
Costs
EBITDA
167.6 3.2
(122.9) (3.9)
(8.3)
35.8
(3.2)
(6.8) (1.5) (1.2) (1.0)
3.9 26.0
CY2026 Guidance
The successful completion of the Nugent Acceleration
Project, together with the recently finished Nugent Decline at
Kanmantoo Copper Mine, provides a robust platform for growth
in calendar year 2026. The underground operation remains firmly
on track to achieve a mining rate of 1.7–1.8 million tonnes per
annum in the first half of 2026, with copper production forecast
to increase from 2025 copper production of 11,315 tonnes to the
2026 guidance range of 12,750–14,000 tonnes, underscoring
Kanmantoo’s disciplined growth strategy.
2025 Operational Performance (cont.)
Unit costs are forecast to ease in the second half of 2026 with
increased mining rates. All-in sustaining cost guidance for
2026 of $5.75-6.25 per pound payable copper sold
(US$3.80-4.19 per pound).
Major capital at Kanmantoo for the period, encompassing the
Emily Star and North Kavanagh exploration inclines along with
associated underground and surface drilling, is estimated at
$8–10 million.
A decision on Stage Two development of Emily Star will follow
receipt of drilling results and completion of an economic
assessment, anticipated in the second half of 2026.
Table 2: Kanmantoo Copper Mine guidance for 2026
Metric Guidance Range
Cu Produced (t) 12,750 – 14,000
AISC ($/lb payable Cu sold) 5.75 – 6.25
Major Capital ($M) 8 – 10
2025 Cash Waterfall
Figure 2 illustrates how Hillgrove’s 2025 net revenue converts to
Earnings Before Interest, Taxes, Depreciation and Amortisation
(EBITDA). The chart begins with net revenue of $167.6 million,
representing revenue from concentrate sales after treatment and
refining charges and the deduction of VOX royalties.
For the purposes of determining operating mine cash flow, VOX
royalties of $3.2 million are added back to net revenue, after
which operating costs of $122.9 million, lease costs of $3.9 million,
and government royalties of $8.3 million are deducted.
Figure 2: FY25 cash waterfall ($M)
This results in Operating Mine Cash Flow of $35.8 million for
the year.
Operating Mine Cash Flow is subsequently reduced by group
and other non-operating items, including VOX royalties of
$3.2m, corporate costs of $6.8 million, share-based payments of
$1.5 million, stockpile valuation movements of $1.2 million, and
exploration expenditure write-offs of $1.0 million. Lease costs
of $3.9 million are removed as they are not included in EBITDA.
After these adjustments, EBITDA for 2025 was $26.0 million.
NAVIGATION
u
Annual
Report
Sustainability
Report
Financial
Report
hillgrove
resources
limited
|
2025
annual
report
9
2024 MRE Drilling /
Methodology
Depletion New Mine
Areas
2025 MRE
19,300
3,218
(1,058)
22,000
540
2024 MRE Drilling /
Methodology
Depletion New Mine
Areas
2025 MRE
149
20
(11)
161
3
Mineral Resources and Ore Reserves
Kanmantoo Mineral Resources
Kanmantoo 2025 Mineral Resources as at 30 September 2025
(depleted as at 30 June 2025) is estimated at 22 million tonnes
grading 0.74% copper and 0.17g/t gold, containing 160,000
tonnes of copper and 120,000 ounces of gold. This compares
to the 2024 Mineral Resource Estimate (MRE) of 19.3 million
tonnes grading 0.77% copper and 0.14g/t gold, containing
150,000 tonnes of copper and 82,000 ounces of gold. This
represents a 14% increase in total tonnes and 46% increase in
total contained gold.
The 2025 MRE is provided in Table 3 and is based on a
long-term copper price of US$4.21 per pound and gold price
of US$3,239 per ounce at an AUD:USD exchange rate of 0.65.
Mineral Resources are reported inclusive of Ore Reserves.
The increase in the MRE when compared to 2024 reflects
the impact of ongoing grade control, resource definition and
exploration drilling, partially offset by mining depletion from the
Kanmantoo underground operation.
Geological domains were refined following the incorporation
of new drilling data, including assays from infill holes and
observations of mineralised structures underground. Structural
models were also updated to reflect the latest drilling and
mapping information.
Key changes from the 2024 MRE to the 2025 MRE are
as follows:
X
X Nugent: Tonnage increased by 67%, with a 76% uplift in
contained copper, supported by the addition of 550kt of
Measured Resource
X
X Kavanagh: Measured Resource increased by 1,000kt. Due
to restricted drilling access, most of the growth occurred in
lower-grade areas, resulting in a modest reduction in average
grade. Drilling of higher-grade Central and East Kavanagh
zones commenced after the 2025 MRE cut-off and will be
incorporated in the 2026 MRE update
X
X Grade control and resource definition drilling delivered an
overall 3,218kt increase in total Mineral Resources
X
X Inclusion of a maiden MRE at Valentines added 540kt
X
X Mining depletion to 30 June 2025 reduced total Mineral
Resource tonnage by
Share your feedback
Discover