Earnings release
Page 1
MAJESTIC GOLD CORP. ANNOUNCES 2025 Q2 RESULTS WITH REVENUE OF US$42.7 MILLION Vancouver, British Columbia – August 29, 2025 - Majestic Gold Corp. (“Majestic” or the “Company”) (TSX.V: MJS, FSE: A0BK1D) announces its financial and operational results for the six months ended June 30, 2025. The following financial results are expressed in US dollars unless otherwise stated. FINANCIAL AND OPERATIONAL HIGHLIGHTS Six months ended June 30, 2025 • Gold production was 15,879 ounces, a 2% decrease over the 16,207 ounces produced for the FY2024 comparative period; • Revenue was $42.7 million, a 27.1% increase over the $33.6 million in revenue for the FY2024 comparative period; • Gross profit from operations was $22.1 million, a 22.3% increase over the $18.1 million in gross profit for the FY2024 comparative period; • Net income was $10.1 million, a 9.3% decrease over the $11.1 million in net income for the FY2024 comparative period; • Cash flow from operating activities was $12 million, a 3. 2% increase over the $11.6 million for the FY2024 comparative period; • Strong financial position at June 30, 2025. The Company had cash and cash equivalents of $103.5 million (FYE2024 - $100.7 million) and working capital of $64.1 million (FYE2024 - $86.3 million); • Adjusted EBITDA was $22.1 million, compared to $18.9 million for the same period in FY2024. For EBITDA computation details, refer to pages 18-20 of the MD&A for this Non-IFRS financial measure; • Total cash costs and all -in sustaining costs (“AISC”) were $1,135 per ounce and $1,394 per ounce, compared to $787 per ounce and $957 per ounce for the same period in FY2024. For AISC computation details, refer to pages 18-20 of the MD&A for this Non-IFRS financial measure; and • Persistence Resources Group Ltd (HKEX:02489), the Company’s 70.5% owned subsidiary , had a recent closing share price of HKD$1.50 (~CAD$0.27) for a market capitalization of HKD$3.0B (CAD$521.4M) 306 - 1688 152nd Street Surrey, British Columbia Canada, V4A 4N2 Telephone: 604-560-9060 Facsimile: 604-560-9062 Email: info@majesticgold.com
Page 2
SELECTED QUARTERLY AND FULL YEAR FINANCIAL AND OPERATING RESULTS Three months ended June 30, Six months ended June 30, 2025 2024 2025 2024 Operating data Gold produced (ozs) 7,649 8,265 15,879 16,207 Gold realized net of smelting fees (ozs) 6,956 7,500 14,341 14,587 Gold sold (ozs) 7,309 7,622 14,288 14,923 Average realized gold price ($/oz sold) $ 3,143 $ 2,342 $ 2,959 $ 2,227 Total cash costs ($/oz sold) (1) 1,271 830 1,135 787 All-in sustaining costs ($/oz sold) (1) 1,584 993 1,394 957 Financial data Gold revenue $ 23,259,089 $ 18,053,618 $ 42,740,044 $ 33,617,278 Gross profit (2) 11,741,801 9,764,514 22,072,772 18,050,531 Adjusted EBITDA (1) 11,307,015 10,257,642 22,075,532 18,890,221 Net income 3,952,872 5,948,405 10,060,666 11,089,248 Net income attributable to shareholders 1,148,585 2,894,223 4,199,279 5,534,664 Basic and diluted income per share 0.00 0.00 0.00 0.01 June 30, 2025 December 31, 2024 Balance Sheet Cash and cash equivalents $ 103,457,903 $ 100,738,547 Other current assets 8,471,234 5,118,569 Non-current assets 156,907,920 82,068,419 Total assets $ 268,837,057 $ 187,925,535 Current liabilities $ 47,806,301 $ 19,536,163 Non-current liabilities 42,801,465 8,670,704 Total liabilities $ 90,607,766 $ 28,206,867 Total equity 178,229,291 159,718,668 Total liabilities and equity $ 268,837,057 $ 187,925,535 (1) See “Additional Financial Measures” in the Company’s MD&A on pages 18-20. (2) “Gross profit” represents total revenues, net of cost of goods sold. This release should be read in conjunction with the Company’s audited consolidated financial statements for the years ended December 31, 2024 and associated Management Discussion and Analysis (“MD&A”) which are available on SEDAR www.sedarplus.ca and on the Company’s website www.majesticgold.com. About Majestic Gold Majestic Gold Corp., a British Columbia based company, is a low-cost junior gold producer engaged in commercial gold production in eastern Shandong Province, China, with mining operations at its Songjiagou Gold Mine s, its flagship project, and the Mujin Gold Project. Additional information on the Company and its projects is available at www.sedarplus.ca and on the Company’s website at www.majesticgold.com. For further information, please contact: James Mackie, CFO and Corporate Secretary Telephone: (604) 560-9060 Email: info@majesticgold.com Website: www.majesticgold.com
Page 3
Cautionary Notes Certain statements contained herein may constitute forward‐looking statements and are made pursuant to the "safe harbor" provisions of the United States Private Securities Litigation Reform Act of 1995 and Canadian securities laws. Forward‐looking statemen ts are statements which relate to future events. Such statements include estimates, forecasts, and statements as to management's expectations with respect to, among other things, business and financial prospects, financial multiples and accretion estimates , future trends, plans, strategies, objectives, and expectations, including with respect to production, exploration drilling, reserves and resources, exploitation activities and events or future operations. Information inferred from the interpretation of drilling results and information concerning mineral resource estimates may also be deemed to be forward -looking statements, as it constitutes a prediction of what might be found to be present when, and if, a project is actually developed. In some cases, you can identify forward‐looking statements by terminology such as "may", "should", "expects", "plans, "anticipates", believes", "estimates", "predicts", "potential", or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry's actual results, level of activity, performance, or achievements to be materially different from any future r esults, levels of activity, performance, or achievements expressed or implied by these forward‐looking statements. While these forward‐looking statements, and any assumptions upon which they are based, are made in good faith, and reflect our current judgment regarding the direction of our business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions, or other future performance suggestions herein. Except as required by applicable law, Majestic Gold does not intend to update any forward‐ looking statements to conform these statements to actual results