Exhibit 99.1

Stibnite Gold Project - 2024 Financial Update (as of February 2025)¹
Macro Assumptions²	Units	Total / Avg.	-4	-3	-2	-1	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16
Gold Price	US$/oz	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100	$2,100
Antimony Price	US$/lb	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00	$10.00
Silver Price	US$/oz	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00	$27.00
Revenue	$mm	$9,730	--	--	--	$34	$768	$1,159	$1,264	$1,248	$961	$821	$510	$464	$412	$443	$604	$542	$249	$199	$51	--
Off-Site Costs	$mm	($16.8)	--	--	--	($0.0)	($1.2)	($2.7)	($2.6)	($1.9)	($1.9)	($1.9)	($0.6)	($0.6)	($0.7)	($0.6)	($0.7)	($0.6)	($0.4)	($0.3)	($0.1)	--
Royalties	$mm	($176.3)	--	--	--	($0.6)	($12.2)	($16.0)	($18.3)	($20.3)	($16.1)	($11.6)	($9.9)	($10.3)	($10.1)	($12.0)	($13.2)	($10.4)	($8.2)	($4.8)	($2.4)	--
Operating Cost	$mm	($3,167)	--	--	--	--	($238)	($247)	($260)	($242)	($242)	($232)	($235)	($232)	($226)	($229)	($222)	($194)	($178)	($156)	($33)	--
EBITDA³	$mm	$6,370	--	--	--	$34	$516	$893	$983	$983	$701	$576	$265	$221	$175	$201	$369	$337	$63	$38	$16	--
Initial Capex	$mm	($2,248)	($378)	($622)	($612)	($637)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Sustaining Capex	$mm	($723.5)	--	--	--	--	($110.9)	($80.9)	($40.1)	($89.7)	($32.1)	($3.9)	($106.3)	($68.7)	($5.1)	($20.6)	($77.4)	($6.0)	($6.4)	($75.4)	($0.1)	--
Closure Capex	$mm	($118.1)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	($19.7)	($98.4)
Salvage Value	$mm	$50.9	--	--	--	--	--	--	--	--	--	--	--	--	--	--	$4.9	--	$3.4	$1.3	$41.3	--
Change in Working Capital	$mm	–	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Pre-Tax Unlevered Free Cash Flow	$mm	$3,331	($378)	($622)	($612)	($603)	$405	$812	$943	$893	$669	$572	$159	$153	$169	$180	$296	$331	$60	($36)	$37	($98)
Pre-Tax Cumulative Unlevered Free Cash Flow	$mm		($68)	($456)	($1,056)	($1,670)	($1,810)	($997)	($55)	$839	$1,508	$2,080	$2,239	$2,391	$2,561	$2,741	$3,037	$3,368	$3,428	$3,424	$3,446	$3,410
Taxes Payable	$mm	($546)	--	--	--	($3)	($11)	($21)	($89)	($118)	($75)	($55)	($5)	($4)	($16)	($21)	($62)	($58)	($4)	($0)	($5)	--
Post-Tax Unlevered Free Cash Flow⁴	$mm	$2,785	($378)	($622)	($612)	($606)	$394	$792	$854	$776	$594	$517	$153	$148	$154	$159	$234	$273	$56	($36)	$33	($98)
Post-Tax Cumulative Unlevered Free Cash Flow	$mm		($68)	($456)	($1,056)	($1,670)	($1,824)	($1,032)	($178)	$598	$1,191	$1,709	$1,862	$2,010	$2,164	$2,323	$2,557	$2,830	$2,886	$2,882	$2,899	$2,864
Production Summary
Waste Mined Total	kst	279,764	--	--	2,631	17,925	24,243	24,743	22,019	18,846	23,195	24,386	25,058	25,931	30,158	25,222	11,893	3,514	--	--	--	--
Mineralized Material Mined Total	kst	115,289	--	--	--	885	8,628	9,882	14,544	14,473	11,123	6,500	8,436	8,752	6,157	8,924	10,407	6,579	--	--	--	--
Total Mill Feed	kst	115,025	--	--	--	555	6,858	8,023	8,988	8,050	8,072	8,050	8,050	8,050	8,072	8,050	8,050	8,050	8,072	8,050	1,985	--
Project Life	yrs	14.2	--	--	--	--	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	0.2	--
Processing Summary
Mill Feed - Au Grade	oz/st	0.04	--	--	--	0.04	0.05	0.06	0.06	0.08	0.05	0.04	0.03	0.03	0.03	0.03	0.04	0.04	0.02	0.02	0.01	--
Mill Feed - Sb Grade	%	0.06%	--	--	--	0.02%	0.08%	0.22%	0.19%	0.10%	0.15%	0.14%	0.01%	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	--	--
Mill Feed - Ag Grade	oz/st	0.06	--	--	--	0.04	0.06	0.10	0.09	0.07	0.08	0.06	0.04	0.03	0.04	0.05	0.05	0.04	0.03	0.03	0.02	--
Mill Feed - S Grade	%	0.78%	--	--	--	1.0%	1.2%	1.1%	1.1%	1.1%	1.1%	1.0%	0.7%	0.5%	0.6%	0.5%	0.7%	0.8%	0.2%	0.5%	0.2%	--
Mill Feed - As Grade	%	0.22%	--	--	--	1.57%	0.38%	0.33%	0.34%	0.38%	0.33%	0.22%	0.15%	0.18%	0.14%	0.17%	0.19%	0.05%	0.16%	0.01%	--	--
Total Au Content	koz	4,815	--	--	--	20	373	493	564	613	438	359	277	262	225	252	336	300	145	127	29	--
Total Sb Content	mlbs	148.7	--	--	--	0	11	36	34	15	24	22	2	0	4	0	0	0	0	0	--	--
Total Ag Content	koz	6,424	--	--	--	24	430	828	853	584	662	511	291	230	351	400	417	334	255	205	47	--
Total S Content	kst	900.4	--	--	--	5.6	81.5	90.7	95.3	87.1	91.0	83.9	55.3	44.2	46.8	39.4	52.7	61.6	19.6	42.6	3.1	--
Total As Content	kst	253	--	--	--	9	26	26	31	31	27	18	12	15	11	14	16	4	13	1	--	--
Total Antimony Produced - Sb Concentrate	mlbs	106.5	--	--	--	--	7.6	27.3	23.9	10.3	16.0	17.8	0.9	--	2.6	--	--	--	--	--	--	--
Total Gold Produced - Sb Concentrate	koz	32.0	--	--	--	--	2.4	7.1	8.2	4.3	4.6	5.0	0.2	--	0.2	--	--	--	--	--	--	--
Total Silver Produced - Sb Concentrate	koz	647	--	--	--	--	26	156	142	82	171	61	2	--	8	--	--	--	--	--	--	--
Total Gold Produced - Dore	koz	4,191.3	--	--	--	16.3	334.5	440.3	503.4	551.7	390.9	318.2	239.1	220.6	184.7	209.9	287.3	258.2	117.8	94.6	23.8	--
Total Silver Produced - Dore	koz	515	--	--	--	0	7	12	13	9	9	8	31	51	69	84	54	28	67	37	35	--
Sb Concentrate Produced - Dry	kst	98.0	--	--	--	--	6.9	24.8	21.7	9.5	15.3	16.4	0.8	--	2.5	--	--	--	--	--	--	--
Sb Concentrate Produced - Wet	kst	103.1	--	--	--	--	7.3	26.1	22.9	10.0	16.1	17.2	0.8	--	2.6	--	--	--	--	--	--	--
Total Payable Antimony	mlbs	90.5	--	--	--	--	6.5	23.2	20.3	8.7	13.6	15.1	0.7	--	2.3	--	--	--	--	--	--	--
Total Payable Gold	koz	4,194.7	--	--	--	16	335	441	505	552	392	319	239	220	184	210	287	258	118	94	24	--
Total Payable Silver	koz	590	--	--	--	0.3	8.8	11.7	12.3	24.1	77.8	8.0	30.3	50.1	67.4	82.6	52.7	27.2	65.9	36.3	34.5	--
Total Payable Gold Equivalent	koz AuEq	4,633	--	--	--	16	366	552	602	594	458	391	243	221	196	211	288	258	118	95	24	--
Total Operating Costs	$mm	($3,167)	--	--	--	--	($238)	($247)	($260)	($242)	($242)	($232)	($235)	($232)	($226)	($229)	($222)	($194)	($178)	($156)	($33)	--
Mine Operating Costs	$mm	(1,164)	--	--	--	--	(107)	(105)	(110)	(104)	(97)	(90)	(96)	(91)	(84)	(86)	(79)	(52)	(30)	(26)	(6)	--
Mill Processing Costs	$mm	(1,511)	--	--	--	--	(98.0)	(109.0)	(116.2)	(102.9)	(107.4)	(105.2)	(102.5)	(107.3)	(108.2)	(108.7)	(108.2)	(107.5)	(113.7)	(94.9)	(21.7)	--
G&A Costs Total	$mm	(491.6)	--	--	--	--	(33.8)	(33.8)	(33.9)	(35.4)	(37.0)	(36.3)	(36.0)	(34.1)	(34.1)	(34.3)	(34.3)	(34.6)	(34.4)	(34.7)	(5.1)	--
Total Unit Operating Costs	$/t Processed	(27.5)	--	--	--	--	(34.8)	(30.8)	(28.9)	(30.1)	(30.0)	(28.8)	(29.1)	(28.8)	(28.1)	(28.5)	(27.5)	(24.1)	(22.0)	(19.4)	(16.5)	--
Total Offsite Charges	$mm	($16.8)	--	--	--	($0.0)	($1.2)	($2.7)	($2.6)	($1.9)	($1.9)	($1.9)	($0.6)	($0.6)	($0.7)	($0.6)	($0.7)	($0.6)	($0.4)	($0.3)	($0.1)	--
Sb Concentrate Transport Cost	$mm	(7.0)	--	--	--	--	(0.5)	(1.8)	(1.5)	(0.7)	(1.1)	(1.2)	(0.1)	--	(0.2)	--	--	--	--	--	--	--
Dore Transport Cost	$mm	(5.4)	--	--	--	(0.0)	(0.4)	(0.5)	(0.6)	(0.6)	(0.5)	(0.4)	(0.3)	(0.3)	(0.3)	(0.3)	(0.4)	(0.3)	(0.2)	(0.2)	(0.1)	--
Sb Concentrate Treatment & Refining Charges	$mm	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Dore Au Refining Charges	$mm	(4.2)	--	--	--	(0.0)	(0.3)	(0.4)	(0.5)	(0.6)	(0.4)	(0.3)	(0.2)	(0.2)	(0.2)	(0.2)	(0.3)	(0.3)	(0.1)	(0.1)	(0.0)	--
Dore Ag Refining Charges	$mm	(0.3)	--	--	--	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	--
Total NSR Royalties	$mm	($176.3)	--	--	--	($0.6)	($12.2)	($16.0)	($18.3)	($20.3)	($16.1)	($11.6)	($9.9)	($10.3)	($10.1)	($12.0)	($13.2)	($10.4)	($8.2)	($4.8)	($2.4)	--
Cash Costs (By-Product Basis)
Cash Cost Net of By-Products⁵	US$/oz Au	$537.1	--	--	--	--	$518.0	$33.45	$112.19	$279.56	$263.58	$251.04	$946.68	$1,045.64	$1,095.23	$1,082.99	$767.23	$749.17	$1,494.10	$1,639.39	$1,332.74	--
Total Cash Cost Net of By-Products⁶	US$/oz Au	$583.2	--	--	--	--	$558.0	$76.0	$153.7	$319.8	$309.5	$293.2	$990.8	$1,094.8	$1,153.5	$1,143.1	$815.6	$791.9	$1,566.6	$1,692.6	$1,409.7	--
All-in Sustaining Cost (AISC)⁷	US$/oz Au	$756.3	--	--	--	--	$889.3	$259.2	$233.1	$482.1	$391.5	$305.4	$1,435.5	$1,406.7	$1,180.9	$1,241.2	$1,085.2	$815.1	$1,621.3	$2,491.0	$1,412.4	--
Total Initial Capital	$mm	($2,248)	($378)	($622)	($612)	($637)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Mining Capital Cost	$mm	($74)	($6)	($13)	($24)	($31)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Mining Capitalized Opex	$mm	($110)	--	($2)	($28)	($80)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Mine Capital Cost Contingency	$mm	($11)	--	($0)	($3)	($7)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Process Plant Direct Costs	$mm	($1,276)	($232)	($398)	($332)	($314)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Project Indirect Costs	$mm	($349)	($58)	($101)	($81)	($109)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Owners Costs	$mm	($239)	($36)	($55)	($94)	($55)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Contingency Costs	$mm	($190)	($45)	($53)	($50)	($42)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Total Sustaining Capital	$mm	($723)	--	--	--	--	($111)	($81)	($40)	($90)	($32)	($4)	($106)	($69)	($5)	($21)	($77)	($6)	($6)	($75)	($0)	--
Mine Capital Cost & Contingency	$mm	($215)	--	--	--	--	($37.0)	($51.4)	($36.6)	($32.7)	($18.8)	($3.7)	($4.4)	($4.9)	($4.9)	($5.4)	($5.4)	($4.7)	($3.7)	($1.7)	($0.1)	--
Process Plant and Remediation	$mm	($508)	--	--	--	--	($73.9)	($29.4)	($3.5)	($57.0)	($13.3)	($0.2)	($101.9)	($63.9)	($0.2)	($15.1)	($72.0)	($1.3)	($2.7)	($73.7)	--	--
Closure Cost	$mm	($118)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	($19.7)	($98.4)
Salvage Value		$51	--	--	--	--	--	--	--	--	--	--	--	--	--	--	$4.9	--	$3.4	$1.3	$41.3	--
Total Capital Expenditures Including Salvage Value	$mm	($3,039)	($378)	($622)	($612)	($637)	($111)	($81)	($40)	($90)	($32)	($4)	($106)	($69)	($5)	($21)	($72)	($6)	($3)	($74)	$22	($98)