OR Royalties Reports Q3 2025 Results

MONTRÉAL, Nov. 05, 2025 (GLOBE NEWSWIRE) -- OR Royalties Inc. ("OR Royalties" or the "Company") (OR: TSX & NYSE) today announced its consolidated financial results for the third quarter of 2025. Amounts presented are in United States dollars, except where otherwise noted.

Highlights

• 20,326 gold equivalent ounces ("GEOs¹") earned (18,408 GEOs in Q3 2024²);
• Revenues from royalties and streams of $71.6 million ($42.0 million in Q3 2024);
• Cash flows generated by operating activities of $64.6 million ($34.6 million in Q3 2024);
• Cash margin³ of $69.3 million or 96.7% ($40.4 million or 96.3% in Q3 2024);
• Net earnings of $82.8 million, $0.44 per basic share ($13.4 million, $0.07 per basic share in Q3 2024);
• Adjusted earnings³ of $42.3 million, $0.22 per basic share ($21.2 million, $0.11 per basic share in Q3 2024);
• Debt free as result of full repayment of the revolving credit facility (repayments of $35.4 million in the third quarter of 2025);
• Cash balance of $57.0 million as at September 30, 2025;
• Payment of an additional C$5.0 million to Sable Resources Ltd. related to a discovery milestone associated with TDG Gold Corp.'s AuWest target in northern British Columbia;
• Second payment of $10.0 million on the Cascabel gold stream made by OR Royalties International Ltd. ("OR Royalties International"), a subsidiary of the Company; and,
• Declaration of a quarterly dividend of $0.055 per common share paid on October 15, 2025 to shareholders of record as of the close of business on September 30, 2025.

Subsequent to September 30, 2025

• Receipt of $49.0 million from Harmony Gold Mining Co Ltd. ("Harmony") for shares held by OR Royalties International upon closing of Harmony's transaction to acquire MAC Copper Limited (4,000,000 shares at $12.25 per share); and,
• Declaration of a quarterly dividend of $0.055 per common share payable on January 15, 2026 to shareholders of record as of the close of business on December 31, 2025.

Management Commentary

Jason Attew, President & CEO of OR Royalties commented: "The strength of our third quarter cash flows has enabled us to pay off the remaining balance of our revolving credit facility. We are debt free for the first time in 10+ years. With an aggregate liquidity profile of approximately one billion dollars, we remain hard at work in our disciplined pursuit of additional accretive growth opportunities.

Looking across our portfolio, we're excited to have had the Dalgaranga Integration Study released by Ramelius Resources, which now calls for first gold production in early calendar 2026, and also for Dalgaranga to play an integral role in Ramelius' path towards becoming a 500,000 ounces gold producer over the next five years. Also in Australia, we couldn't be more pleased to now officially count Harmony Gold as our newest operating partner at the CSA mine, with Harmony's acquisition of MAC Copper having now closed. Needless to say, we are very excited to see how Harmony plans to further optimize the mine going forward. In terms of what we're expecting as key portfolio catalysts due before year-end, we'll be watching for Orla Mining's Updated Feasibility Study for South Railroad as well as updates from both Osisko Development and Solidus Resources as it relates to plans for near-term mine construction activities at Cariboo and Spring Valley, respectively. Shortly after that, and now pushed into early next year, we're expecting Alamos Gold's Island Gold District Expansion Study."

Q3 2025 RESULTS CONFERENCE AND WEBCAST CALL DETAILS

Conference Call:	Thursday, November 6th, 2025 at 10:00 am ET
Dial-in Numbers: (Option 1)	North American Toll-Free:  1 (800) 717-1738 Local – Montreal: 1 (514) 400-3792 Local – Toronto: 1 (289) 514-5100 Local – New York: 1 (646) 307-1865 Conference ID: 08442
Webcast link: (Option 2)	https://viavid.webcasts.com/starthere.jsp?ei=1738147&tp_key=0e761fc1ca
Replay (available until Saturday, December 6th, 2025 at 11:59 PM ET):	North American Toll-Free: 1 (888) 660-6264 Local – Toronto: 1 (289) 819-1325 Local – New York: 1 (646) 517-3975 Playback Passcode: 08442#
	Replay also available on our website at www.ORroyalties.com

OR ROYALTIES' ANALYST & INVESTOR DAY 2025 DETAILS

In-Person:	Monday, November 10th, 2025 at 1:00pm ET Vantage Venues 150 King Street West – 16th Floor Toronto, ON
Live Webcast:	Monday, November 10th, 2025 at 1:00pm ET
Webcast Link (requires registration):	https://webinars.vantagevenues.com/or-royalties-analyst-and-investor-day-2025/

Qualified Person

The scientific and technical content of this news release has been reviewed and approved by Guy Desharnais, Ph.D., P.Geo., Vice President, Project Evaluation at OR Royalties Inc., who is a "qualified person" as defined by National Instrument 43-101 – Standards of Disclosure for Mineral Projects ("NI 43-101").

About OR Royalties Inc.

OR Royalties is a precious metals royalty and streaming company focused on Tier-1 mining jurisdictions defined as Canada, the United States, and Australia. OR Royalties commenced activities in June 2014 with a single producing asset, and today holds a portfolio of over 195 royalties, streams and similar interests. OR Royalties' portfolio is anchored by its cornerstone asset, the 3-5% net smelter return royalty on Agnico Eagle Mines Ltd.'s Canadian Malartic Complex, one of the world's largest gold mines.

OR Royalties' head office is located at 1100 Avenue des Canadiens-de-Montréal, Suite 300, Montréal, Québec, H3B 2S2.

For further information, please contact OR Royalties Inc.
Grant Moenting Vice President, Capital Markets Tel: (514) 940-0670 x116 Cell: (365) 275-1954 Email: [email protected]	Heather Taylor Vice President, Sustainability and Communications Tel: (647) 477-2087 Email: [email protected]

Notes:

(1)   Gold Equivalent Ounces

GEOs are calculated on a quarterly basis and include royalties and streams. Silver ounces and copper tonnes earned from royalty and stream agreements are converted to gold equivalent ounces by multiplying the silver ounces or copper tonnes earned by the average silver price per ounce or copper price per tonne for the period and dividing by the average gold price per ounce for the period. Cash royalties and other metals and commodities are converted into gold equivalent ounces by dividing the associated revenue by the average gold price per ounce for the period.

Average Metal Prices

	Three months ended September 30,					Nine months ended September 30,
	2025		2024			2025		2024
Gold (i)	$3,457		$2,474			$3,021		$2,296
Silver (ii)	$39.40		$29.43			$32.76		$27.22
Copper (iii)	$9,797		$9,210			$9,556		$9,131
Exchange rate (C$/US$) (iv)	0.7261		0.7332			0.7152		0.7351

(i)	The average price represents the London Bullion Market Association's PM price in U.S. dollars per ounce.
(ii)	The average price represents the London Bullion Market Association's price in U.S. dollars per ounce.
(iii)	The average price represents the London Metal Exchange's price in U.S. dollars per tonne.
(iv)	Bank of Canada daily rate.

(2)   Three months ended September 30, 2024 ("Q3 2024").

(3)   Non-IFRS Measures

Cash margin

Cash margin in dollars and in percentage of revenues are non-IFRS financial measures. Cash margin (in dollars) is defined by OR Royalties as revenues less cost of sales (excluding depletion). Cash margin (in percentage of revenues) is obtained from the cash margin (in dollars) divided by revenues.

Management uses cash margin in dollars and in percentage of revenues to evaluate OR Royalties' ability to generate positive cash flow from its royalty, stream and other interests. Management and certain investors also use this information, together with measures determined in accordance with IFRS Accounting Standards such as gross profit and operating cash flows, to evaluate OR Royalties' performance relative to peers in the mining industry who present these measures on a similar basis. Cash margin in dollars and in percentage of revenues are only intended to provide additional information to investors and analysts and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. They do not have any standardized meaning under IFRS Accounting Standards and may not be comparable to similar measures presented by other issuers.

A reconciliation of the cash margin per type of interests (in thousands of dollars and in percentage of revenues) is presented below:

	Three months ended September 30,						Nine months ended September 30,
	2025			2024			2025			2024
	$			$			$			$
Royalty interests
Revenues	42,734			28,207			121,709			95,026
Less: cost of sales (excluding depletion)	(251	)		(49	)		(567	)		(233	)
Cash margin (in dollars)	42,483			28,158			121,142			94,793
Depletion	(2,697	)		(2,026	)		(8,815	)		(10,048	)
Gross profit	39,786			26,132			112,327			84,745
Stream interests
Revenues	28,891			13,770			65,196			39,389
Less: cost of sales (excluding depletion)	(2,116	)		(1,521	)		(5,979	)		(4,324	)
Cash margin (in dollars)	26,775			12,249			59,217			35,065
Depletion	(7,462	)		(4,951	)		(16,701	)		(13,084	)
Gross profit	19,313			7,298			42,516			21,981
Royalty and stream interests Total cash margin (in dollars)	69,258			40,407			180,359			129,858
Divided by: total revenues	71,625			41,977			186,905			134,415
Cash margin (in percentage of revenues)	96.7	%		96.3	%		96.5	%		96.6	%
Total – Gross profit	59,099			33,430			154,843			106,726

Adjusted earnings and adjusted earnings per basic share

Adjusted earnings and adjusted earnings per basic share are non-IFRS financial measures and are defined by OR Royalties by excluding the following items from net earnings (loss) and net earnings (loss) per share: foreign exchange gains (losses), impairment charges and reversals related to royalty, stream and other interests, changes in allowance for expected credit losses, write-offs and impairments of investments, gains (losses) on disposal of assets, gains (losses) on investments, share of income (loss) of associates, transaction costs and other items such as non-cash gains (losses), as well as the impact of income taxes on these items. Adjusted earnings per basic share is obtained from the adjusted earnings divided by the weighted average number of common shares outstanding for the period.

Management uses adjusted earnings and adjusted earnings per basic share to evaluate the underlying operating performance of OR Royalties as a whole for the reporting periods presented, to assist with the planning and forecasting of future operating results, and to supplement information in its consolidated financial statements. Management believes that in addition to measures prepared in accordance with IFRS Accounting Standards such as net earnings (loss) and net earnings (loss) per basic share, investors and analysts use adjusted earnings and adjusted earnings per basic share to evaluate the results of the underlying business of OR Royalties, particularly since the excluded items are typically not included in OR Royalties' annual guidance. While the adjustments to net earnings (loss) and net earnings (loss) per basic share in these measures include items that are both recurring and non-recurring, management believes that adjusted earnings and adjusted net earnings per basic share are useful measures of OR Royalties' performance because they adjust for items which may not relate to or have a disproportionate effect on the period in which they are recognized, impact the comparability of the core operating results from period to period, are not always reflective of the underlying operating performance of the business and/or are not necessarily indicative of future operating results. Adjusted net earnings and adjusted net earnings per basic share are intended to provide additional information to investors and analysts and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. They do not have any standardized meaning under IFRS Accounting Standards and may not be comparable to similar measures presented by other issuers.

A reconciliation of net earnings to adjusted net earnings is presented below:

	Three months ended September 30,				Nine months ended September 30,
	2025		2024		2025		2024
(in thousands of dollars, except per share amounts)	$		$		$		$
Net earnings	82,845		13,409		140,843		9,162
Adjustments:
Impairment of royalty, stream and other interests	5,495		-		5,495		49,558
Foreign exchange (gain) loss	(300	)	(540	)	(1,125	)	2,653
Share of loss of associates	8,313		8,203		14,178		20,534
Changes in allowance for expected credit losses and write-offs	-		-		-		(1,399	)
Loss (gain) on investments	56		76		366		(3	)
Gain on deemed disposal of an associate	(54,439	)	-		(54,439	)	-
Reclassification of accumulated other comprehensive loss to the statement of income on the deemed disposal of an associate	1,147		-		1,147		-
Tax impact of adjustments	(850	)	3		(586	)	(13,083	)
Adjusted earnings	42,267		21,151		105,879		67,422
Weighted average number of common shares outstanding (000's)	188,312		186,408		187,685		186,145
Adjusted earnings per basic share	0.22		0.11		0.56		0.36

Forward-Looking Statements

Certain statements contained in this press release may be deemed "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and "forward-looking information" within the meaning of applicable Canadian securities legislation. Forward-looking statements are statements other than statements of historical fact, that address, without limitation, future events, the fact that all conditions for payment of the dividend will be met, that development and milestones and ramping up to be achieved by operators of the properties in which the Company holds interest will be achieved in a timely manner, and that the CSA mine will be successfully optimized. Forward-looking statements are statements that are not historical facts and are generally, but not always, identified by the words "expects", "plans", "anticipates", "believes", "intends", "estimates", "projects", "potential", "scheduled" and similar expressions or variations (including negative variations), or that events or conditions "will", "would", "may", "could" or "should" occur. Forward-looking statements are subject to known and unknown risks, uncertainties and other factors, most of which are beyond the control of OR Royalties, and actual results may accordingly differ materially from those in forward-looking statements. Such risk factors include, without limitation, (i) with respect to properties in which OR Royalties holds a royalty, stream or other interest; risks related to: (a) the operators of the properties, (b) timely development, permitting, construction, commencement of production, ramp-up (including operating and technical challenges), (c) differences in rate and timing of production from resource estimates or production forecasts by operators, (d) differences in conversion rate from resources to reserves and ability to replace resources, (e) the unfavorable outcome of any challenges or litigation relating title, permit or license, (f) hazards and uncertainty associated with the business of exploring, development and mining including, but not limited to unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, flooding and other natural disasters or civil unrest or other uninsured risks, (ii) with respect to other external factors: (a) fluctuations in the prices of the commodities that drive royalties, streams, offtakes and investments held by OR Royalties, (b) a trade war or new tariff barriers, (c) fluctuations in the value of the Canadian dollar relative to the U.S. dollar, (d) regulatory changes by national and local governments, including permitting and licensing regimes and taxation policies, regulations and political or economic developments in any of the countries where properties in which OR Royalties holds a royalty, stream or other interest are located or through which they are held, (e) continued availability of capital and financing and general economic, market or business conditions, and (f) responses of relevant governments to infectious diseases outbreaks and the effectiveness of such response and the potential impact of such outbreaks on OR Royalties' business, operations and financial condition; (iii) with respect to internal factors: (a) business opportunities that may or not become available to, or are pursued by OR Royalties, (b) the integration of acquired assets or (c) the determination of OR Royalties' PFIC status (d) that preliminary financial information may be subject to quarter end adjustments. The forward-looking statements contained in this press release are based upon assumptions management believes to be reasonable, including, without limitation: the absence of significant change in OR Royalties' ongoing income and assets relating to determination of its PFIC status, and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended and, with respect to properties in which OR Royalties holds a royalty, stream or other interest, (i) the ongoing operation of the properties by the owners or operators of such properties in a manner consistent with past practice and with public disclosure (including forecast of production), (ii) the accuracy of public statements and disclosures made by the owners or operators of such underlying properties (including expectations for the development of underlying properties that are not yet in production), (iii) no adverse development in respect of any significant property, (iv) that statements and estimates relating to mineral reserves and resources by owners and operators are accurate and (v) the implementation of an adequate plan for integration of acquired assets.

For additional information on risks, uncertainties and assumptions, please refer to the most recent Annual Information Form of OR Royalties filed on SEDAR+ at www.sedarplus.ca and EDGAR at www.sec.gov which also provides additional general assumptions in connection with these statements. OR Royalties cautions that the foregoing list of risk and uncertainties is not exhaustive. Investors and others should carefully consider the above factors as well as the uncertainties they represent and the risk they entail. OR Royalties believes that the assumptions reflected in those forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be accurate as actual results and prospective events could materially differ from those anticipated such the forward-looking statements and such forward-looking statements included in this press release are not guarantee of future performance and should not be unduly relied upon. In this press release, OR Royalties relies on information publicly disclosed by other issuers and third parties pertaining to its assets and, therefore, assumes no liability for such third-party public disclosure. These statements speak only as of the date of this press release. OR Royalties undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, other than as required by applicable law.

OR Royalties Inc. Consolidated Balance Sheets As at September 30, 2025 and December 31, 2024 (Unaudited)
(tabular amounts expressed in thousands of United States dollars)
	September 30,			December 31,
	2025			2024
	$			$
Assets
Current assets
Cash	57,042			59,096
Amounts receivable	3,448			3,106
Other assets	723			1,612
Investment held for sale	48,840			-
	110,053			63,814
Non-current assets
Investments in associates	-			43,262
Other investments	178,559			74,043
Royalty, stream and other interests	1,140,218			1,113,855
Goodwill	79,878			77,284
Other assets	8,045			5,376
	1,516,753			1,377,634
Liabilities
Current liabilities
Accounts payable and accrued liabilities	5,451			5,331
Dividends payable	10,349			8,433
Income tax liabilities	8,120			-
Lease liabilities	1,249			852
	25,169			14,616
Non-current liabilities
Lease liabilities	4,027			3,931
Long-term debt	-			93,900
Deferred income taxes	91,368			76,234
	120,564			188,681
Equity
Share capital	1,696,038			1,675,940
Contributed surplus	64,327			63,567
Accumulated other comprehensive loss	(57,328	)		(141,841	)
Deficit	(306,848	)		(408,713	)
	1,396,189			1,188,953
	1,516,753			1,377,634

OR Royalties Inc. Consolidated Statements of Income For the three and nine months ended September 30, 2025 and 2024 (Unaudited)
(tabular amounts expressed in thousands of United States dollars, except per share amounts)
	Three months ended September 30,						Nine months ended September 30,
	2025			2024			2025			2024
	$			$			$			$
				(restated)						(restated)
Revenues	71,625			41,977			186,905			134,415
Cost of sales	(2,367	)		(1,570	)		(6,546	)		(4,557	)
Depletion	(10,159	)		(6,977	)		(25,516	)		(23,132	)
Gross profit	59,099			33,430			154,843			106,726
Other operating expenses
General and administrative	(4,902	)		(4,896	)		(15,799	)		(14,089	)
Business development	(2,015	)		(1,106	)		(6,920	)		(3,645	)
Impairment of royalty, stream and other interests	(5,495	)		-			(5,495	)		(49,558	)
Operating income	46,687			27,428			126,629			39,434
Interest income	1,062			1,166			2,278			3,009
Finance costs	(886	)		(1,658	)		(3,740	)		(6,500	)
Foreign exchange gain (loss)	300			540			1,125			(2,653	)
Share of loss of associates	(8,313	)		(8,203	)		(14,178	)		(20,534	)
Other gains (losses), net	53,236			(76	)		52,926			1,402
Earnings before income taxes	92,086			19,197			165,040			14,158
Income tax expense	(9,241	)		(5,788	)		(24,197	)		(4,996	)
Net earnings	82,845			13,409			140,843			9,162
Net earnings per share
Basic	0.44			0.07			0.75			0.05
Diluted	0.44			0.07			0.74			0.05

OR Royalties Inc. Consolidated Statements of Cash Flows For the three and nine months ended September 30, 2025 and 2024 (Unaudited)
(tabular amounts expressed in thousands of United States dollars)
	Three months ended September 30,						Nine months ended September 30,
	2025			2024			2025			2024
	$			$			$			$
				(restated)						(restated)
Operating activities
Net earnings	82,845			13,409			140,843			9,162
Adjustments for:
Share-based compensation	2,056			1,582			6,316			4,800
Depletion and amortization	10,493			7,219			26,434			23,859
Impairment of royalty, stream and other interests	5,495			-			5,495			49,558
Changes in expected credit losses of other investments	-			-			-			(1,399	)
Share of loss of associates	8,313			8,203			14,178			20,534
Change in fair value of financial assets at fair value through profit and loss	56			76			366			(3	)
Gain on deemed disposal of an associate	(54,439	)		-			(54,439	)		-
Reclassification to the statement of income of other comprehensive loss on the deemed disposal of an investment in associate	1,147			-			1,147			-
Foreign exchange (gain) loss	(291	)		(555	)		(1,170	)		2,652
Deferred income tax expense	5,598			5,150			13,905			3,646
Other	(74	)		111			196			338
Net cash flows provided by operating activities before changes in non-cash working capital items	61,199			35,195			153,271			113,147
Changes in non-cash working capital items	3,405			(631	)		8,787			(2,987	)
Net cash flows provided by operating activities	64,604			34,564			162,058			110,160
Investing activities
Acquisitions of short-term investments	-			(963	)		-			(5,333	)
Acquisitions of investments	-			-			(12,359	)		-
Proceeds on disposal of investments	805			-			805			3,847
Acquisitions of royalty, stream and other interests	(13,655	)		(10,522	)		(36,869	)		(10,522	)
Proceeds on the exercise of a buy-down right	2,051			-			2,051			-
Other	(371	)		(26	)		(844	)		(31	)
Net cash flows used in investing activities	(11,170	)		(11,511	)		(47,216	)		(12,039	)
Financing activities
Increase in long-term debt	-			-			10,437			-
Repayment of long-term debt	(35,372	)		(20,000	)		(105,372	)		(84,721	)
Exercise of share options and shares issued under the share purchase plan	38			614			11,514			6,223
Normal course issuer bid purchase of common shares	-			(428	)		-			(428	)
Dividends paid	(9,700	)		(7,880	)		(25,163	)		(22,963	)
Withholding taxes on settlement of restricted and deferred share units	-			(238	)		(6,464	)		(2,442	)
Other	(361	)		24			(1,836	)		(978	)
Net cash flows used in financing activities	(45,395	)		(27,908	)		(116,884	)		(105,309	)
Increase (decrease) in cash before effects of exchange rate changes on cash	8,039			(4,855	)		(2,042	)		(7,188	)
Effects of exchange rate changes on cash	(623	)		203			(12	)		(650	)
Net increase (decrease) in cash	7,416			(4,652	)		(2,054	)		(7,838	)
Cash – beginning of period	49,626			48,018			59,096			51,204
Cash – end of period	57,042			43,366			57,042			43,366