BQE Water Reports Audited Year End 2024 Results

VANCOUVER, BC, April 24, 2025 /CNW/ - BQE Water Inc. (TSXV: BQE), a leader in the treatment and management of mine impacted waters, is pleased to release its audited consolidated financial results for the year ended December 31, 2024.

Selected financial results for the last 5 years (CNW Group/BQE Water Inc.)

"Our 2024 financial results delivered another set of new highs in several key metrics including year-end Proportional Revenue, net income, Adjusted EBITDA, and working capital," said David Kratochvil, President & CEO of BQE Water. "73% of our Proportional Revenue in 2024 was recurring as we increased water treatment operation revenues to $10.5 million and our share of joint venture revenue from the sale of recovered metals to $7.6 million. Our focus in growing recurring revenues from water treatment fees, our dedicated and experience BQE team, and our strong balance sheet position the Company to manage potential impacts from near-term economic uncertainty, and to continue to deliver long-term shareholder value."

FINANCIAL HIGHLIGHTS

• Revenues of $17.2 million in 2024, a decrease of 5% or $959,000 compared to 2023.
• Achieved record Proportional Revenues of $24.8 million in 2024, a $2.1 million or 9% increase from 2023.
• Net income and earnings per share for the year were $4.8 million and $3.78, compared to $2.6 million and $2.12 in the prior year, representing increases of 81% and 78%, respectively.
• Adjusted EBITDA was $5.6 million compared to $4.6 million the year prior, a 20% increase.
• Increased working capital by $2.1 million, or 20% year-over-year, to $12.6 million as at December 31, 2024.
• Grew net cash and cash equivalents by $3.8 million, or 48% year-over-year, to $11.8 million as of December 31, 2024.

Selected financial results for the 3 and 12 months ended December 31, 2024 are as follows:

(in '000s)	3 months ended Dec. 31			12 months ended Dec. 31
	2024	2023		2024	2023
	$	$		$	$
Revenues under GAAP	5,088	5,014		17,178	18,137
Proportional Revenues	5,765	5,431		24,798	22,726
Net income	1,214	249		4,806	2,654
Adjusted EBITDA	(2)	541		5,583	4,656

Selected financial results for the last 5 years are as follows:

OPERATIONAL SERVICES HIGHLIGHTS

Our operational services consist of the operation or technical supervision of water treatment plants, which generate recurring revenues from three main sources: sales of recovered metals, water treatment fees and operations support fees. The Company's operations by source of revenue are as follows:

Operations	Location	Revenue Source
JCC-BQE Joint Venture	Jiangxi province, China	Sales of recovered metals
MWT-BQE Joint Venture	Shandong province, China	Sales of recovered metals
Raglan Mine for Glencore	Northern Québec, Canada	Water treatment fees
Minto Mine for Government of Yukon	Yukon, Canada	Water treatment fees
Zhongkuang Metallurgical Facilities for MWT	Shandong province, China	Operations support fees
Zhaojin Metallurgical Facilities for MWT	Shandong province, China	Operations support fees
Power utility ash pond for WesTech	Eastern USA	Water treatment fees
Base metal project for a metal producer	Southwestern USA	Water treatment fees

JCC-BQE Joint Venture Operations

Our 50/50 joint venture with partner Jiangxi Copper Company ("JCC") operates three water treatment plants at Dexing Mine and at Yinshan Mine in Jiangxi province of China. The volume of water treated, and metals recovered by the plants fluctuate seasonally depending on precipitation levels in the region. The operating results for the 12 months ended December 31, 2024 and 2023 are as follows:

(in '000s)	2024	2023
Water treated (cubic metres)	21,842	19,493
Copper recovered (pounds)	2,662	1,935
Zinc recovered (pounds)	1,231	-

During 2024, all three plants met mechanical availability and process performance set by the Company. The volume of water treated increased by 12% year-over-year and the mass of copper recovered increased by 37%. Starting in 2024, the Yinshan water treatment plant began to recover zinc as part of their normal operations. Such changes in water volume and metal grade in feed water from period to period are largely the result of environmental conditions beyond the control of the joint venture.

MWT-BQE Joint Venture Operations

Our 20% share of MWT-BQE is with our 80% partner Beijing MWT Water Treatment Project Limited Company ("MWT") and together we operate a water treatment plant at a smelter in Shandong province of China. MWT-BQE generates revenues from the sale of zinc and copper recovered from smelter wastewater. The operating results for the 12 months ended December 31, 2024 and 2023 are as follows:

(in '000s)	2024	2023
Water treated (cubic metres)	296	285
Zinc recovered (pounds)	96	162
Copper recovered (pounds)	50	49

Copper recovery remained consistent with the previous year, while the mass of zinc decreased by 41%. The smelter periodically operated its production lines with ores from different sources which led to varying concentrations of zinc and copper in the feed and a fluctuation in the volume of wastewater treated by the plant. The joint venture has no control over the composition and volume of feed that flows into the plant. In 2024, the plant operated intermittently to reduce costs, as the value of zinc and copper in the feed was lower than the recovery cost of the metals.

BQE Water Operations

The number of operating days contributing to water treatment or support fees for the 12 months ended December 31, 2024 and 2023 are as follows:

(in days)	2024	2023
Raglan Mine water treatment plants	202	206
Minto Mine water treatment plant	96	312
Zhongkuang SART plant	356	364
Zhaojin SART plant	358	354
Water treatment plant in Eastern USA	264	238
Water treatment plants in Southwest USA	365	363

The volume of water treated by geographic location for the 12 months ended December 31, 2024 and 2023 are as follows:

(in '000s cubic metres)	2024	2023
Raglan Mine water treatment plants	2,075	2,218
Minto Mine water treatment plant	435	938
SART plants in China	652	602
Water treatment plants in USA	1,566	168

The Company, with our Inuit partner Nuvumiut Development, operates four water treatment plants at Raglan Mine for Glencore Canada Corporation ("Glencore"). From May to December 2024, we mobilized our operations team for the 21st operating season at the mine. The total volume of water treated across all four plants at Raglan Mine in 2024 decreased by 6% compared to 2023.

Since 2022, the Company is contracted with the Yukon Government to treat and discharge clean water at the Minto Mine in the Yukon in support of environmental protection. In 2024, our operating season was shortened as we demobilized our team in late August to assist with an environmental emergency caused by a heap leach failure at the Eagle Gold Mine in the Yukon. 

In 2021, we began operations of the Zhongkuang SART (sulphidication-acidification-recycling-thickening) plant and the Zhaojin SART plant at metallurgical facilities in China. Both plants have been under our technical supervision since the start of full production. Both SART plants operated fully throughout 2024 without disruption.

In 2022, we began operations of a treatment plant utilizing our Selen-IX™ process in Eastern USA to remove selenium from ash pond water for WesTech Engineering ("WesTech"). In 2024, our operations team continued providing water treatment services with the Selen-IX™ circuit to manage the presence of selenium in the feed.

In 2022, we completed the commissioning of a treatment plant utilizing a combination of nanofiltration and our proprietary selenium electro-reduction process for the simultaneous removal of selenium and sulphate from mine water for a base metal project in the American Southwest. In August 2023, our team completed the performance test milestone for a second newly constructed selenium removal water treatment plant which entered the operation phase. In 2024, we continued to provide water treatment operation services for both Selen-IX™ water treatment plants in the American Southwest.

TECHNICAL SERVICES HIGHLIGHTS

BQE Water's technical expertise and IP are applicable globally across broad areas of water management. Highlights of some of our technical services and technical innovation projects during 2024 are summarized below.

Trusted Advisory Services (Water Management and Water Studies)

• Completed the engineering design and began procurement for a water treatment facility to support the clean-up of legacy tailings site in the Yukon.
• Provided ongoing advisory and water treatment services in response to the environmental emergency caused by a heap leach failure at the Eagle Gold Mine in the Yukon.
• Completed lab testing and preliminary engineering for selenium removal plant at a new uranium project in development in Canada.
• Continued plant operations support and engineering services to an actively producing mine requiring improvements to their existing treatment in the Yukon.
• Completed a field pilot campaign for thiosalts removal at a mine in Eastern Canada.
• Continued with engineering services for the design, procurement, and construction of another selenium removal plant using BQE's Selen-IX™ to meet end-of-pipe limit of less than 2 parts per billion at a gold mine in Central US.
• Assisted an integrated lead smelter-recycling facility in Eastern Canada with completing upgrades to existing treatment system and implementation of new sulphate removal stage to a discharge limit less than 1,500 mg/L and initiated operations support for the newly upgraded facility.
• Completed the plant automation scope for a new water treatment plant for water recycle at a gold mine in Mexico.
• Continued selenium stability test program simulating conditions in semi-passive treatment systems to support holistic risk assessment of selenium treatment options for a client based in BC.

Cyanide Management (Destruction and Recycle)

• Continued to provide on-site engineering and laboratory services for cyanide removal from impacted water at the Eagle Gold Mine in the Yukon and proceeded with a chosen method that best integrates into the emergency temporary water treatment at site that targets less than 25 ppb residual cyanide at the end-of-pipe.
• Completed the engineering design for a cyanide removal facility requiring the end-of-pipe cyanide concentration below 8 ppb in the US.
• Continued to provide engineering services for Shandong Gold to support the construction of the third SART plant in China.

COMMENTARY AND OUTLOOK

Our 2024 financial results delivered another set of new highs in several key metrics including year-end Proportional Revenue, net income, Adjusted EBITDA, and working capital. Overall, BQE Water's financial performance in 2024 reflects the success of our long-term business strategy, including growing our recurring revenue from water treatment plant operations. The Company's performance can be summarized as follows:

1. Proportional annual recurring revenue of $18.1 million achieved a record high, with $10.5 million in revenue from operating treatment fees and $7.6 million from our proportional share of joint venture revenue from the sale of recovered metals. Operating fees reached a new record high, while sales of recovered metals returned to their long-term mean following a drop in 2023.
   
   
2. Non-recurring technical services revenue decreased by $3.2 million or 32% compared to 2023.

The first point demonstrates the progress we have made in executing our business strategy and confirms the growing importance of recurring revenue from water treatment fees in terms of the overall financial performance of the Company. It also highlights the upside potential from our exposure to copper and zinc prices associated with metals recovered from the joint ventures.

The second point reaffirms that our technical services revenue is lumpy. This lumpiness stems from the unpredictable timing and progression of mining projects in general, as well as the wide range of technical services contract values – from $30,000 to $3.0 million depending on the stage of the project. Smaller contracts are associated with the earliest stages of a mining project. As the project advances, contract values typically increase, culminating in plant commissioning and ultimately new operating contracts. While one or two larger short-term technical services contracts can boost our fees in any given period, they can also create a temporary drop in fees in subsequent periods. This was the situation in the first half of 2024 when we initiated work on multiple new early-stage projects while certain larger contracts had been completed or delayed. Earning lower fees from many small contracts remains very valuable for the Company's long-term strategic growth.

Several items in the consolidated financial statements also deserve commentary and explanation:

1. Recorded deferred revenue of $1.6 million under current liabilities on the statement of financial position, primarily representing milestone payments from a customer for a major project in the Yukon. This deferred revenue will be recognized as technical services revenue in 2025.
   
   
2. Recognition of deferred income tax asset of $1.4 million under non-current assets, which also is included in the income tax recovery of $1.3 million. The deferred tax asset stems from the cumulative prior year losses carry forward in Canada available to offset future income taxes. The recognition of a deferred tax asset in 2024 is due to the Company's track record of taxable profits over the past few years and management's forecast of taxable profits in the future. We expect the deferred tax asset and matching income tax recovery may increase in the next few years before declining as the sum of the total accumulated losses are depleted.

With respect to our outlook for 2025:

We presently have good visibility and certainty over several larger technical services contracts and expect strong results in the first half of the year on this front; specifically,

1. Installation and commissioning of the Valley Tailings plant in the Yukon.
2. Commissioning of the fourth Selen-IX™ plant in the North Central region of the US.
3. Detailed design of a sulphate removal plant that will subsequently go into construction in BC.
4. Commissioning of the third SART plant for Shandong Gold in China.

Our operating contract for Minto Mine ended in 2024 and we will not be operating the Minto plant in 2025. The Selkirk First Nation has become the key player in deciding next steps, but no clear direction has been set for the future of this project yet. Our partnership with the Selkirk Development Corporation remains strong and enables us to stay abreast of developments that may benefit from our involvement beyond 2025. In the meantime, our Minto operations team is fully utilized operating the emergency response water treatment system at the Eagle Gold Mine in the Yukon. This contract is set to conclude in June 2025 but may get extended depending on the water situation at site post spring freshet. We anticipate that the Eagle project will more than offset the revenue lossfrom Minto in 2025.   

We engaged with our customer in the Southwestern US on the renewal and restructuring of our operating contracts for two plants on the same site where the operating term was set to expire in 12 to 18 months, respectively. Our contract was renewed early for a 5-year term, at a lower monthly fee, as we reduced our scope from full operations to operations support. While this may reduce the Company's revenue from operations in the short term, we are pleased to gain certainty and longevity of recurring revenue from these operations over the coming five years. We expect to cover the shortfall in 2025 with revenue from other projects and then increase recurring revenue from new sites such as those undergoing commissioning in 2025.

There has been no immediate impact from trade tariffs on BQE Water since we don't manufacture goods and/or generate profit by exporting or importing goods. Services have so far been exempted from tariffs. Nevertheless, tariffs may create economic uncertainty, and this may impact access to funding in the mining sector, which may delay capital projects. The drop in global trade may also produce a global economic recession. As a result, we may see a market slowdown, especially in some of our projects being developed by junior mining companies. In the medium to long term, the shift towards self-dependency may produce growth in the mining and metal extraction sector in Canada and the US. Announcements by various governments aimed at accelerating permitting and/or allocating direct government support for critical minerals projects as well as development of nuclear power generation capacity is an early sign of this.

We live in uncertain times and despite our relatively positive outlook for 2025, we caution readers about the risks that may create headwinds for us and our business. These include geopolitical risks with China, weak inflows of capital into the mining sector, a global recession, and/or prolonged weakness in commodity prices. For these reasons, we remain focused on fiscal prudence and maintaining our working capital at a level that allows us to withstand exogenous impacts and even be positioned to take advantage of opportunities. Our strong balance sheet will allow us to navigate the economic uncertainties ahead.

SELECTED FINANCIAL INFORMATION
For a complete set of audited Financial Statements and MD&A, please go to www.bqewater.com.

(in $'000 except for per share amounts)	2024	2023	2022
	$	$	$
Revenues	17,178	18,137	12,158
Operating expenses (excluding depreciation)	(8,769)	(9,075)	(7,107)
Gross margin	8,409	9,062	5,051
Share of income from joint ventures	2,472	419	1,487
General and administration	(3,172)	(2,727)	(2,464)
Sales and development	(3,131)	(2,655)	(1,768)
Share-based payments	(1,017)	(466)	(671)
Depreciation and amortization	(439)	(430)	(264)
Income from operations and joint ventures	3,122	3,203	1,371
Other income, net	422	115	108
Bad debt expense	(14)	(473)	(8)
Income tax recovery (expenses)	1,276	(191)	(309)
Net income for the year	4,806	2,654	1,162
Earnings per share (basic)	3.78	2.12	0.93
Earnings per share (diluted)	3.75	2.08	0.92
Proportional Revenues (Non-GAAP measures)	24,798	22,726	18,879
Adjusted EBITDA (Non-GAAP measures)	5,583	4,656	3,059
Comprehensive income	5,174	2,302	994
	at Dec 31	at Dec 31	at Dec 31
	2024	2023	2022
	$	$	$
Cash and cash equivalents	11,771	7,928	6,234
Working capital	12,593	10,529	7,165
Total assets	27,093	18,856	15,988
Total non-current liabilities	1,842	1,900	555
Shareholders' equity	20,529	14,776	12,638

About BQE Water

BQE Water is a service provider specializing in water treatment and management for metals mining, smelting and refining. We are helping to transform the way the industry thinks about water in the context of natural resource projects by offering services and expertise which enables more sustainable water management practices and improved overall project performance at reduced risks. BQE Water invests in innovation and has developed unique intellectual property through the commercialization of several new technologies at mine sites around the world for organizations including Glencore, Jiangxi Copper, Freeport-McMoRan and the US EPA. BQE Water is headquartered in Vancouver, Canada and trades on the TSX Venture Exchange under the symbol BQE. Visit www.bqewater.com for more information.

****

The Toronto Venture Exchange has not reviewed and does not accept responsibility for the adequacy or the accuracy of this release.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
Certain information contained herein may not be based on historical fact and therefore constitutes "forward-looking information" under applicable Canadian securities legislation. This includes without limitation statements containing the words "plan", "expect", "project", "estimate", "intend", "believe", "anticipate", "may", "will" and other similar words or expressions. Forward-looking statements are based on the opinions and estimates of management at the date the statements are made, and are subject to a variety of risks, uncertainties and other factors that may cause actual events or results to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the Company's dependence on key personnel and contracts, uncertainty with respect to the profitability of the Company's technologies, competition, technology risk, the Company's ability to protect its intellectual property and proprietary information, fluctuations in commodity prices, currency risk, environmental regulation and the Company's ability to manage growth and other factors described in the Company's filings with the Canadian securities regulators at www.sedarplus.ca (including without limitation the factors described in the section entitled "Risks and Uncertainties" in the Company's MD&A for the year ended December 31, 2024). Given these risks and uncertainties, the reader is cautioned not to place undue reliance on forward-looking statements. All forward-looking information contained herein is based on management's current expectations and the Company undertakes no obligation to revise or update such forward-looking information to reflect subsequent events or circumstances, except as required by law.

SOURCE BQE Water Inc.

For further information please contact: BQE Water Inc., Suite 200 - 30 East 6th Avenue, Vancouver, BC Canada V5T 1J4, 604-685-1243 or 1-800-537-3073, David Kratochvil, President & CEO, [email protected]; Heman Wong, CFO, [email protected]