Effective Date: October 25, 2023 Rhyolite Ridge S-K 1300 TRS Table 19.3: Economic Analysis Results – Annual from the 2020 FS 19-5 Description Units Total Production Year -3 -2 -1 1 2 3 4 5 6 Total Product 1,2 000 tons 5,158 0 120 178 189 166 138 144 Total Revenue 3,4 $000s 10,027,492 0 209,852 343,302 371,182 384,548 321,480 315,312 Operating Cost - Mine $000s (796,017) 0 (26,530) (37,045) (39,376) (57,240) (65,897) (62,777) Operating Cost - Plant $000s (2,542,779) 0 (75,366) (104,933) (102,044) (98,532) (92,794) (92,115) Total Operating Cost $000s (3,338,796) 0 (101,896) (141,978) (141,421) (155,772) (158,691) (154,892) Operating Income $000s 6,688,697 0 107,955 201,324 229,762 228,776 162,789 160,420 Initial Capital Expense $000s (785,480) (26,894) (234,074) (385,183) (139,328) 0 0 0 0 0 Sustaining Capital Expense $000s (491,768) 0 (7,032) (6,836) (56,582) (84,376) (60,220) (41,476) Working Capital $000s (19,114) 0 0 281 (16,502) (13,647) (4,595) 5,551 8,898 (423) Total Non-Operating Cost $000s (1,193,572) (26,894) (234,074) (384,902) (162,862) (20,483) (61,176) (78,825) (51,323) (41,899) Pre-Tax Cash Flow5 $000s 5,495,125 (26,894) (234,074) (384,902) (54,907) 180,841 168,585 149,951 111,466 118,521 Nevada State Tax 6 $000s (457,658) (1,707) (11,137) (18,721) (20,665) (20,550) (16,077) (15,254) Federal Income Tax $000s (666,381) 0 0 0 0 (206) (8,101) (10,741) (6,061) (5,734) After-Tax Cash Flow $000s 4,371,086 (26,894) (234,074) (386,610) (66,044) 161,914 139,820 118,660 89,328 97,533 Description Units Production Year 7 8 9 10 11 12 13 14 15 16 Revenue Total Product 1,2 000 tons 206 215 239 259 258 256 237 228 242 258 Total Revenue 3,4 $000s 396,735 400,147 431,148 471,940 456,223 448,499 449,437 454,386 464,556 472,963 Operating Costs Operating Cost - Mine $000s (61,263) (48,765) (37,734) (35,579) (33,928) (35,238) (35,169) (27,589) (24,131) (24,596) Operating Cost - Plant $000s (98,118) (100,445) (102,966) (105,961) (106,311) (108,371) (104,491) (106,210) (106,510) (106,557) Total Operating Cost $000s (159,380) (149,210) (140,700) (141,540) (140,239) (143,610) (139,659) (133,799) (130,641) (131,153) Operating Income $000s 237,355 250,937 290,448 330,400 315,984 304,890 309,778 320,587 333,915 341,810 Non-Operating Costs Initial Capital Expense $000s 0 0 0 0 0 0 0 0 0 0 Sustaining Capital Expense $000s (51,027) (32,151) (15,383) (19,548) (15,444) (13,363) (12,475) (20,151) (10,301) (926) Working Capital $000s (12,489) (2,936) (6,690) (6,058) 1,755 1,611 70 (1,096) (2,598) (1,885) Total Non-Operating Cost $000s (63,516) (35,087) (22,073) (25,606) (13,689) (11,752) (12,405) (21,248) (12,899) (2,811) Pre-Tax Cash Flow5 $000s 173,838 215,850 268,374 304,793 302,296 293,138 297,372 299,339 321,016 338,999 State and Federal Taxes Nevada State Tax 6 $000s (19,406) (19,398) (20,744) (22,554) (21,194) (20,139) (19,802) (20,402) (20,351) (20,068) Federal Income Tax $000s (13,342) (17,855) (29,971) (36,122) (34,541) (33,055) (34,059) (36,519) (39,698) (41,926) After-Tax Cash Flow $000s 141,090 178,597 217,659 246,117 246,561 239,944 243,511 242,418 260,967 277,004