UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

     Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934

Date: May 8, 2015

Commission File Number: 001-33414

Denison Mines Corp.
(Translation of registrant’s name into English)

Atrium on Bay, 595 Bay Street, Suite 402, Toronto, Ontario M5G 2C2
(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  [  ]                    Form 40-F  [ X ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  [  ] 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  [  ]


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

  Denison Mines Corp.
   
   
  /s/ Sheila Colman
Date: May 8, 2015 Sheila Colman
  General Counsel and Corporate Secretary


EXHIBIT INDEX

Exhibit Number Description
   
99.1 Press Release dated May 6, 2015
99.2 Financial Statements for the period ended March 31, 2015
99.3 Management Discussion & Analysis for the period ended March 31, 2015
99.4 Certification of Interim Filings – CEO
99.5 Certification of Interim Filings – CFO






Denison Mines Corp.
Atrium on Bay, 595 Bay Street, Suite 402
Toronto, ON M5G 2C2
Ph. 416-979-1991 • Fx. 416-979-5893 •
www.denisonmines.com

PRESS RELEASE

DENISON MINES CORP. REPORTS FIRST QUARTER 2015 RESULTS

Toronto, ON – May 6, 2015. Denison Mines Corp. (“Denison” or the “Company”) (DML: TSX, DNN: NYSE MKT) today reported its results for the three months ended March 31, 2015. All amounts in this release are in U.S. dollars unless otherwise stated.

Highlights

Continued Exploration Success at the Wheeler River Property: Denison completed a total of 17,700 metres in 26 drill holes during the winter program, resulting in the expansion of the Gryphon zone and the discovery of a new zone of uranium mineralization:


 

Expansion of basement hosted uranium at the Gryphon zone – Seven of the 12 drill holes targeting extensions of the Gryphon zone intersected significant uranium mineralization. The zone was extended up-plunge, down-plunge, and up-dip on two sections, with the best result coming from drill hole WR- 584B, which intersected 9.0% eU3O8 over 4.6 metres in the up-plunge direction.

   

 

Discovery of a new zone of unconformity hosted uranium 800 metres to the south of Gryphon – 14 drill holes were completed to explore for other areas of mineralization along strike to the south of the Gryphon zone. The highlight was drill hole WR-597, which intersected 2.8% eU3O8 over 4.0 metres at the unconformity, 800 metres to the south of the Gryphon zone.

   

 

Potential to add significant mineral resources at Wheeler River: The Gryphon zone is considered a highly prospective uranium discovery and has the potential to add significantly to the estimate of mineral resources at Wheeler River, which already includes the high grade Phoenix uranium deposit.


Expansion of unconformity hosted uranium at the Mann Lake property: At Denison’s 30% owned Mann Lake property, operated by Cameco Corp. (“Cameco”), the 2015 winter program was designed to explore for extensions of uranium mineralization intersected in 2014. A total of 7,570 metres in 11 drill holes was completed during the winter program. Drill hole MN-066-01 produced the best result to date on the property, intersecting 9.8% eU3O8 over 3.5 metres at the unconformity, roughly 300 metres south of the zone of uranium mineralization identified in 2014.

 

Encouraging exploration results from winter drilling at Hatchet Lake and Crawford Lake: A total of 12,613 metres was completed in 35 drill holes on 6 other properties operated by Denison. Highlights from the winter program include positive results at the Hatchet Lake project (December 31, 2014: Denison’s interest, 58.06%) and 100% owned Crawford Lake project. At Hatchet Lake, a zone of weakly mineralized, intense basement clay alteration, coincident with a strong fault zone within graphitic pelitic gneiss, was extended. At Crawford Lake, drilling confirmed the presence of an intense sandstone alteration zone associated with faulted graphitic pelitic gneiss along the entire 2,400 metre strike length of a conductor initially encountered in 2014.

 

Stream of toll milling revenue continues to grow in the first quarter of 2015: Approximately 693,000 pounds U3O8 was produced for the Cigar Lake Joint Venture (“CLJV”) at the McClean Lake mill, in which Denison holds a 22.5% interest. Denison recognized toll milling revenue of $0.2 Million in the quarter. Production has ramped up significantly in the early part of the second quarter in line with the production plan, calling for six to eight million pounds U3O8 to be packaged during the year. The Company’s share of toll milling revenues for the year is expected to be approximately $2.1 Million.

 

CAD$15 Million offering of flow-through common shares to finance 2016 Canadian exploration: The Company announced a “bought deal” private placement in April 2015, which will ensure its exploration programs are fully funded up to the end of 2016.



Financial Results

    Three months ended  
    March 31,     March 31,  
(in thousands, except per share amounts)   2015     2014  
             
Results of Operations:            
 Total revenues $  2,328   $  2,174  
 Net loss   (9,794 )   (12,667 )
 Basic and diluted loss   (0.02 )   (0.03 )

    As at March 31,     As at December 31,  
    2015     2014  

(in thousands)

           

 

           

Financial Position:

           

   Cash and cash equivalents

$  13,616   $  18,640  

   Short term investments

  -     4,381  

   Long term investments

  573     954  

   Cash, equivalents and investments

  14,189     23,975  

 

           

   Working capital

  15,023     22,542  

   Property, plant and equipment

  245,976     270,388  

   Total assets

  278,035     311,330  

   Total long-term liabilities

$  37,635   $  42,291  

Revenue

During the first quarter of 2015, the McClean Lake mill continued to process ore received from the Cigar Lake mine under a toll milling agreement. The mill processed and packaged approximately 693,000 pounds U3O8 for the CLJV. The Company’s share of toll milling revenue from processing Cigar Lake ore at the McClean Lake mill, during the three months ended March 31, 2015, totaled $204,000. In 2014, toll milling revenue was only recognized in the fourth quarter, as the first drums of CLJV uranium were packaged in October 2014.

Revenue from Denison Environmental Services (“DES”) during the three months ended March 31, 2015 was $1,640,000, compared to $1,625,000 during the same period in 2014. In the first quarter of 2015, DES experienced an increase in Canadian dollar revenues due to an increase in activity at certain care and maintenance sites, which was largely offset by the unfavourable fluctuation in foreign exchange rates applicable on the translation of revenues earned in Canadian dollars.

Revenue from the Company’s management contract with Uranium Participation Corp. (“UPC”) was $484,000 during the three months ended March 31, 2015, compared to $549,000 for the same period in 2014. The decrease was mainly due to less commissions earned in 2015 on UPC‘s purchases of uranium.

Operating Expenses

Operating expenses in Canada relate primarily to activity involving the McClean Lake joint venture (“MLJV”), with Denison’s share of costs during the three months ended March 31, 2015 amounting to $199,000, compared to $141,000 in the same period in 2014. Operating costs were higher in the first quarter of 2015 primarily due to depreciation of mill capital assets as a result of processing the Cigar Lake ore at the McClean Lake mill.

Operating expenses in Africa relate primarily to costs incurred on the Falea project in Mali. Operating expenses in Africa were $60,000 during the three months ended March 31, 2015, compared to $695,000 in the period in 2014. Operation expenses were minimal in 2015, while engineering studies, a metallurgical test work program and environmental programs were underway during the first quarter of 2014 following the acquisition of the Falea project.

Operating expenses at DES for the three months ended March 31, 2015 were $1,576,000, compared to $1,583,000 in the same period in 2014. During the first quarter of 2015, DES experienced an increase in Canadian dollar operating expenses due to an increase in activity at certain care and maintenance sites, largely offset by a favourable fluctuation in foreign exchange rates applicable on the translation of Canadian dollars to US dollar expenses.

- 2 -


Mineral Property Exploration

Global exploration expenditures were $6,135,000 during the three months ended March 31, 2015, with approximately 90% of exploration expenditures being incurred in Canada. Global exploration expenditures totaled $6,597,000 during the same period in 2014.

Denison’s share of exploration spending on its Canadian properties was $5,522,000 during the three months ended March 31, 2015, as compared to $6,254,000 during the same period in 2014. The decrease in exploration expenditures in Canada during the first quarter of 2015 is primarily the result of a modest shifting of expenditures in the Company’s plan for 2015 from the winter months to the summer months.

Exploration costs at Wheeler River amounted to $1,753,000 during the three months ended March 31, 2015, compared to $1,848,000 in the same period in 2014. The 2015 winter drilling program at Wheeler River was designed to extend the Gryphon zone of basement hosted uranium mineralization discovered in 2014 and to explore for additional areas of mineralization near Gryphon. The efforts were successful, resulting in both the expansion of Gryphon and the discovery of a new area of unconformity hosted uranium mineralization 800 metres south of the Gryphon zone.

Denison completed a total of 17,700 metres in 26 drill holes during the winter program at Wheeler River. Seven of the 12 drill holes targeting extensions of the Gryphon zone intersected significant uranium mineralization. The zone was extended up-plunge, down-plunge, and up-dip on two sections. The best result was in drill hole WR-584B, which intersected 9.0% eU3O8 over 4.6 metres in the up-plunge direction.

The remaining 14 drill holes were completed to explore for other areas of mineralization along strike to the south of the Gryphon zone. The highlight was drill hole WR-597 intersecting 2.8% eU3O8 over 4.0 metres at the unconformity, 800 metres south of the Gryphon zone. Additionally, there were several drill holes to the south of Gryphon that intersected weak uranium mineralization in the basement, which could represent the upper edge of additional Gryphon-like zones.

The Gryphon zone is an important uranium discovery and has the potential to significantly increase the resource base at Wheeler River, which is currently highlighted by the high grade Phoenix deposit - with an indicated mineral resource estimate of 70.2 million pounds U3O8 grading over 19% U3O8 and a total inferred mineral resource estimated to contain 1.1 million pounds U3O8 grading over 5% U3O8.

The Company also managed or participated in 11 other exploration programs in the Athabasca Basin (9 operated by Denison), including 8 drilling programs (6 operated by Denison).

Exploration activity in Africa for 2015 is designed to maintain the Company’s claims in good standing, while advancing the exploration potential of its assets, as part of a strategy to pursue a spin-out or disposal transaction when market conditions permit.

Exploration expenditures in Mongolia were primarily related to annual license payments, required to maintain the Gurvan Saihan joint venture (“GSJV”) properties in good standing while the Company continues to explore strategic alternatives regarding its ownership interest in the GSJV.

General and Administrative

General and administrative expenses totaled $1,596,000 during the three months ended March 31, 2015, compared with $2,403,000 during the same period in 2014. These costs are mainly comprised of head office wages and benefits, office costs in multiple regions, audit and regulatory costs, legal fees, investor relations expenses and all other costs related to operating a public company with listings in Canada and the United States. General and administrative expenses decreased in the first quarter of 2015 mainly as a result of lower office expenses and a favourable fluctuation in foreign exchange rates applicable on the translation of Canadian dollars expenses.

Other Income and Expenses

The Company recognized other expenses of $5,280,000 during the three months ended March 31, 2015, compared to $3,402,000 during the same period in 2014. The increase during the first quarter of 2015 is primarily due to an increase in foreign exchange losses due to unfavourable fluctuations in foreign exchange rates and losses recognized on investments carried at fair value.

- 3 -


Liquidity & Capital Resources

Cash and cash equivalents were $13,616,000 at March 31, 2015 compared with $18,640,000 at December 31, 2014. The decrease of $5,024,000 was primarily due to net cash used in operations of $7,049,000 and a net foreign exchange loss of $1,520,000 on the translation of currency balances at period end, offset in part by net cash provided by investing and financing activities of $3,141,000 and $404,000, respectively.

Net cash used in operating activities of $7,049,000 during the three months ended March 31, 2015, is comprised of a net loss for the period adjusted for non-cash items and changes in working capital items. Significant changes in working capital items during the period include an increase of $2,208,000 in trade and other receivables, partly offset by an increase of $1,872,000 in accounts payable and accrued liabilities.

Net cash provided by investing activities of $3,141,000 consists primarily of cash provided by the maturity of investments in debt instruments of $4,031,000.

Net cash provided by financing activities of $404,000 largely reflects proceeds received from the issuance of common shares on the exercise of stock options and warrants.

As at March 31, 2015, the Company estimates it has spent CAD$7.7 million towards its obligation under the flow-through share financing raised in August 2014 on eligible Canadian exploration expenses and the remaining balance of CAD$7.2 million is expected to be incurred by December 31, 2015.

The Company holds the large majority of its cash in CAD denominated bank accounts. As at March 31, 2015, the Company’s cash and cash equivalents amount to CAD$17,246,000.

Revolving Term Credit Facility

On January 30, 2015, the Company entered into an agreement with the Bank of Nova Scotia to amend the terms of a revolving term credit facility entered into in 2014 and to extend the maturity date to January 31, 2016. Under the amended agreement, the Company has access to credit of up to CAD$24,000,000. Use of the facility remains restricted to non-financial letters of credit in support of reclamation obligations.

Outstanding Share Data

At May 6, 2015, there were 506,438,669 common shares issued and outstanding, stock options exercisable for 7,724,965 Denison common shares, and warrants exercisable for 517,127 Denison common shares for a total of 514,680,761 common shares on a fully-diluted basis.

Subsequent Events

On April 29, 2015, the Company entered into an agreement with Dundee Securities Ltd. (the “Underwriters”), under which the Underwriters have agreed to purchase, on a “bought deal” private placement basis, 12,000,000 flow-through common shares of the Company at a price of CAD$1.25 per share for total gross proceeds of CAD$15,000,000. The closing of the Offering is expected to occur on or about May 26, 2015. The Company intends to use the gross proceeds for Canadian exploration expenses and will agree to renounce such expenses to subscribers no later than December 31, 2015.

- 4 -


Outlook for 2015

The Company has completed a successful winter exploration program in Canada and plans to aggressively follow up with a summer exploration program on certain high priority projects. In general, the Company’s exploration, development and operation plans for 2015 remain unchanged at the end of the first quarter of the year. The Company, however, has modified its view of the USD$ to CAD$ exchange rate that will be applicable during 2015. Given the significant devaluation of the Canadian dollar early in the first quarter, the Company has revised its outlook to reflect a USD$ to CAD$ foreign exchange rate of 1.24, as compared to the original budgeted rate of 1.12.

      Previous     Current     Actual to  
 

(in thousands)

  Budget 2015 (1)     Outlook 2015 (1)     March 31, 2015 (3)  
 

Canada (2)

                 
 

Mineral Sales & Toll Milling Revenue

$  3,410   $  3,200   $  202  
 

Mineral Property Exploration

  (14,210 )   (12,890 )   (5,687 )
 

Development & Operations

  (1,770 )   (1,620 )   (229 )
 

 

  (12,570 )   (11,310 )   (5,714 )
 

Africa

                 
 

Zambia & Mali

  (2,340 )   (2,340 )   (605 )
 

 

  (2,340 )   (2,340 )   (605 )
 

Asia

                 
 

Mongolia

  (725 )   (725 )   (490 )
 

 

  (725 )   (725 )   (490 )
 

Other Activities (2)

                 
 

UPC Management

  1,850     1,680     450  
 

DES Environmental Services

  170     150     (13 )
 

Corporate General & Administration

  (4,570 )   (4,150 )   (1,094 )
 

 

  (2,550 )   (2,320 )   (657 )
 

 

                 
 

Total

$  (18,185 ) $  (16,695 ) $  (7,466 )

  (1)

Only material operations are shown.

  (2)

Previous Budget 2015 figures have been converted using a US$ to CAD$ exchange rate of 1.12. Current Outlook 2015 figures have been converted using a US$ to CAD$ exchange rate of 1.24.

  (3)

The Company budgets on a cash basis. As a result, actual amounts represent a non-GAAP measure and excludes non-cash depreciation and amortization amounts of $398,000.

Canada

Mineral Property Exploration

The 2015 budget for the Canadian exploration program is approximately CAD$23.1 million, of which Denison’s share is expected to be CAD$15.8 million. Denison’s exploration expenditures are largely being funded by the proceeds from the Company’s flow-through share offering completed in August 2014, which raised CAD$15.0 million.

The winter drilling program was completed in April 2015, while geophysical surveys remain underway on several properties as work continues on the development of a 34,000 metre summer exploration program for Denison operated properties. An aggressive summer exploration campaign is expected to include drilling programs on eight properties, all of which are operated by Denison: Wheeler River, Bell Lake, Murphy Lake, Waterbury Lake, Jasper Lake, Stevenson River, Crawford Lake and Bachman Lake.

Wheeler River

The 2015 budget for the exploration program at Wheeler River includes diamond drilling, ground geophysics and line cutting at a total cost of CAD$10.0 million (Denison’s share, CAD$6.0 million).

As the primary focus of the Company’s summer exploration program, 36 drill holes totaling 24,000 metres are planned for the Wheeler River property. Several new high priority targets were identified in the proximity of the Gryphon zone during the winter program, including the discovery of a new area of unconformity mineralization south of Gryphon. The Company plans to aggressively follow up on these targets during the summer exploration season and evaluate other prospective target areas on the property.

- 5 -


The Gryphon Zone is considered a highly prospective uranium discovery and has the potential to add significantly to the estimate of mineral resources at Wheeler River, which already includes the high grade Phoenix uranium deposit. The additional drilling planned at the Gryphon Zone during the summer of 2015 should be sufficient to support the preparation of an updated estimate of mineral resources for Wheeler River later in the year.

Mineral Sales, Toll Milling Revenue, Development & Operations

The 2015 production plan calls for between six million and eight million pounds U3O8 to be packaged at the McClean Lake mill during the year. Production is expected to be primarily from Cigar Lake ore, with supplemental ore from the McClean Lake joint venture stockpiles. Denison’s share of operating and capital expenditures at McClean Lake in 2015 is estimated at CAD$500,000. Denison’s expenditures are expected to be offset by toll milling fees and revenue from the sale of approximately 26,000 pounds U3O8, recovered from McClean Lake ores. Denison’s total revenue from operations is projected to be CAD$3.8 million.

Given the current forecasts for the price of uranium, the SABRE program will be kept on care and maintenance and the McClean North and Midwest projects will remain on stand-by in 2015. Total expenditures on SABRE are planned to be CAD$900,000 (Denison’s share, CAD$203,000), and total expenditures on McClean North and Midwest are planned to be CAD$375,000 (Denison’s share, CAD$94,000).

Reclamation expenditures at Elliot Lake are projected to be CAD$819,000.

Africa

The Company has budgeted spending approximately $2.3 million during 2015 to maintain its projects in good standing, while the Company waits for market conditions that will permit a spin-out or disposal of its African portfolio. On its wholly owned Mutanga project in Zambia, activities will focus on generating additional exploration targets through soil and radon sampling, excavator trenching and geological mapping. In Mali, activities will focus on an expansion of previous airborne geophysical surveying and renewing the exploration license for the Falea project.

Asia

In Mongolia, the Company continues to pursue strategic alternatives for its 85% interest in the GSJV and expects to provide further guidance on its plans during the second quarter of the year. The budget for Mongolia is estimated to be $725,000 for 2015.

Other Activities

Management fees generated from Denison’s management services agreement with UPC are budgeted to be CAD$2.1 million in 2015.

At DES, revenue from operations is budgeted at CAD$7.4 million and operating and capital expenses are forecasted to be CAD$7.2 million.

Corporate general and administration expenses are forecast to be CAD$4.9 million in 2015 and include all head office wages and benefits, office costs, audit and regulatory costs, legal fees, investor relations expenses and all other costs related to operating a public company with listings in Canada and the United States.

Qualified Person

The disclosure of scientific and technical information regarding Denison’s properties in the MD&A was prepared by or reviewed by Steve Blower, P. Geo., the Company’s Vice President, Exploration, and Terry Wetz, P.E., the Executive Director of the GSJV, who are Qualified Persons in accordance with the requirements of NI 43-101. For a description of the quality assurance program and quality control measures applied by Denison, please see Denison’s Annual Information Form dated March 5, 2015 available at www.sedar.com, and its Form 40-F available at www.sec.gov/edgar.shtml.

Additional Information

Denison’s consolidated financial statements for the nine month period ended March 31, 2015 and related management’s discussion and analysis are available on Denison’s website at www.denisonmines.com or under its profile on SEDAR at www.sedar.com and on EDGAR at www.sec.gov/edgar.shtml.

- 6 -


About Denison

Denison is a uranium exploration and development company with interests in exploration and development projects in Canada, Zambia, Mali, Namibia and Mongolia. Including its 60% owned Wheeler project, which hosts the high grade Phoenix uranium deposit, Denison’s exploration project portfolio consists of numerous projects covering over 400,000 hectares in the eastern Athabasca Basin region of Saskatchewan. Denison’s interests in Saskatchewan also include a 22.5% ownership interest in the McClean Lake joint venture, which is comprised of several uranium deposits and the McClean Lake uranium mill, one of the world’s largest uranium processing facilities and which is currently processing ore from the Cigar Lake mine under a toll milling agreement. Other Saskatchewan assets include a 25.17% interest in the Midwest deposit and a 60% interest in the J Zone deposit on the Waterbury Lake property. Both the Midwest and J Zone deposits are located within 20 kilometres of the McClean Lake mill. Internationally, Denison owns 100% of the conventional heap leach Mutanga project in Zambia, 100% of the uranium/copper/silver Falea project in Mali, a 90% interest in the Dome project in Namibia, and an 85% interest in the in-situ recovery projects held by the Gurvan Saihan joint venture (“GSJV”) in Mongolia.

Denison is engaged in mine decommissioning and environmental services through its DES division and is the manager of UPC, a publicly traded company which invests in uranium oxide and uranium hexafluoride.

For more information, please contact  
   
David Cates (416) 979 – 1991 ext 362
President and Chief Executive Officer  
   
Sophia Shane (604) 689 - 7842
Investor Relations  

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Certain information contained in this press release constitutes “forward-looking information", within the meaning of the United States Private Securities Litigation Reform Act of 1995 and similar Canadian legislation concerning the business, operations and financial performance and condition of Denison.

Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "plans", "expects" or "does not expect", "is expected", "budget", "scheduled", "estimates", “forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "might" or "will be taken", "occur", "be achieved" or “has the potential to”.

Forward looking statements are based on the opinions and estimates of management as of the date such statements are made, and they are subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of Denison to be materially different from those expressed or implied by such forward-looking statements. Denison believes that the expectations reflected in this forward-looking information are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking information included in this press release should not be unduly relied upon. This information speaks only as of the date of this press release. In particular, this press release may contain forward-looking information pertaining to the following: the likelihood of completing and benefits to be derived from corporate transactions; the estimates of Denison's mineral reserves and mineral resources; expectations regarding the toll milling of Cigar Lake ores; capital expenditure programs, estimated exploration and development expenditures and reclamation costs; expectations of market prices and costs; supply and demand for uranium (“U3O8”); possible impacts of litigation and regulatory actions on Denison; exploration, development and expansion plans and objectives; expectations regarding adding to its mineral reserves and resources through acquisitions and exploration; and receipt of regulatory approvals, permits and licences under governmental regulatory regimes.

There can be no assurance that such statements will prove to be accurate, as Denison's actual results and future events could differ materially from those anticipated in this forward-looking information as a result of the factors discussed in the “Risk Factors” section in Denison’s Annual Information Form dated March 5, 2015 available at www.sedar.com and in its Form 40-F available at www.sec.gov/edgar.shtml.

Accordingly, readers should not place undue reliance on forward-looking statements. These factors are not, and should not be construed as being, exhaustive. Statements relating to "mineral reserves" or "mineral resources" are deemed to be forward-looking information, as they involve the implied assessment, based on certain estimates and assumptions that the mineral reserves and mineral resources described can be profitably produced in the future. The forward-looking information contained in this press release is expressly qualified by this cautionary statement. Denison does not undertake any obligation to publicly update or revise any forward-looking information after the date of this press release to conform such information to actual results or to changes in Denison's expectations except as otherwise required by applicable legislation.

- 7 -


Cautionary Note to United States Investors Concerning Estimates of Measured, Indicated and Inferred Mineral Resources: This press release may use the terms “measured”, “indicated” and “inferred” mineral resources. United States investors are advised that while such terms are recognized and required by Canadian regulations, the United States Securities and Exchange Commission does not recognize them. “Inferred mineral resources” have a great amount of uncertainty as to their existence, and as to their economic and legal feasibility. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. Under Canadian rules, estimates of inferred mineral resources may not form the basis of feasibility or other economic studies. United States investors are cautioned not to assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. United States investors are also cautioned not to assume that all or any part of an inferred mineral resource exists, or is economically or legally mineable.

- 8 -





DENISON MINES CORP.
 

Condensed Interim Consolidated Financial Statements
for the three months ending
March 31, 2015



DENISON MINES CORP.
Condensed Interim Consolidated Statements of Financial Position
(Unaudited - Expressed in thousands of U.S. dollars except for share amounts)
    At March 31     At December 31  
    2015     2014  

ASSETS

           

Current

           

Cash and cash equivalents (note 4)

$  13,616   $  18,640  

Investments (note 7)

  -     4,381  

Trade and other receivables (note 5)

  10,783     9,411  

Inventories (note 6)

  2,118     2,240  

Prepaid expenses and other

  475     850  

 

  26,992     35,522  

Non-Current

           

Inventories-ore in stockpiles (note 6)

  1,613     1,760  

Investments (note 7)

  573     954  

Restricted cash and investments (note 8)

  2,414     2,068  

Property, plant and equipment (note 9)

  245,976     270,388  

Intangibles

  467     638  

Total assets

$  278,035   $  311,330  

 

           

LIABILITIES

           

Current

           

Accounts payable and accrued liabilities

$  11,035   $  10,050  

Current portion of long-term liabilities:

           

         Post-employment benefits (note 10)

  236     259  

         Reclamation obligations (note 11)

  646     706  

         Debt obligations

  29     30  

         Other liabilities (note 13)

  23     1,935  

 

  11,969     12,980  

Non-Current

           

Post-employment benefits (note 10)

  2,415     2,662  

Reclamation obligations (note 11)

  15,636     16,953  

Debt obligations

  -     9  

Other liabilities (note 13)

  764     841  

Deferred income tax liability

  18,820     21,826  

Total liabilities

  49,604     55,271  

 

           

EQUITY

           

Share capital (note 14)

  1,121,489     1,120,758  

Share purchase warrants (note 15)

  60     376  

Contributed surplus

  53,516     53,321  

Deficit

  (902,331 )   (892,537 )

Accumulated other comprehensive income (loss) (note 17)

  (44,303 )   (25,859 )

Total equity

  228,431     256,059  

Total liabilities and equity

$  278,035   $  311,330  

 

           

Issued and outstanding common shares (note 14)

  506,438,669     505,868,894  
Subsequent events (note 23)

The accompanying notes are integral to the condensed interim consolidated financial statements

- 2 -



DENISON MINES CORP.
Condensed Interim Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)
(Unaudited - Expressed in thousands of U.S. dollars except for share and per share amounts)
    Three Months Ended  
    March 31     March 31  
    2015     2014  

 

           

REVENUES (note 19)

$  2,328   $  2,174  

 

           

EXPENSES

           

Operating expenses (note 18)

  (1,988 )   (2,587 )

Mineral property exploration (note 19)

  (6,135 )   (6,597 )

General and administrative (note 19)

  (1,596 )   (2,403 )

Impairment-mineral properties

  -     (1,658 )

Other income (expense) (note 18)

  (5,280 )   (3,402 )

 

  (14,999 )   (16,647 )

Income (loss) before finance charges

  (12,671 )   (14,473 )

Finance income (expense) (note 18)

  (108 )   125  

Income (loss) before taxes

  (12,779 )   (14,348 )

Income tax recovery (expense) (note 21)

           

     Current

  -     -  

     Deferred

  2,985     1,681  

Net income (loss) for the period

$  (9,794 ) $  (12,667 )

 

           

 

           

Items that may be reclassified to income (loss):

           

     Unrealized gain (loss) on investments-net of tax

  (3 )   (1 )

     Foreign currency translation change

  (18,441 )   (8,608 )

Comprehensive income (loss) for the period

$  (28,238 ) $  (21,276 )

 

           

 

           

Net income (loss) per share:

           

     Basic and diluted

$  (0.02 ) $  (0.03 )

 

           

 

           

Weighted-average number of shares outstanding (in thousands):

           

     Basic and diluted

  506,344     484,255  

The accompanying notes are integral to the condensed interim consolidated financial statements

- 3 -



DENISON MINES CORP.
Condensed Interim Consolidated Statements of Changes in Equity
(Unaudited - Expressed in thousands of U.S. dollars)
    Three Months Ended  
    March 31     March 31  
    2015     2014  
             

Share capital

           

Balance-beginning of period

$  1,120,758   $  1,092,144  

Shares issued-net of issue costs

  -     (46 )

Shares issued on acquisition of Rockgate Capital Corp

  -     3,034  

Share options exercised-cash

  5     505  

Share options exercised-non cash

  4     413  

Share purchase warrants exercised-cash

  406     29  

Share purchase warrants exercised-non cash

  316     22  

Balance-end of period

  1,121,489     1,096,101  

 

           

Share purchase warrants

           

Balance-beginning of period

  376     616  

Warrants exercised

  (316 )   (22 )

Balance-end of period

  60     594  

 

           

Contributed surplus

           

Balance-beginning of period

  53,321     52,943  

Stock-based compensation expense

  199     225  

Share options exercised-non cash

  (4 )   (413 )

Balance-end of period

  53,516     52,755  

 

           

Deficit

           

Balance-beginning of period

  (892,537 )   (860,834 )

Net loss

  (9,794 )   (12,667 )

Balance-end of period

  (902,331 )   (873,501 )

 

           

Accumulated other comprehensive income (loss)

           

Balance-beginning of period

  (25,859 )   (7,729 )

Unrealized gain (loss) on investments

  (3 )   (1 )

Foreign currency translation realized in net income

  (10 )   -  

Foreign currency translation

  (18,431 )   (8,608 )

Balance-end of period

  (44,303 )   (16,338 )

 

           

 

           

Total Equity

           

Balance-beginning of period

$  256,059   $  277,140  

Balance-end of period

$  228,431   $  259,611  

The accompanying notes are integral to the condensed interim consolidated financial statements

- 4 -



DENISON MINES CORP.
Condensed Interim Consolidated Statements of Cash Flow
(Unaudited - Expressed in thousands of U.S. dollars)
    Three Months Ended  
    March 31     March 31  

CASH PROVIDED BY (USED IN):

  2015     2014  

 

           

OPERATING ACTIVITIES

           

Net income (loss) for the period

$  (9,794 ) $  (12,667 )

Items not affecting cash:

           

     Depletion, depreciation, amortization and accretion

  616     528  

     Impairment-mineral properties

  -     1,658  

     Stock-based compensation

  199     225  

     Losses (gains) on asset disposals

  (11 )   (18 )

     Losses (gains) on investments and restricted investments

  371     (664 )

     Deferred income tax expense (recovery)

  (2,985 )   (1,681 )

     Foreign exchange

  4,805     4,115  

Change in non-cash working capital items (note 18)

  (250 )   (691 )

Net cash provided by (used in) operating activities

  (7,049 )   (9,195 )

 

           

INVESTING ACTIVITIES

           

Acquisition of assets, net of cash and cash equivalents acquired:

           

     Rockgate Capital Corp

  -     (57 )

Sale of investments

  4,031     8,608  

Expenditures on property, plant and equipment

  (370 )   (336 )

Proceeds on sale of property, plant and equipment

  11     18  

Decrease (increase) in restricted cash and investments

  (531 )   (320 )

Net cash provided by (used in) investing activities

  3,141     7,913  

 

           

FINANCING ACTIVITIES

           

Increase (decrease) in debt obligations

  (7 )   (21 )

Issuance of common shares for:

           

       New share issues-net of issue costs

  -     (46 )

       Share options exercised

  5     505  

       Share purchase warrants exercised

  406     29  

Net cash provided by (used in) financing activities

  404     467  

 

           

Increase (decrease) in cash and cash equivalents

  (3,504 )   (815 )

Foreign exchange effect on cash and cash equivalents

  (1,520 )   (820 )

Cash and cash equivalents, beginning of period

  18,640     21,786  

Cash and cash equivalents, end of period

$  13,616   $  20,151  

The accompanying notes are integral to the condensed interim consolidated financial statements

- 5 -



DENISON MINES CORP.
Notes to the Condensed Interim Consolidated Financial Statements for the three months ended March 31, 2015
(Unaudited - Expressed in U.S. dollars except for shares and per share amounts)
 

1.

NATURE OF OPERATIONS

Denison Mines Corp. and its subsidiary companies and joint arrangements (collectively, the “Company”) are engaged in uranium mining and related activities, including acquisition, exploration and development of uranium bearing properties, extraction, processing and selling of uranium.

The Company has a 22.5% interest in the McClean Lake Joint Venture (“MLJV”) (which includes the McClean Lake mill) and a 25.17% interest in the Midwest Joint Venture (“MWJV”), both of which are located in the Athabasca Basin of Saskatchewan, Canada. The McClean Lake mill provides toll milling services to the Cigar Lake Joint Venture (“CLJV”) under the terms of a toll milling agreement between the parties. In addition, the Company has varying ownership interests in a number of development and exploration projects located in Canada, Mali, Namibia, Zambia and Mongolia.

The Company provides mine decommissioning and decommissioned site monitoring services to third parties through its Denison Environmental Services (“DES”) division and is also the manager of Uranium Participation Corporation (“UPC”), a publicly-listed investment holding company formed to invest substantially all of its assets in uranium oxide concentrates (“U3O8”) and uranium hexafluoride (“UF6”). The Company has no ownership interest in UPC but receives fees for management services and commissions from the purchase and sale of U3O8 and UF6 by UPC.

Denison Mines Corp. (“DMC”) is incorporated under the Business Corporations Act (Ontario) and domiciled in Canada. The address of its registered head office is 595 Bay Street, Suite 402, Toronto, Ontario, Canada, M5G 2C2.

2.

BASIS OF PRESENTATION

These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting. The condensed interim consolidated financial statements should be read in conjunction with the audited annual consolidated financial statements for the year ended December 31, 2014.

The Company’s presentation currency is U.S. dollars.

These financial statements were approved by the board of directors for issue on May 6, 2015.

3.

SIGNIFICANT ACCOUNTING POLICIES

The significant accounting policies followed in these condensed interim consolidated financial statements are consistent with those applied in the Company’s audited annual consolidated financial statements for the year ended December 31, 2014.

Accounting Standards Issued But Not Yet Applied

The Company has not yet adopted the following new accounting pronouncements which are effective for fiscal periods of the Company beginning on or after January 1, 2016:

International Financial Reporting Standard 9, Financial Instruments (“IFRS 9”)

In July 2014, the IASB published the final version of IFRS 9 Financial Instruments (“IFRS 9”), which brings together the classification, measurement, impairment and hedge accounting phases of the IASB’s project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 replaces the multiple classifications for financial assets in IAS 39 with a single principle based approach for determining the classification of financial assets based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. The new standard also requires a single impairment method to be used, replacing the multiple impairment methods in IAS 39. The final version of IFRS 9 is effective for periods beginning on or after January 1, 2018; however, it is available for early adoption.

- 6 -


The Company has not evaluated the impact of adopting this standard.

International Financial Reporting Standard 15, Revenue from Contracts with Customers (“IFRS 15”)

IFRS 15 deals with revenue recognition and establishes principles for reporting useful information to users of financial statements about the nature, amount, timing and uncertainty of revenue and cash flows arising from an entity’s contracts with customers. Revenue is recognized when a customer obtains control of a good or service. The standard replaces IAS 18 “Revenue” and IAS 11”Construction Contracts” and related interpretations. The standard is effective for annual periods beginning on or after January 1, 2017 and earlier application is permitted.

The Company has not evaluated the impact of adopting this standard.

4.

CASH AND CASH EQUIVALENTS

The cash and cash equivalent balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
  Cash $  2,268   $  2,265  
  Cash in MLJV and MWJV   596     885  
  Cash equivalents   10,752     15,490  
    $  13,616   $  18,640  

5.

TRADE AND OTHER RECEIVABLES

The trade and other receivables balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
  Trade receivables-other $  2,819   $  2,138  
  Receivables in MLJV and MWJV   7,858     7,127  
  Sales tax receivables   100     131  
  Sundry receivables   6     15  
    $  10,783   $  9,411  

6.

INVENTORIES

The inventories balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
 

Uranium concentrates and work-in-progress

$  397   $  433  
 

Inventory of ore in stockpiles

  1,680     1,834  
 

Mine and mill supplies in MLJV

  1,654     1,733  
 

 

$  3,731   $  4,000  
 

 

           
 

Inventories-by duration:

           
 

     Current

$  2,118   $  2,240  
 

     Long-term-ore in stockpiles

  1,613     1,760  
 

 

$  3,731   $  4,000  

- 7 -



7.

INVESTMENTS

The investments balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
 

Investments:

           
 

       Equity instruments-fair value through profit and loss

$  555   $  932  
 

       Equity instruments-available for sale

  18     22  
 

         Debt instruments-fair value through profit and loss

  -     4,381  
 

 

$  573   $  5,335  
 

 

           
 

Investments-by duration:

           
 

     Current   

$  -   $  4,381  
 

     Long-term

  573     954  
 

 

$  573   $  5,335  

During the three months ended March 31, 2015, $4,029,000 of debt instruments matured and the proceeds were transferred to cash and equivalents.

8.

RESTRICTED CASH AND INVESTMENTS

The Company has certain restricted cash and investments deposited to collateralize a portion of its reclamation obligations. The restricted cash and investments balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
 

 

           
 

Cash

$  140   $  42  
 

Cash equivalents

  513     104  
 

Investments

  1,761     1,922  
 

 

$  2,414   $  2,068  
 

 

           
 

Restricted cash and investments-by item:

           
 

     Elliot Lake reclamation trust fund

$  2,414   $  2,068  
 

 

$  2,414   $  2,068  

Elliot Lake Reclamation Trust Fund

During the three months ended March 31, 2015, the Company deposited an additional $696,000 (CAD$864,000) into the Elliot Lake Reclamation Trust Fund and withdrew $166,000 (CAD$206,000).

- 8 -



9.

PROPERTY, PLANT AND EQUIPMENT

The property, plant and equipment balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
 

Plant and equipment:

           
 

     Cost

$  77,437   $  82,980  
 

     Construction-in-progress

  4,990     6,960  
 

     Accumulated depreciation

  (11,338 )   (12,205 )
 

Net book value

$  71,089   $  77,735  
 

 

           
 

Mineral properties:

           
 

     Cost

$  175,068   $  192,851  
 

     Accumulated amortization

  (181 )   (198 )
 

Net book value

$  174,887   $  192,653  
 

 

           
 

Total net book value

$  245,976   $  270,388  

The property, plant and equipment continuity summary is as follows:

            Accumulated        
            Amortization /     Net  
  (in thousands)   Cost     Depreciation     Book Value  
                     
 

Plant and equipment:

                 
 

     Balance-December 31, 2014

$  89,940   $  (12,205 ) $  77,735  
 

     Additions

  191     -     191  
 

     Amortization

  -     (21 )   (21 )
 

     Depreciation

  -     (261 )   (261 )
 

     Disposals

  (49 )   47     (2 )
 

     Foreign exchange

  (7,655 )   1,102     (6,553 )
 

   Balance-March 31, 2015

$  82,427   $  (11,338 ) $  71,089  
 

 

                 
 

Mineral properties:

                 
 

     Balance-December 31, 2014

$  192,851   $  (198 ) $  192,653  
 

     Additions

  203     -     203  
 

     Foreign exchange

  (17,986 )   17     (17,969 )
 

   Balance-March 31, 2015

$  175,068   $  (181 ) $  174,887  

Plant and Equipment - Mining

The Company has a 22.5% interest in the McClean Lake mill located in the Athabasca Basin of Saskatchewan, Canada. A toll milling agreement has been signed with the participants in the CLJV that provides for the processing of the future output of the Cigar Lake mine at the McClean Lake mill, for which the owners of the McClean Lake mill receive a toll milling fee and other benefits. In determining the amortization rate for the McClean Lake mill, the amount to be amortized has been adjusted to include Denison’s expected share of mill feed related to the CLJV toll milling contract.

Plant and Equipment - Services and Other

The environmental services division of the Company provides mine decommissioning and decommissioned site monitoring services for third parties.

Mineral Properties

The Company has various interests in development and exploration projects located in Canada, Mali, Namibia, Zambia and Mongolia which are held directly or through option or various contractual agreements.

- 9 -


Canada Mining Segment

In February 2015, SeqUr Exploration Inc. terminated its option to earn an interest in the Jasper Lake property.

10.

POST-EMPLOYMENT BENEFITS

The post-employment benefits balance consists of:

 

 

  At March 31     At December 31  
 

(in thousands)

  2015     2014  
 

 

           
 

Accrued benefit obligation

$  2,651   $  2,921  
 

 

$  2,651   $  2,921  
 

 

           
 

Post-employment benefits liability-by duration:

           
 

     Current

$  236   $  259  
 

     Non-current

  2,415     2,662  
 

 

$  2,651   $  2,921  

The post-employment benefits continuity summary is as follows:

  (in thousands)      
         
  Balance-December 31, 2014 $  2,921  
  Benefits paid   (49 )
  Interest cost   24  
  Foreign exchange   (245 )
  Balance-March 31, 2015 $  2,651  

11.

RECLAMATION OBLIGATIONS

The reclamation obligations balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
               
 

Reclamation liability-by location:

           
 

     Elliot Lake

$  10,321   $  11,234  
 

     McClean and Midwest Joint Ventures

  5,944     6,406  
 

     Other

  17     19  
 

 

$  16,282   $  17,659  
 

 

           
 

Reclamation and remediation liability-by duration:

           
 

     Current

  646     706  
 

     Non-current

  15,636     16,953  
 

 

$  16,282   $  17,659  

The reclamation obligations continuity summary is as follows:

  (in thousands)      
         
  Balance-December 31, 2014 $  17,659  
  Accretion   215  
  Expenditures incurred   (104 )
  Foreign exchange   (1,488 )
  Balance-March 31, 2015 $  16,282  

- 10 -


Site Restoration: Elliot Lake

Spending on restoration activities at the Elliot Lake site is funded from monies in the Elliot Lake Reclamation Trust fund (see note 8).

Site Restoration: McClean Lake Joint Venture and Midwest Joint Venture

Under the Mineral Industry Environmental Protection Regulations (1996), the Company is required to provide its pro-rata share of financial assurances to the province of Saskatchewan relating to future decommissioning and reclamation plans that have been filed and approved by the applicable regulatory authorities. As at March 31, 2015, the Company has provided irrevocable standby letters of credit, from a chartered bank, in favour of Saskatchewan Environment, totalling CAD$9,698,000 relating to an approved reclamation plan dated October 2009. An updated reclamation plan dated November 2014 has been submitted and is currently under review by the applicable regulatory authorities. Once approved, the Company expects to increase its pro-rata share of financial assurances to the province by CAD$12,748,000 to approximately CAD$22,446,000.

12.

DEBT FACILITIES

Line of Credit

The Company’s current credit facility has a maturity date of January 31, 2016 and allows for credit to be extended to the Company for up to CAD$24,000,000. Use of the facility is restricted to non-financial letters of credit in support of reclamation obligations (see note 11).

At March 31, 2015, the Company has no outstanding borrowings under the facility (December 31, 2014 - $nil) and is in compliance with its facility covenants. At March 31, 2015, approximately CAD$9,698,000 (December 31, 2014: CAD$9,698,000) of the facility is being utilized as collateral for certain letters of credit. During the three months ended March 31, 2015, the Company did not incur any interest under the facility but has incurred letter of credit and standby fees of $44,000 and $17,000, respectively.

13.

OTHER LIABILITIES

The other liabilities balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
 

 

           
 

Unamortized fair value of toll milling contracts

$  787   $  861  
 

Flow-through share premium obligation (note 14)

  -     1,915  
 

 

$  787   $  2,776  
 

 

           
 

Other long-term liabilities-by duration:

           
 

     Current

$  23   $  1,935  
 

     Non-current

  764     841  
 

 

$  787   $  2,776  

- 11 -



14.

SHARE CAPITAL

Denison is authorized to issue an unlimited number of common shares without par value. A continuity summary of the issued and outstanding common shares and the associated dollar amounts is presented below:

      Number of        
      Common        
 

(in thousands except share amounts)

  Shares        
               
 

 Balance at December 31, 2014

  505,868,894   $  1,120,758  
 

 

           
 

 Issued for cash:

           
 

         Share options exercised

  7,100     5  
 

         Share purchase warrants exercised

  562,675     406  
 

 Share options exercised-fair value adjustment

  -     4  
 

 Share purchase warrants exercised-fair value adjustment

  -     316  
 

 

  569,775     731  
 

 Balance at March 31, 2015

  506,438,669   $  1,121,489  

Flow-Through Share Issues

The Company finances a portion of its exploration programs through the use of flow-through share issuances. Canadian income tax deductions relating to these expenditures are claimable by the investors and not by the Company.

As at March 31, 2015, the Company estimates that it has incurred CAD$7,749,000 of its obligation to spend CAD$14,997,000 on eligible exploration expenditures as a result of the issuance of flow-through shares in August 2014. The Company renounced the income tax benefits of this issue to its subscribers in February 2015. In conjunction with the renunciation, the flow-through share premium liability has been reversed and recognized as part of the deferred tax recovery (see notes 13 and 21).

15.

WARRANTS

A continuity summary of the issued and outstanding share purchase warrants in terms of common shares of the Company and associated dollar amount is presented below:

      Weighted              
      Average     Number of        
      Exercise     Common     Fair  
      Price Per     Shares     Value  
  (in thousands except share amounts)   Share (CAD$)     Issuable     Amount  
 

 

                 
 

Balance outstanding at December 31, 2014

$  1.17     1,079,802   $  376  
 

 

                 
 

Warrants exercised

  0.84     (562,675 )   (316 )
 

Balance outstanding at March 31, 2015

$  1.54     517,127     60  
 

 

                 
 

Balance of common shares issuable by warrant series:

             
 

       IEC December 2013 series (1)

  1.54     329,061     36  
 

       IEC February 2014 series (2)

  1.54     188,066     24  
 

Balance outstanding at March 31, 2015

$  1.54     517,127   $  60  

  (1)

The IEC December 2013 series expires on June 5, 2015.

  (2)

The IEC February 2014 series expires on August 20, 2015.

- 12 -



16.

STOCK OPTIONS

A continuity summary of the stock options granted under the Company’s stock-based compensation plan is presented below:

            Weighted-  
            Average  
            Exercise  
      Number of     Price per  
      Common     Share  
      Shares     (CAD$)  
               
 

Stock options outstanding - beginning of period

  6,179,574   $  1.80  
 

Granted

  1,645,000     1.09  
 

Exercised (1)

  (7,100 )   0.71  
 

Expiries

  (36,625 )   0.90  
 

Forfeitures

  (53,600 )   2.04  
 

Stock options outstanding - end of period

  7,727,249   $  1.65  
 

Stock options exercisable - end of period

  5,461,249   $  2.01  

  (1)

The weighted average share price at the date of exercise was CAD$1.07.

A summary of the Company’s stock options outstanding at March 31, 2015 is presented below:

      Weighted           Weighted-  
      Average           Average  
      Remaining           Exercise  
  Range of Exercise   Contractual     Number of     Price per  
  Prices per Share   Life     Common     Share  
  (CAD$)   (Years)     Shares     (CAD$)  
                     
  Stock options outstanding                  
  $   0.38 to $ 2.49   3.10     6,625,708   $  1.32  
  $  2.50 to $ 4.99   0.83     853,181     3.23  
  $   5.00 to $ 5.67   1.13     248,360     5.02  
  Stock options outstanding - end of period   2.79     7,727,249   $  1.65  

Options outstanding at March 31, 2015 expire between April 2015 and March 2020.

The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model. The following table outlines the range of assumptions used in the model to determine the fair value of options granted:

      Three Months Ended  
      March 31, 2015  
 

 

     
 

Risk-free interest rate

  0.56% - 0.79%  
 

Expected stock price volatility

  46.96% - 47.00%  
 

Expected life

  3.6 years  
 

Estimated forfeiture rate

  3.40%  
 

Expected dividend yield

  -  
 

Fair value per share under options granted

  CAD$0.35 - CAD$0.39  

The fair values of stock options with vesting provisions are amortized on a graded method basis as stock-based compensation expense over the applicable vesting periods. Included in the statement of income (loss) is stock-based compensation of $199,000 for the three months ended March 31, 2015 and $225,000 for the three months ended March 31, 2014. At March 31, 2015, the Company had an additional $629,000 in stock-based compensation expense to be recognized periodically to March 2017.

- 13 -



17.

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The accumulated other comprehensive income (loss) balance consists of:

      At March 31     At December 31  
  (in thousands)   2015     2014  
 

 

           
 

Cumulative foreign currency translation

$  (44,458 ) $  (26,017 )
 

Unamortized experience gain-post employment liability

           
 

     Gross

  206     206  
 

     Tax effect

  (56 )   (56 )
 

Unrealized gains (losses) on investments

           
 

     Gross

  5     8  
 

 

$  (44,303 ) $  (25,859 )

18.

SUPPLEMENTAL FINANCIAL INFORMATION

The components of operating expenses are as follows:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
 

Cost of goods and services sold:

           
 

     Operating Overheads:

           
 

           Mining, other development expense

$  (338 ) $  (1,129 )
 

           Milling, conversion expense

  (103 )   (11 )
 

           Less absorption:

           
 

               -Stockpiles, mineral properties

  203     308  
 

     Cost of services

  (1,729 )   (1,751 )
 

Cost of goods and services sold

  (1,967 )   (2,583 )
 

Reclamation asset amortization

  (21 )   (4 )
 

Operating expenses

$  (1,988 ) $  (2,587 )

The components of other income (expense) are as follows:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
  Gains (losses) on:            
       Foreign exchange $  (4,805 ) $  (4,115 )
       Disposal of property, plant and equipment   9     18  
       Disposal of equity investments   2     -  
       Investment fair value through profit (loss)   (371 )   664  
       Other   (115 )   31  
  Other income (expense) $  (5,280 ) $  (3,402 )

- 14 -


The components of finance income (expense) are as follows:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
 

Interest income

$  131   $  334  
 

Interest expense

  -     (1 )
 

Accretion expense-reclamation obligations

  (215 )   (180 )
 

Accretion expense-post-employment benefits

  (24 )   (28 )
 

Finance income (expense)

$  (108 ) $  125  

A summary of depreciation expense recognized in the statement of income (loss) is as follows:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
 

Operating expenses:

           
 

     Mining, other development expense

$  (63 ) $  (87 )
 

     Milling, conversion expense

  (103 )   (1 )
 

     Cost of services

  (57 )   (60 )
 

Mineral property exploration

  (25 )   (40 )
 

General and administrative

  (13 )   (17 )
 

Depreciation expense-gross

$  (261 ) $  (205 )

A summary of employee benefits expense recognized in the statement of income (loss) is as follows:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
 

 

           
 

Salaries and short-term employee benefits

$  (2,135 ) $  (2,628 )
 

Share-based compensation

  (199 )   (225 )
 

Termination benefits

  (69 )   (11 )
 

Employee benefits expense

$  (2,403 ) $  (2,864 )

The change in non-cash working capital items in the consolidated statements of cash flows is as follows:

      Three Months Ended  
      March 31     March 31  
 

(in thousands)

  2015     2014  
               
 

Change in non-cash working capital items:

           
 

     Trade and other receivables

$  (2,208 ) $  (4,887 )
 

     Inventories

  (68 )   33  
 

     Prepaid expenses and other assets

  307     (1,452 )
 

     Accounts payable and accrued liabilities

  1,872     4,936  
 

     Post-employment benefits

  (49 )   (80 )
 

     Reclamation obligations

  (104 )   759  
 

Change in non-cash working capital items

$  (250 ) $  (691 )

- 15 -



19.

SEGMENTED INFORMATION

Business Segments

The Company operates in two primary segments – the Mining segment and the Services and Other segment. The Mining segment, which has been further subdivided by major geographic regions, includes activities related to exploration, evaluation and development, mining, milling and the sale of mineral concentrates. The Services and Other segment includes the results of the Company’s environmental services business, management fees and commission income earned from UPC and general corporate expenses not allocated to the other segments.

For the three months ended March 31, 2015, business segment results were as follows:

      Canada     Africa     Asia     Services        
 

(in thousands)

  Mining     Mining     Mining     and Other     Total  
                                 
  Statement of Operations:                              
  Revenues   204     -     -     2,124     2,328  
                                 
  Expenses:                              
  Operating expenses   (199 )   (60 )   -     (1,729 )   (1,988 )
  Mineral property exploration   (5,522 )   (313 )   (300 )   -     (6,135 )
  General and administrative   (16 )   (169 )   (112 )   (1,299 )   (1,596 )
      (5,737 )   (542 )   (412 )   (3,028 )   (9,719 )
  Segment income (loss)   (5,533 )   (542 )   (412 )   (904 )   (7,391 )
                                 
  Revenues – supplemental:                              
  Environmental services   -     -     -     1,640     1,640  
  Management fees and commissions   -     -     -     484     484  
  Toll milling services   204     -     -     -     204  
      204     -     -     2,124     2,328  
                                 
  Capital additions:                              
  Property, plant and equipment   68     112     81     133     394  
                                 
  Long-lived assets:                              
  Plant and equipment                              
 

   Cost

  76,637     1,976     295     3,519     82,427  
     Accumulated depreciation   (7,789 )   (1,543 )   (195 )   (1,811 )   (11,338 )
  Mineral properties   132,272     36,544     6,071     -     174,887  
  Intangibles   -     -     -     467     467  
      201,120     36,977     6,171     2,175     246,443  

- 16 -


For the three months ended March 31, 2014, business segment results were as follows:

      Canada     Africa     Asia     Services        
  (in thousands)   Mining     Mining     Mining     and Other     Total  
 

 

                             
 

Statement of Operations:

                             
 

Revenues

  -     -     -     2,174     2,174  
 

 

                             
 

Expenses:

                             
 

Operating expenses

  (141 )   (695 )   -     (1,751 )   (2,587 )
 

Mineral property exploration

  (6,254 )   (96 )   (247 )   -     (6,597 )
 

General and administrative

  (8 )   (305 )   (286 )   (1,804 )   (2,403 )
 

Impairment-mineral properties

  (1,658 )   -     -     -     (1,658 )
 

 

  (8,061 )   (1,096 )   (533 )   (3,555 )   (13,245 )
 

Segment income (loss)

  (8,061 )   (1,096 )   (533 )   (1,381 )   (11,071 )
 

 

                             
 

Revenues – supplemental:

                             
 

Environmental services

  -     -     -     1,625     1,625  
 

Management fees and commissions

  -     -     -     549     549  
 

 

  -     -     -     2,174     2,174  
 

 

                             
 

Capital additions:

                             
 

Property, plant and equipment

  42     226     62     36     366  
 

 

                             
 

Long-lived assets:

                             
 

Plant and equipment

                             
 

    Cost

  84,044     2,484     359     3,843     90,730  
 

     Accumulated depreciation

  (8,533 )   (1,702 )   (233 )   (1,826 )   (12,294 )
 

Mineral properties

  137,537     44,170     6,612     -     188,319  
 

Intangibles

  -     -     -     1,071     1,071  
 

 

  213,048     44,952     6,738     3,088     267,826  

Revenue Concentration

The Company’s business is such that, at any given time, it sells its environmental and other services to a relatively small number of customers. During the three months ended March 31, 2015, two customers from the services and other segment accounted for approximately 72% of total revenues consisting of 51% and 21% individually. During the three months ended March 31, 2014, four customers from the services and other segment accounted for approximately 94% of total revenues consisting of 47%, 25%, 12% and 10% individually.

20.

RELATED PARTY TRANSACTIONS

Uranium Participation Corporation

The following transactions were incurred with UPC for the periods noted:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
  Revenue:            
       Management fees $  462   $  418  
       Commission fees   22     131  
    $  484   $  549  

At March 31, 2015, accounts receivable includes $175,000 (December 31, 2014: $123,000) due from UPC with respect to the fees and transactions indicated above.

- 17 -


Korea Electric Power Corporation (“KEPCO”)

As at March 31, 2015, KEPCO holds 58,284,000 shares of Denison representing a share interest of approximately 11.5% .

In January 2014, Denison agreed to allow its partner in the Waterbury Lake project, Korea Waterbury Uranium Limited Partnership (“KWULP”), to defer its funding obligations to Waterbury Lake Uranium Corporation (“WLUC”) and Waterbury Lake Uranium Limited Partnership (“WLULP”) until September 30, 2015 in exchange for allowing Denison to carry out spending programs without obtaining the approval of 75% of the voting interest. As at March 31, 2015, KWULP has a funding obligation to WLUC and WLULP of CAD$802,000. Denison has recorded its proportionate share of this amount of $380,000 (CAD$481,000) as a component of trade and other receivables.

Other

During the three months ended March 31, 2015, the Company incurred investor relations, administrative service fees and other expenses of $14,000 (March 31, 2014: $15,000) with Namdo Management Services Ltd, which shares a common officer with Denison. These services were incurred in the normal course of operating a public company. At March 31, 2015, an amount of $nil (December 31, 2014: $nil) was due to this company.

During the three months ended March 31, 2015, the Company incurred legal fees of $nil (March 31, 2014: $107,000) with Cassels Brock & Blackwell, LLP, a law firm of which a member of Denison’s Board of Directors is a partner. In the first quarter of the prior year, the services and associated costs were mainly related to the acquisition of International Enexco Ltd. and internal re-organization activities done by the Company. At March 31, 2015, an amount of $nil (December 31, 2014: $1,000) is due to this legal firm.

Compensation of Key Management Personnel

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly. Key management personnel include the Company’s executive officers, vice-presidents and members of its Board of Directors.

The following compensation was awarded to key management personnel:

      Three Months Ended  
      March 31     March 31  
  (in thousands)   2015     2014  
               
 

Salaries and short-term employee benefits

$  (485 ) $  (640 )
 

Share-based compensation

  (117 )   (141 )
 

Key management personnel compensation

$  (602 ) $  (781 )

21.

INCOME TAXES

For the three months ended March 31, 2015, Denison has recognized deferred tax recoveries of $2,985,000. The deferred tax recovery includes the recognition of previously unrecognized Canadian tax assets of $3,200,000 relating to the February 2015 renunciation of the tax benefits associated with the Company’s CAD$14,997,000 flow-through share issue in August 2014.

22.

FAIR VALUE OF FINANCIAL INSTRUMENTS

IFRS requires disclosures about the inputs to fair value measurements, including their classification within a hierarchy that prioritizes the inputs to fair value measurement. The three levels of the fair value hierarchy are:

  Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;
  Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
  Level 3 – Inputs that are not based on observable market data.

The fair value of financial instruments which trade in active markets (such as equity instruments) is based on quoted market prices at the balance sheet date. The quoted market price used to value financial assets held by the Company is the current closing price.

- 18 -


Except as otherwise disclosed, the fair values of cash and cash equivalents, trade and other receivables, accounts payable and accrued liabilities, restricted cash and cash equivalents and debt obligations approximate their carrying values as a result of the short-term nature of the instruments, or the variable interest rate associated with the instruments, or the fixed interest rate of the instruments being similar to market rates.

The following table illustrates the classification of the Company’s financial assets within the fair value hierarchy as at March 31, 2015 and December 31, 2014:

                  March 31     December 31,  
      Financial     Fair     2015     2014  
      Instrument     Value     Fair     Fair  
 

(in thousands)

  Category(1)     Hierarchy     Value     Value  
 

 

                       
 

Financial Assets:

                       
 

   Cash and equivalents

  Category D       $ 13,616   $  18,640  
 

   Trade and other receivables

  Category D           10,783     9,411  
 

   Investments

                       
 

           Equity instruments

  Category A     Level 1     535     916  
 

           Equity instruments

  Category A     Level 2     20     16  
 

           Equity instruments

  Category B     Level 1     18     22  
 

           Debt instruments

  Category A     Level 1     -     4,381  
 

   Restricted cash and equivalents

                       
 

           Elliot Lake reclamation trust fund

  Category C           2,414     2,068  
 

 

          $ 27,386   $  35,454  
 

 

                       
 

Financial Liabilities:

                       
 

   Account payable and accrued liabilities

  Category E           11,035     10,050  
 

   Debt obligations

  Category E           29     39  
 

 

          $ 11,064   $  10,089  

  (1)

Financial instrument designations are as follows: Category A=Financial assets and liabilities at fair value through profit and loss; Category B=Available for sale investments; Category C=Held to maturity investments; Category D=Loans and receivables; and Category E=Financial liabilities at amortized cost.


23.

SUBSEQUENT EVENTS

Flow-Through Share Offering

On April 29, 2015, the Company announced that it has entered into an agreement for a private placement of 12,000,000 flow-through common shares at a price of CAD$1.25 per share for gross proceeds of CAD$15,000,000. The closing of the offering is expected to occur on or about May 26, 2015. The income tax benefits related to this issue are to be renounced to subscribers with an effective date no later than December 31, 2015.

- 19 -






DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

INTRODUCTION

This Management’s Discussion and Analysis (“MD&A”) of Denison Mines Corp. and its subsidiary companies and joint arrangements (collectively, “Denison” or the “Company”) provides a detailed analysis of the Company’s business and compares its financial results with those of the previous year. This MD&A is dated as of May 6, 2015 and should be read in conjunction with the Company’s unaudited interim consolidated financial statements and related notes for the three months ended March 31, 2015. The unaudited interim consolidated financial statements are prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). Readers are also encouraged to consult the audited consolidated financial statements and MD&A for the year ended December 31, 2014. All dollar amounts are expressed in U.S. dollars, unless otherwise noted.

Other continuous disclosure documents, including the Company’s press releases, quarterly and annual reports, Annual Information Form and Form 40-F are available through its filings with the securities regulatory authorities in Canada at www.sedar.com and the United States at www.sec.gov/edgar.shtml.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Certain information contained in this MD&A constitutes “forward-looking information", within the meaning of the United States Private Securities Litigation Reform Act of 1995 and similar Canadian legislation concerning the business, operations and financial performance and condition of Denison.

Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "plans", "expects", "is expected", "budget", "scheduled", "estimates", “forecasts", "intends", "anticipates", or "believes", or the negatives and/or variations of such words and phrases, or state that certain actions, events or results "may", "could", "would", "might" or "will be taken", "occur", "be achieved" or “has the potential to”.

Forward looking statements are based on the opinions and estimates of management as of the date such statements are made, and they are subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of Denison to be materially different from those expressed or implied by such forward-looking statements. Denison believes that the expectations reflected in this forward-looking information are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking information included in this MD&A should not be unduly relied upon. This information speaks only as of the date of this MD&A. In particular, this MD&A may contain forward-looking information pertaining to the following: the likelihood of completing and benefits to be derived from corporate transactions; the estimates of Denison's mineral reserves and mineral resources; expectations regarding the toll milling of Cigar Lake ores; capital expenditure programs, estimated exploration and development expenditures and reclamation costs; expectations of market prices and costs; supply and demand for uranium (“U3O8”); possible impacts of litigation and regulatory actions on Denison; exploration, development and expansion plans and objectives; expectations regarding adding to its mineral reserves and resources through acquisitions and exploration; and receipt of regulatory approvals, permits and licences under governmental regulatory regimes.

There can be no assurance that such statements will prove to be accurate, as Denison's actual results and future events could differ materially from those anticipated in this forward-looking information as a result of the factors discussed under the heading “Risk Factors” in Denison’s Annual Information Form dated March 5, 2015 available at www.sedar.com, and in its Form 40-F available at www.sec.gov/edgar.shtml.

Accordingly, readers should not place undue reliance on forward-looking statements. These factors are not, and should not be construed as being exhaustive. Statements relating to "mineral reserves" or "mineral resources" are deemed to be forward-looking information, as they involve the implied assessment, based on certain estimates and assumptions that the mineral reserves and mineral resources described can be profitably produced in the future. The forward-looking information contained in this MD&A is expressly qualified by this cautionary statement. Denison does not undertake any obligation to publicly update or revise any forward-looking information after the date of this MD&A to conform such information to actual results or to changes in Denison's expectations except as otherwise required by applicable legislation.

Cautionary Note to United States Investors Concerning Estimates of Measured, Indicated and Inferred Mineral Resources:
This MD&A may use the terms “measured”, “indicated” and “inferred” mineral resources. United States investors are advised that while such terms are recognized and required by Canadian regulations, the United States Securities and Exchange Commission does not recognize them. “Inferred mineral resources” have a great amount of uncertainty as to their existence, and as to their economic and legal feasibility. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. Under Canadian rules, estimates of inferred mineral resources may not form the basis of feasibility or other economic studies. United States investors are cautioned not to assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. United States investors are also cautioned not to assume that all or any part of an inferred mineral resource exists, or is economically or legally mineable.

- 1 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

2015 FIRST QUARTER HIGHLIGHTS

Continued Exploration Success at the Wheeler River Property: Denison completed a total of 17,700 metres in 26 drill holes during the winter program, resulting in the expansion of the Gryphon zone and the discovery of a new zone of uranium mineralization:


 

Expansion of basement hosted uranium at the Gryphon zone – Seven of the 12 drill holes targeting extensions of the Gryphon zone intersected significant uranium mineralization. The zone was extended up-plunge, down-plunge, and up-dip on two sections, with the best result coming from drill hole WR- 584B, which intersected 9.0% eU3O8 over 4.6 metres in the up-plunge direction.

   

 

Discovery of a new zone of unconformity hosted uranium 800 metres to the south of Gryphon – 14 drill holes were completed to explore for other areas of mineralization along strike to the south of the Gryphon zone. The highlight was drill hole WR-597, which intersected 2.8% eU3O8 over 4.0 metres at the unconformity, 800 metres to the south of the Gryphon zone.

   

 

Potential to add significant mineral resources at Wheeler River: The Gryphon zone is an important uranium discovery and has the potential to add significantly to the estimate of mineral resources at Wheeler River, which already includes the high grade Phoenix uranium deposit.


Expansion of unconformity hosted uranium at the Mann Lake property: At Denison’s 30% owned Mann Lake property, operated by Cameco Corp. (“Cameco”), the 2015 winter program was designed to explore for extensions of uranium mineralization intersected in 2014. A total of 7,570 metres in 11 drill holes was completed during the winter program. Drill hole MN-066-01 produced the best result to date on the property, intersecting 9.8% eU3O8 over 3.5 metres at the unconformity, roughly 300 metres south of the zone of uranium mineralization identified in 2014.

 

Encouraging exploration results from winter drilling at Hatchet Lake and Crawford Lake: A total of 12,613 metres was completed in 35 drill holes on 6 other properties operated by Denison. Highlights from the winter program include positive results at the Hatchet Lake project (December 31, 2014: Denison’s interest, 58.06%) and 100% owned Crawford Lake project. At Hatchet Lake, a zone of weakly mineralized, intense basement clay alteration, coincident with a strong fault zone within graphitic pelitic gneiss, was extended. At Crawford Lake, drilling confirmed the presence of an intense sandstone alteration zone associated with faulted graphitic pelitic gneiss along the entire 2,400 metre strike length of a conductor initially encountered in 2014.

 

Stream of toll milling revenue continues to grow in the first quarter of 2015: Approximately 693,000 pounds U3O8 was produced for the Cigar Lake Joint Venture (“CLJV”) at the McClean Lake mill, in which Denison holds a 22.5% interest. Denison recognized toll milling revenue of $0.2 Million in the quarter. Production has ramped up significantly in the early part of the second quarter, in line with the production plan, calling for six to eight million pounds U3O8 to be packaged during the year. The Company’s share of toll milling revenues for the year is expected to be approximately $2.1 Million.

 

CAD$15 Million offering of flow-through common shares to finance 2016 Canadian exploration: The Company announced a “bought deal” private placement in April 2015, which will ensure its exploration programs are fully funded up to the end of 2016.

ABOUT DENISON

Denison was formed under the laws of Ontario and is a reporting issuer in all Canadian provinces. Denison’s common shares are listed on the Toronto Stock Exchange (the “TSX”) under the symbol “DML” and on the NYSE MKT under the symbol “DNN”.

Denison is a uranium exploration and development company with interests in exploration and development projects in Canada, Zambia, Mali, Namibia and Mongolia. Including its 60% owned Wheeler project, which hosts the high grade Phoenix uranium deposit, Denison’s exploration project portfolio consists of numerous projects covering over 400,000 hectares in the eastern Athabasca Basin region of Saskatchewan. Denison’s interests in Saskatchewan also include a 22.5% ownership interest in the McClean Lake joint venture, which includes several uranium deposits and the McClean Lake uranium mill, one of the world’s largest uranium processing facilities that is currently processing ore from the Cigar Lake mine under a toll milling agreement, plus a 25.17% interest in the Midwest deposit and a 60% interest in the J Zone deposit on the Waterbury Lake property. Both the Midwest and J Zone deposits are located within 20 kilometres of the McClean Lake mill. Internationally, Denison owns 100% of the conventional heap leach Mutanga project in Zambia, 100% of the uranium/copper/silver Falea project in Mali, a 90% interest in the Dome project in Namibia, and an 85% interest in the in-situ recovery projects held by the Gurvan Saihan joint venture (“GSJV”) in Mongolia.

- 2 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Denison is engaged in mine decommissioning and environmental services through its Denison Environmental Services (“DES”) division, which manages Denison’s Elliot Lake reclamation projects and provides post-closure mine and maintenance services to a variety of customers.

Denison is also the manager of Uranium Participation Corporation (“UPC”), a publicly traded company listed on the TSX under the symbol “U”, which invests in uranium oxide and uranium hexafluoride.

SELECTED QUARTERLY FINANCIAL INFORMATION

    As at     As at  
    March 31,     December 31,  
(in thousands)   2015     2014  
             
Financial Position:            
Cash and cash equivalents $  13,616   $  18,640  
Short term investments   -     4,381  
Long term investments   573     954  
Cash, equivalents and investments $  14,189   $  23,975  
             
Working capital $  15,023   $  22,542  
Property, plant and equipment $  245,976   $  270,388  
Total assets $  278,035   $  311,330  
Total long-term liabilities $  37,635   $  42,291  

    2015     2014     2014     2014  
(in thousands, except for per share amounts)   Q1     Q4     Q3     Q2  
                         

Results of Operations:

                       

Total revenues

$  2,328   $  2,736   $  2,351   $  2,358  

Net income (loss)

$  (9,794 ) $  (4,652 ) $  (2,820 ) $  (11,564 )

Basic and diluted earnings (loss) per share

$  (0.02 ) $  (0.01 ) $  (0.01 ) $  (0.02 )

    2014     2013     2013     2013  
(in thousands, except for per share amounts)   Q1     Q4     Q3     Q2  
                         

Results of Operations:

                       

Total revenues

$  2,174   $  2,413   $  2,801   $  2,902  

Net income (loss)

$  (12,667 ) $  (30,459 ) $  (45,477 ) $  (2,430 )

Basic and diluted earnings (loss) per share

$  (0.03 ) $  (0.06 ) $  (0.10 ) $  (0.01 )

- 3 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

RESULTS OF OPERATIONS

Revenues

Canada - Mining

During the first quarter of 2015, the McClean Lake mill continued to process ore received from the Cigar Lake mine under a toll milling agreement. The mill processed and packaged approximately 693,000 pounds U3O8 for the CLJV. The Company’s share of toll milling revenue from processing Cigar Lake ore at the McClean Lake mill, during the three months ended March 31, 2015, totaled $204,000. In 2014, toll milling revenue was only recognized in the fourth quarter, as the first drums of CLJV uranium were packaged in October 2014.

Services and Other

Revenue from DES during the three months ended March 31, 2015 was $1,640,000, compared to $1,625,000 during the same period in 2014. In the first quarter of 2015, DES experienced an increase in Canadian dollar revenues due to an increase in activity at certain care and maintenance sites, which was largely offset by the unfavourable fluctuation in foreign exchange rates applicable on the translation of revenues earned in Canadian dollars.

Revenue from the Company’s management contract with UPC was $484,000 during the three months ended March 31, 2015, compared to $549,000 for the same period in 2014. The decrease in revenues during the first quarter of 2015 was mainly due to fewer commissions earned on UPC’s purchases of uranium. Refer to RELATED PARTY TRANSACTIONS below for further details.

Operating Expenses

Canada

McClean Lake is comprised of several uranium deposits and a conventional mill and is located on the eastern edge of the Athabasca Basin in northern Saskatchewan, approximately 750 kilometres north of Saskatoon. The McClean Lake uranium mill is one of the world’s largest uranium processing facilities. Expansion of the mill from 13 to 24 million pounds annual U3O8 production capacity is ongoing. The expansion remains fully funded by the CLJV.

Operating expenses in Canada were $199,000 during the three months ended March 31, 2015, compared to $141,000 in the same period in 2014. Most of the operating expenses are attributable to activity involving the MLJV. Operating costs were higher during the first quarter of 2015 primarily due to depreciation of mill capital assets, as a result of processing the Cigar Lake ore at the McClean Lake mill as mentioned earlier.

Africa

Operating expenses in Africa were primarily related to costs incurred on the Falea project in Mali. Operating expenses in Africa during the three months ended March 31, 2015 and 2014 totaled $60,000 and $695,000, respectively. Operating expenses during 2015 were minimal, while engineering studies, a metallurgical test work program and environmental programs were underway during the first quarter of 2014 following the acquisition of the Falea project.

Services and Other

Operating expenses during the three months ended March 31, 2015 include costs relating to DES totaling $1,576,000, compared to $1,583,000 in the same period in 2014. During the first quarter of 2015, DES experienced an increase in Canadian dollar operating expenses due to an increase in activity at certain care and maintenance sites, which was offset by the favourable fluctuation in foreign exchange rates applicable on the translation of expenses denominated in Canadian dollars.

- 4 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Mineral Property Exploration

Denison is engaged in uranium exploration and/or development in Canada, Zambia, Mali, Namibia and Mongolia. While the Company has material interests in uranium projects in Asia and Africa, the Company is focused primarily on the eastern Athabasca Basin, in Saskatchewan, Canada, with numerous projects covering over 400,000 hectares. Global exploration expenditures were $6,135,000 during the three months ended March 31, 2015, with 90% of exploration expenditures being incurred in Canada. Global exploration expenditures totaled $6,597,000 during the same period in 2014. The decrease in global exploration expenditures during the first quarter of 2015 is mainly due to the favourable fluctuation in foreign exchange rates applicable on the translation of expenses denominated in Canadian dollars.

Canada

The Company’s land position in the eastern Athabasca Basin, as of March 31, 2015, is illustrated below:

- 5 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Denison’s share of exploration spending on its Canadian properties was $5,522,000 during the three months ended March 31, 2015, as compared to $6,254,000 during the same period in 2014. Exploration spending in Canada is seasonal with spending higher during the winter drilling programs (January to mid-April) and summer drilling programs (June to mid-October) in the Athabasca Basin. The table below summarizes the 2015 winter exploration activities.

 Canadian Exploration Activities – 2015 Winter Program (1)

Property Denison’s ownership Drilling in metres Other ongoing activities
Wheeler River 60% 17,700 (26 holes) Geophysical surveys
Bell Lake 100% - Geophysical surveys
Crawford Lake 100% 4,135 (8 holes) Geophysical surveys
Hatchet Lake 58.06%(2) 2,547 (9 holes) Geophysical surveys
Lynx Lake 58.42%(2) 1,338 (2 holes) -
Mann Lake 30% 7,570 (11 holes) -
Murphy Lake 58.94%(2) - Geophysical surveys
Moore Lake 100% 2,667 (7 holes) -
Turkey Lake 100% 702 (5 holes) -
Waterbury Lake 60% 1,224 (4 holes) Geophysical surveys
Waterfound North 58.42%(2) - Geophysical surveys
Wolly 22.5% 5,169 (21 holes) Geophysical surveys
       
Total   43,052 (93 holes)  

(1)

The winter exploration drilling program commenced in January 2015 and was completed in April 2015. As a result, a portion of the drilling activities noted above, and discussed in additional detail below, are not reflected in the Company’s mineral property exploration expense for the three months ended March 31, 2015.

(2)

The Company’s ownership in these projects is as at December 31, 2014. Certain partners in these projects may not fund the 2015 programs and as a result, Denison’s interest may increase.

Wheeler River

The Wheeler River property lies in close proximity to existing mining and milling infrastructure between the McArthur River Mine and the Key Lake mill complex in the Athabasca Basin in northern Saskatchewan. Denison is the operator and holds a 60% interest in the project, while Cameco holds a 30% interest and JCU (Canada) Exploration Company, Limited (“JCU”) holds a 10% interest. Denison’s share of exploration costs at Wheeler River amounted to $1,753,000 during the three months ended March 31, 2015, compared to $1,848,000 in the same period in 2014.

Gryphon Zone

The Gryphon zone, located approximately three kilometres northwest of the high grade Phoenix uranium deposit, was discovered in 2014. The highest grade intersection to date at Gryphon was discovered in drill hole WR-573D1, which intersected 22.2% U3O8 over 2.5 metres.

- 6 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

The 2015 winter drilling program at Wheeler River was designed to extend the Gryphon zone of basement hosted uranium mineralization discovered in 2014 and to explore for additional areas of mineralization near Gryphon. The efforts were successful, resulting in both the expansion of Gryphon and the discovery of a new area of unconformity hosted uranium mineralization 800 metres south of the Gryphon zone.

Denison completed a total of 17,700 metres in 26 drill holes during the winter program at Wheeler River. Seven of the 12 drill holes targeting extensions of the Gryphon zone intersected significant uranium mineralization. The zone was extended up-plunge, down-plunge, and up-dip on two sections. The best result was in drill hole WR-584B, which intersected 9.0% eU3O8 over 4.6 metres in the up-plunge direction.

The remaining 14 drill holes were completed to explore for other areas of mineralization along strike to the south of the Gryphon zone. The highlight was drill hole WR-597 intersecting 2.8% eU3O8 over 4.0 metres at the unconformity, 800 metres south of the Gryphon zone. Mineralization in this area straddles the unconformity, replacing the matrix of the basal sandstone or filling fractures in the underlying pelitic strata. The area is characterized by graphitic faults and a prospective alteration zone that extends from the south end of Gryphon. Additionally, there were several drill holes to the south of Gryphon that intersected weak uranium mineralization in the basement, which could represent the upper edge of additional Gryphon-like zones.

The table below provides highlights from the results of the 2015 winter drilling program at Wheeler River.

Gryphon Zone – 2015 Winter Drilling Highlights (1, 2)

      Down Hole Gamma Probe Results
Hole Number Location Mineralization From (m) To (m) Length (m) eU3O8(%)(3)
WR-584B Up-plunge Basement 641.6 646.2 4.6 9.0
WR-583D2(4) Down-plunge Basement 508.2 509.8 1.6 2.4
WR-571D2(4) Up-Dip Basement 512.6 517.9 5.3 3.2
WR-574D1(4) Up-Dip Basement 510.4 511.4 1.0 7.5
WR-595 South of Gryphon Unconformity 525.0 526.2 1.2 1.0
WR-597 South of Gryphon Unconformity 496.5 500.5 4.0 2.8

(1)

As the drill holes are angled steeply to the northwest and the basement mineralization is interpreted to dip moderately to the southeast, the true thickness is expected to be approximately 75% of the intersection lengths. As the unconformity mineralization is horizontal, the true thickness of the unconformity mineralization is expected to be approximately 90% of the intersection lengths.

(2)

Composited above a cutoff grade of 1.0% eU3O8.

(3)

eU3O8 is radiometric equivalent uranium from a total gamma down-hole probe.

(4)

Distances are measured from a wedge in a parent drill hole, not from surface.

The Gryphon zone consists of multiple stacked lenses with variable thicknesses that plunge to the northeast. Mineralization is hosted in basement gneisses and occurs from 100 to 250 metres below the sub-Athabasca unconformity (600 to 750 metres below surface). The zone is approximately 450 metres long (along the plunge) by 60 metres wide (across the plunge) and remains at least partially open in both plunge directions.

- 7 -


Gryphon Zone High Grade Uranium Discovery at Wheeler River

- 8 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Other Properties

During the three months ended March 31, 2015, the Company managed or participated in 11 other exploration programs in the Athabasca Basin (9 operated by Denison), including 8 drilling programs (6 operated by Denison). Developments at the Company’s high priority projects are discussed below.

Crawford Lake – Exploration costs during the three months ended March 31, 2015, totaled $934,000, compared to $167,000 during the same period in 2014. The winter drilling program confirmed the presence of an intense sandstone alteration zone associated with structurally disrupted graphitic gneiss along the entire 2,400 metre strike length of a conductor initially encountered in 2014. Crawford Lake is located just west of Wheeler River, approximately 10 kilometres south of Cameco’s Millennium deposit in the southeast portion of the Athabasca Basin, and is 100% owned by Denison.

Hatchet Lake – During the three months ended March 31, 2015, exploration costs amounted to $658,000, compared to $592,000 during the same period in 2014. During the winter program, drill hole TF-15-01 extended a zone of intense basement clay alteration with elevated uranium values. The highest uranium value obtained in TF-15-01 was 491 ppm U, and was accompanied by impressive trace element results that include elevated copper (up to 2.4%), nickel (up to 0.1%) and cobalt (up to 0.29%) . Hatchet Lake is located 16 kilometres north of the McClean Lake mill and is a joint venture with Anthem Resources Inc. (December 31, 2014: 41.94% interest).

Mann Lake – The Company’s share of exploration costs during the three months ended March 31, 2015 totaled $511,000. Denison’s 30% interest in the Mann Lake property was acquired by the Company in June 2014 through the acquisition of International Enexco Ltd. The 2015 winter program was designed to explore for extensions of uranium mineralization intersected in drill holes MN-060 (2.94% U3O8 over 4.8 metres) and MN-065 (4.8% U3O8 over 1.0 metres) in 2014. The winter program produced the best result to date on the property with drill hole MN-066-01 intersecting 9.8% eU3O8 over 3.5 metres at the unconformity, 300 metres along strike to the south of MN-060. Uranium in these drill holes is located along the sub-Athabasca unconformity at its intersection with a fault zone that marks a contact between granite gneiss and graphitic pelitic gneiss. Mann Lake is located 20 kilometres southwest of the McArthur River mine and is on trend with the Wheeler River project five kilometres to the south. Mann Lake is a joint venture with Cameco (52.5% interest and operator) and Areva Resources Canada (17.5% interest).

Africa

Exploration expenses in Africa during the three months ended March 31, 2015 and 2014 were $313,000 and $96,000, respectively. Exploration activity planned for 2015 has been designed to maintain the Company’s claims in good standing while advancing the exploration potential of its assets as part of a strategy to pursue a spin-out or disposal transaction when market conditions permit.

Zambia

Exploration expenditures during the three months ended March 31, 2015 and 2014 were $58,000 and $47,000, respectively, reflecting a relatively inactive quarter due to the rainy season. A program of excavator sampling and surficial geochemistry is scheduled to begin in the second quarter.

Mali

Exploration expenditures of $252,000 were incurred during the three months ended March 31, 2015, primarily relating to an airborne geophysical survey conducted in the quarter and designed to extend the results of a previously flown survey. Additionally, an application was made to renew the Falea exploration license. During the three months ended March 31, 2014, activities were minimal and exploration expenditures amounted to $29,000.

Namibia

No significant exploration work was completed on the Dome project during the three months ended March, 31, 2015. Similarly, no significant exploration work was carried out during the three months ended March 31, 2014.

- 9 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Mongolia

Exploration expenditures on the GSJV properties totaled $300,000 during the three months ended March 31, 2015, compared to $247,000 in the same period in 2014. Expenditures in both periods were primarily related to annual license payments, required to maintain the GSJV properties in good standing while the Company continues to explore strategic alternatives regarding its ownership interest in the GSJV. The Company currently has an 85% interest in the GSJV, with Mon-Atom LLC holding the remaining 15% interest.

General and Administrative

General and administrative expenses totaled $1,596,000 during the three months ended March 31, 2015, compared with $2,403,000 during the same period in 2014. These costs are mainly comprised of head office wages and benefits, office costs in multiple regions, audit and regulatory costs, legal fees, investor relations expenses and all other costs related to operating a public company with listings in Canada and the United States. General and administrative expenses decreased in the first quarter of 2015 mainly as a result of lower office expenses and a favourable fluctuation in foreign exchange rates applicable on the translation of Canadian dollars expenses.

Impairment – Mineral Properties

No impairment was recognized during the first quarter of 2015. During the three months ended March 31, 2014, the Company recognized a mineral property impairment charge of $1,658,000 associated with the Company’s release of its Black Lake land holdings in Canada.

Other Income and Expenses

The Company recognized other expenses of $5,280,000 during the three months ended March 31, 2015, compared to other expenses of $3,402,000 during the same period in 2014. The increase during the first quarter of 2015 is primarily due to an increase in foreign exchange losses due to unfavourable fluctuations in foreign exchange rates and losses recognized on investments carried at fair value, compared to gains recognized on investments carried at fair value during the comparable prior period.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents were $13,616,000 at March 31, 2015 compared with $18,640,000 at December 31, 2014. The decrease of $5,024,000 was primarily due to net cash used in operations of $7,049,000 and a net foreign exchange loss of $1,520,000 on the translation of currency balances at period end, offset in part by net cash provided by investing and financing activities of $3,141,000 and $404,000, respectively.

Net cash used in operating activities of $7,049,000 during the three months ended March 31, 2015 is comprised of a net loss for the period adjusted for non-cash items and changes in working capital items. Significant changes in working capital items during the period include an increase of $2,208,000 in trade and other receivables, partly offset by an increase of $1,872,000 in accounts payable and accrued liabilities.

Net cash provided by investing activities of $3,141,000 consists primarily of cash provided by the maturity of investments in debt instruments and the sale of investments in equity instruments totaling $4,031,000.

Net cash provided by financing activities of $404,000 largely reflects proceeds received from the issuance of common shares on the exercise of stock options and warrants.

As at March 31, 2015, the Company estimates it has spent CAD$7,749,000 on eligible Canadian exploration expenses towards its obligation under the flow-through share financing raised in August 2014 for gross proceeds of $14,997,000. The remaining balance of CAD$7,248,000 is expected to be incurred by December 31, 2015.

The Company holds the large majority of its cash in CAD denominated bank accounts. As at March 31, 2015, the Company’s cash and cash equivalents amount to CAD$17,246,000.

- 10 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Revolving Term Credit Facility

On January 30, 2015, the Company entered into an agreement with the Bank of Nova Scotia to amend the terms of a revolving term credit facility entered into in 2014 and to extend the maturity date to January 31, 2016. Under the amended agreement, the Company has access to credit of up to CAD$24,000,000. Use of the facility remains restricted to non-financial letters of credit in support of reclamation obligations.

The amended agreement contains a covenant to maintain a level of tangible net worth greater than or equal to the sum of $150,000,000 and a covenant to maintain a minimum balance of cash and equivalents of CAD$5,000,000 on deposit with the Bank of Nova Scotia. As security for the amended facility, Denison has provided an unlimited full recourse guarantee and a pledge of all of the shares of Denison Mines Inc. (“DMI”). DMI has provided a first-priority security interest in all present and future personal property and an assignment of its rights and interests under all material agreements relative to the McClean Lake and Midwest projects. The amended facility is also subject to letter of credit and standby fees of 2.40% and 0.75%, respectively.

Reclamation Sites

Elliot Lake – Spending on restoration activities at the Elliot Lake sites is funded from monies in the Elliot Lake Reclamation Trust Fund. At March 31, 2015, the amount of restricted cash and investments relating to the Elliot Lake Reclamation Trust fund was $2,414,000.

McClean Lake and Midwest – Under the Mineral Industry Environmental Protection Regulations, 1996, the Company is required to provide its pro-rata share of financial assurances to the Province. The Company has in place irrevocable standby letters of credit from a chartered bank in favour of Saskatchewan’s Ministry of Environment, totaling CAD$9,698,000 which relate to a previously filed reclamation plan. Under the preliminary plan submitted in November 2014, the Company expects to increase its pro-rata share of financial assurances to the Province to approximately CAD$22,446,000.

TRANSACTIONS WITH RELATED PARTIES

Uranium Participation Corporation

The Company is a party to a management services agreement with UPC. Under the terms of the agreement, the Company receives the following fees from UPC: a) a commission of 1.5% of the gross value of any purchases or sales of uranium completed at the request of the Board of Directors of UPC; b) a minimum annual management fee of CAD$400,000 (plus reasonable out-of-pocket expenses) plus an additional fee of 0.3% per annum based upon UPC’s net asset value in excess of CAD$100,000,000; and c) a fee, at the discretion of the Board of Directors of UPC, for on-going monitoring or work associated with a transaction or arrangement (other than a financing, or the purchase or sale of uranium).

The management services agreement was entered into on April 1, 2013 and has a three-year term. The agreement may be terminated by either party upon the provision of 120 days written notice.

The following management fees were received from UPC for the periods noted:

    Three Months Ended  
    March 31,     March 31,  
(in thousands)   2015     2014  
             
Revenue            
     Management fees $  462   $  418  
     Commission fees   22     131  
  $  484   $  549  

At March 31, 2015, accounts receivable includes $175,000 (December 31, 2014: $123,000) due from UPC with respect to the fees and transactions discussed above.

- 11 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Korea Electric Power Corporation (“KEPCO”)

In 2009, Denison entered into a strategic relationship agreement with its largest shareholder, KEPCO. Pursuant to the strategic relationship agreement, KEPCO is entitled to subscribe for additional common shares in Denison’s future share offerings. The strategic relationship agreement also provides KEPCO with a right of first opportunity if Denison intends to sell any of its substantial assets, a right to participate in certain purchases of substantial assets which Denison proposes to acquire and a right to nominate one director to Denison’s Board, so long as its share interest in Denison is above 5.0% . In January 2015, Mr. Tae Hwan Kim, KEPCO’s representative on Denison’s Board resigned and was replaced by Mr. Joo Soo Park.

As at March 31, 2015, KEPCO holds 58,284,000 shares of Denison representing a share interest of 11.5% .

As at March 31, 2015, Denison also holds a 60% interest in Waterbury Lake Uranium Corporation (“WLUC”) and Waterbury Lake Uranium Limited Partnership (“WLULP”) entities whose key asset is the Waterbury Lake property. The other remaining 40% interest in these entities is held by a consortium of investors (“KWULP”) of which KEPCO is the primary holder. When a spending program is approved by the participants, each participant is required to fund these entities based upon its respective ownership interest. Spending program approval requires 75% of the voting interest.

In January 2014, Denison agreed to allow KWULP to defer its funding obligations to WLUC and WLULP until September 30, 2015 in exchange for allowing Denison to carry out spending programs without obtaining the approval of 75% of the voting interest. As at March 31, 2015, KWULP has a funding obligation to WLUC and WLULP of CAD$802,000. Denison has recorded its proportionate share of this amount of $380,000 (CAD$481,000) as a component of trade and other receivables.

Other

During the three months ended March 31, 2015, all services and transactions with the following related parties were made on terms equivalent to those that prevail with arm’s length transactions:

Investor relations, administrative service fees and other expenses of $14,000 (March 31, 2014: $15,000) were incurred with Namdo Management Services Ltd, which shares a common officer with Denison. These services were incurred in the normal course of operating a public company. At March 31, 2015, an amount of $nil (December 31, 2014: $nil) was due to this company.

 

Legal fees of $nil (March 31, 2014: $107,000) were incurred with Cassels Brock & Blackwell, LLP, a law firm of which a member of Denison’s Board of Directors is a partner. In the prior year, the services and associated costs were mainly related to the acquisition of International Enexco Ltd. and the Company’s internal reorganization of its interests to consolidate its African holdings. At March 31, 2015, an amount of $nil (December 31, 2014: $1,000) was due to the law firm.

Compensation of Key Management Personnel

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly. Key management personnel include the Company’s executive officers, vice-presidents and members of its Board of Directors.

The following compensation was awarded to key management personnel:

    Three Months Ended  
    March 31,     March 31,  
(in thousands)   2015     2014  

 

           

Salaries and short-term employee benefits

$  485   $  640  

Share-based compensation

  117     141  

Key management personnel compensation

$  602   $  781  

- 12 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

SUBSEQUENT EVENTS

Flow-Through Common Shares Offering

On April 29, 2015, the Company entered into an agreement with Dundee Securities Ltd. (the “Underwriters”), under which the Underwriters have agreed to purchase, on a “bought deal” private placement basis, 12,000,000 flow-through common shares of the Company at a price of CAD$1.25 per share for total gross proceeds of CAD$15,000,000. The closing of the Offering is expected to occur on or about May 26, 2015. The Company intends to use the gross proceeds for Canadian exploration expenses and will agree to renounce such expenses to subscribers no later than December 31, 2015.

OFF-BALANCE SHEET ARRANGEMENTS

The Company does not have any off-balance sheet arrangements.

OUTSTANDING SHARE DATA

At May 6, 2015, there were 506,438,669 common shares issued and outstanding, stock options exercisable for 7,724,965 Denison common shares, and warrants exercisable for 517,127 Denison common shares for a total of 514,680,761 common shares on a fully-diluted basis.

OUTLOOK FOR 2015

The Company has completed a successful winter exploration program in Canada and plans to aggressively follow up with a summer exploration program on certain high priority projects. In general, the Company’s exploration, development and operation plans for 2015 remain unchanged at the end of the first quarter of the year. The Company, however, has modified its view of the USD$ to CAD$ exchange rate that will be applicable during 2015. Given the significant devaluation of the Canadian dollar early in the first quarter, the Company has revised its outlook to reflect a USD$ to CAD$ foreign exchange rate of 1.24, as compared to the original budgeted rate of 1.12.

      Previous     Current     Actual to  
  (in thousands)   Budget 2015 (1)   Outlook 2015 (1)   March 31, 2015 (3)
  Canada (2)                  
  Mineral Sales & Toll Milling Revenue $  3,410   $  3,200   $  202  
  Mineral Property Exploration   (14,210 )   (12,890 )   (5,687 )
  Development & Operations   (1,770 )   (1,620 )   (229 )
      (12,570 )   (11,310 )   (5,714 )
  Africa                  
  Zambia & Mali   (2,340 )   (2,340 )   (605 )
      (2,340 )   (2,340 )   (605 )
  Asia                  
  Mongolia   (725 )   (725 )   (490 )
      (725 )   (725 )   (490 )
  Other Activities (2)                  
  UPC Management   1,850     1,680     450  
  DES Environmental Services   170     150     (13 )
  Corporate General & Administration   (4,570 )   (4,150 )   (1,094 )
      (2,550 )   (2,320 )   (657 )
                     
  Total $  (18,185 ) $  (16,695 ) $  (7,466 )

  (1)

Only material operations are shown.

  (2)

Previous Budget 2015 figures have been converted using a US$ to CAD$ exchange rate of 1.12. Current Outlook 2015 figures have been converted using a US$ to CAD$ exchange rate of 1.24.

  (3)

The Company budgets on a cash basis. As a result, actual amounts represent a non-GAAP measure and excludes non-cash depreciation and amortization amounts of $398,000.

- 13 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Canada

Mineral Property Exploration

The 2015 budget for the Canadian exploration program is approximately CAD$23.1 million, of which Denison’s share is expected to be CAD$15.8 million. Denison’s exploration expenditures are largely being funded by the proceeds from the Company’s flow-through share offering completed in August 2014, which raised CAD$15.0 million.

The winter drilling program was completed in April 2015, while geophysical surveys remain underway on several properties as work continues on the development of a 34,000 metre summer exploration program for Denison operated properties. An aggressive summer exploration campaign is expected to include drilling programs on eight properties, all of which are operated by Denison: Wheeler River, Bell Lake, Murphy Lake, Waterbury Lake, Jasper Lake, Stevenson River, Crawford Lake and Bachman Lake.

Wheeler River

The 2015 budget for the exploration program at Wheeler River includes diamond drilling, ground geophysics and line cutting at a total cost of CAD$10.0 million (Denison’s share, CAD$6.0 million).

As the primary focus of the Company’s summer exploration program, 36 drill holes totaling 24,000 metres are planned for the Wheeler River property. Several new high priority targets were identified in the proximity of the Gryphon zone during the winter program, including the discovery of a new area of unconformity mineralization south of Gryphon. The Company plans to aggressively follow up on these targets during the summer exploration season and evaluate other prospective target areas on the property.

The Gryphon zone is an important uranium discovery and has the potential to significantly increase the resource base at Wheeler River, which is currently highlighted by the high grade Phoenix deposit with a total indicated mineral resource estimate of 70.2 million pounds U3O8 with grades over 19% U3O8 and a total inferred mineral resource estimate of 1.1 million pounds U3O8 with grades over 5% U3O8. The additional drilling planned at the Gryphon Zone during the summer of 2015 should be sufficient to support the preparation of an updated estimate of mineral resources for Wheeler River later in the year.

Mineral Sales, Toll Milling Revenue, Development & Operations

The 2015 production plan calls for between six million and eight million pounds U3O8 to be packaged at the McClean Lake mill during the year. Production is expected to be primarily from Cigar Lake ore, with supplemental ore from the McClean Lake joint venture stockpiles. Denison’s share of operating and capital expenditures at McClean Lake in 2015 is estimated at CAD$500,000. Denison’s expenditures are expected to be offset by toll milling fees and revenue from the sale of approximately 26,000 pounds U3O8, recovered from McClean Lake ores. Denison’s total revenue from operations is projected to be CAD$3.8 million.

Given the current forecasts for the price of uranium, the SABRE program will be kept on care and maintenance and the McClean North and Midwest projects will remain on stand-by in 2015. Total expenditures on SABRE are planned to be CAD$900,000 (Denison’s share, CAD$203,000), and total expenditures on McClean North and Midwest are planned to be CAD$375,000 (Denison’s share, CAD$94,000).

Reclamation expenditures at Elliot Lake are projected to be CAD$819,000.

Africa

The Company has budgeted spending approximately $2.3 million during 2015 to maintain its projects in good standing, while the Company waits for market conditions that will permit a spin-out or disposal of its African portfolio. On its wholly owned Mutanga project in Zambia, activities will focus on generating additional exploration targets through soil and radon sampling, excavator trenching and geological mapping. In Mali, activities will focus on an expansion of previous airborne geophysical surveying and renewing the exploration license for the Falea project.

- 14 -



DENISON MINES CORP.
Management’s Discussion and Analysis
For the Three Months Ended March 31, 2015
(Expressed in U.S. Dollars, unless otherwise noted)

Asia

In Mongolia, the Company continues to pursue strategic alternatives for its 85% interest in the GSJV and expects to provide further guidance on its plans during the second quarter of the year. The budget for Mongolia is estimated to be $725,000 for 2015.

Other Activities

Management fees generated from Denison’s management services agreement with UPC are budgeted to be CAD$2.1 million in 2015.

At DES, revenue from operations is budgeted at CAD$7.4 million and operating and capital expenses are forecasted to be CAD$7.2 million.

Corporate general and administration expenses are forecast to be CAD$4.9 million in 2015 and include all head office wages and benefits, office costs, audit and regulatory costs, legal fees, investor relations expenses and all other costs related to operating a public company with listings in Canada and the United States.

CONTROLS AND PROCEDURES

The Company’s management is responsible for establishing and maintaining an adequate system of internal control over financial reporting. Any system of internal control over financial reporting, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

There has not been any change in the Company’s internal control over financial reporting that occurred during the three months ended March 31, 2015 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

RISK FACTORS

There are a number of factors that could negatively affect Denison’s business and the value of Denison’s common shares, including the factors listed in the Company’s Annual Information Form dated March 5, 2015 available at www.sedar.com, and in the Company’s Form 40-F available at www.sec.gov/edgar.shtml.

QUALIFIED PERSON

The disclosure of scientific and technical information regarding Denison’s properties in the MD&A was prepared by or reviewed by Steve Blower, P. Geo., the Company’s Vice President, Exploration, and Terry Wetz, P.E., the Executive Director of the GSJV, who are Qualified Persons in accordance with the requirements of NI 43-101. For a description of the quality assurance program and quality control measures applied by Denison, please see Denison’s Annual Information Form dated March 5, 2015 available at www.sedar.com, and its Form 40-F available at www.sec.gov/edgar.shtml.

- 15 -





FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS

I, David D. Cates, President and Chief Executive Officer of Denison Mines Corp., certify the following:

1.

Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Denison Mines Corp. (the "issuer") for the interim period ended March 31, 2015.

   
2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

   
3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

   
4.

Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.

   
5.

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings


  (a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

       
  (i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

       
  (ii)

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

       
  (b)

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.


5.1

Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).

   
5.2

ICFR: Not applicable.

   
5.3

Limitation on scope of design: Not applicable.

   
6.

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on January 1, 2015 and ended on March 31, 2015 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.

Date: May 6, 2015

Signed by “David D. Cates”                                         
Name: David D. Cates
Title: President and Chief Executive Officer





FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS

I, Gabriel (Mac) McDonald, Vice President Finance and Chief Financial Officer of Denison Mines Corp., certify the following:

1.

Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Denison Mines Corp. (the "issuer") for the interim period ended March 31, 2015.

   
2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

   
3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

   
4.

Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.

   
5.

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings


  (a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

       
  (i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

       
  (ii)

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

       
  (b)

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.


5.1

Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).

   
5.2

ICFR: Not applicable.

   
5.3

Limitation on scope of design: Not applicable.

   
6.

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on January 1, 2015 and ended on March 31, 2015 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.

Date: May 6, 2015

Signed by “Gabriel (Mac) McDonald”                                                
Name: Gabriel (Mac) McDonald
Title: Vice President Finance and Chief Financial Officer


Denison Mines (AMEX:DNN)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Denison Mines Charts.
Denison Mines (AMEX:DNN)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Denison Mines Charts.