September 30,
|
December 31,
| |||||||
As at
|
2023
|
2022
| ||||||
Assets
| ||||||||
Current assets
| ||||||||
Cash and cash equivalents
|
$
|
890
|
$
|
1,964
| ||||
Trade and other receivables (Note 5)
|
4,905
|
11,552
| ||||||
Inventories (Note 6)
|
9,251
|
8,835
| ||||||
Prepaid expenses
|
3,597
|
3,030
| ||||||
$
|
18,643
|
$
|
25,381
| |||||
Non-current assets
| ||||||||
Restricted cash
|
4,293
|
4,139
| ||||||
Property, plant and equipment (Note 7)
|
160,366
|
161,299
| ||||||
Total assets
|
$
|
183,302
|
$
|
190,819
| ||||
Liabilities
| ||||||||
Current liabilities
| ||||||||
Trade and other payables
|
$
|
23,890
|
$
|
27,060
| ||||
Metals contract liability (Note 8)
|
13,530
|
11,324
| ||||||
Derivative instruments (Note 9)
|
14,423
|
991
| ||||||
RoyCap convertible debenture (Note 9)
| ||||||||
Pre-payment facility (Note 10)
|
1,500
|
-
| ||||||
Promissory note (Note 11)
|
1,250
|
2,500
| ||||||
Royalty payable (Note 12)
|
2,477
|
-
| ||||||
Government loan
|
222
|
222
| ||||||
43,896
|
42,097
| |||||||
Non-current liabilities
| ||||||||
Other long-term liabilities
|
1,676
|
1,815
| ||||||
Metals contract liability (Note 8)
|
21,365
|
19,665
| ||||||
RoyCap convertible debenture (Note 9)
|
14,423
|
9,621
| ||||||
Promissory note (Note 11)
|
625
|
-
| ||||||
Royalty payable (Note 12)
|
1,567
|
-
| ||||||
Post-employment benefit obligations
|
4,969
|
6,969
| ||||||
Decommissioning provision
|
11,249
|
11,715
| ||||||
Deferred tax liabilities (Note 19)
|
294
|
348
| ||||||
Total liabilities
|
100,064
|
92,230
| ||||||
Equity
| ||||||||
Share capital (Note 13)
|
455,119
|
449,374
| ||||||
Equity reserve
|
52,467
|
50,905
| ||||||
Foreign currency translation reserve
|
9,563
|
9,797
| ||||||
Deficit
|
(452,528
|
)
|
(428,849
|
)
| ||||
Attributable to shareholders of the Company
|
64,621
|
81,227
| ||||||
Non-controlling interests (Note 15)
|
18,617
|
17,362
| ||||||
Total equity
|
$
|
83,238
|
$
|
98,589
| ||||
Total liabilities and equity
|
$
|
183,302
|
$
|
190,819
|
For the three-month period ended
|
For the nine-month period ended
| |||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Revenue (Note 16)
|
$
|
18,257
|
$
|
18,310
|
$
|
64,572
|
$
|
64,694
| ||||||||
Cost of sales (Note 17)
|
(17,999
|
)
|
(18,660
|
)
|
(56,284
|
)
|
(52,997
|
)
| ||||||||
Depletion and amortization (Note 7)
|
(5,053
|
)
|
(4,704
|
)
|
(15,378
|
)
|
(16,423
|
)
| ||||||||
Care and maintenance costs
|
(951
|
)
|
(1,140
|
)
|
(2,947
|
)
|
(3,474
|
)
| ||||||||
Corporate general and administrative (Note 18)
|
(1,827
|
)
|
(2,043
|
)
|
(6,349
|
)
|
(6,743
|
)
| ||||||||
Exploration costs
|
(965
|
)
|
(1,056
|
)
|
(2,565
|
)
|
(3,056
|
)
| ||||||||
Accretion on decommissioning provision
|
(148
|
)
|
(115
|
)
|
(429
|
)
|
(301
|
)
| ||||||||
Interest and financing expense
|
(2,533
|
)
|
(971
|
)
|
(6,684
|
)
|
(3,076
|
)
| ||||||||
Foreign exchange loss
|
(545
|
)
|
(2,445
|
)
|
(90
|
)
|
(3,638
|
)
| ||||||||
Gain on disposal of assets
|
34
|
-
|
119
|
-
| ||||||||||||
Impairment to property, plant and equipment (Note 7)
|
-
|
(13,440
|
)
|
-
|
(13,440
|
)
| ||||||||||
Gain on metals contract liability (Note 8)
|
1,387
|
2,431
|
534
|
2,865
| ||||||||||||
Other gain on derivatives (Note 9)
|
196
|
155
|
243
|
76
| ||||||||||||
Fair value loss on royalty payable (Note 12)
|
(339
|
)
|
-
|
(579
|
)
|
-
| ||||||||||
Gain on government loan forgiveness
|
-
|
-
|
-
|
4,277
| ||||||||||||
Loss before income taxes
|
(10,486
|
)
|
(23,678
|
)
|
(25,837
|
)
|
(31,236
|
)
| ||||||||
Income tax recovery (expense) (Note 19)
|
11
|
(979
|
)
|
(2,253
|
)
|
(2,995
|
)
| |||||||||
Net loss
|
$
|
(10,475
|
)
|
$
|
(24,657
|
)
|
$
|
(28,090
|
)
|
$
|
(34,231
|
)
| ||||
Attributable to:
| ||||||||||||||||
Shareholders of the Company
|
$
|
(8,893
|
)
|
$
|
(22,751
|
)
|
$
|
(25,023
|
)
|
$
|
(31,646
|
)
| ||||
Non-controlling interests (Note 15)
|
(1,582
|
)
|
(1,906
|
)
|
(3,067
|
)
|
(2,585
|
)
| ||||||||
Net loss
|
$
|
(10,475
|
)
|
$
|
(24,657
|
)
|
$
|
(28,090
|
)
|
$
|
(34,231
|
)
| ||||
Other comprehensive income
| ||||||||||||||||
Items that will not be reclassified to net loss
| ||||||||||||||||
Remeasurement of post-employment benefit obligations
|
$
|
972
|
$
|
1,518
|
$
|
2,240
|
$
|
6,459
| ||||||||
Items that may be reclassified subsequently to net loss
| ||||||||||||||||
Foreign currency translation reserve
|
1,064
|
3,065
|
(234
|
)
|
3,461
| |||||||||||
Other comprehensive income
|
2,036
|
4,583
|
2,006
|
9,920
| ||||||||||||
Comprehensive loss
|
$
|
(8,439
|
)
|
$
|
(20,074
|
)
|
$
|
(26,084
|
)
|
$
|
(24,311
|
)
| ||||
Attributable to:
| ||||||||||||||||
Shareholders of the Company
|
$
|
(7,246
|
)
|
$
|
(18,775
|
)
|
$
|
(23,913
|
)
|
$
|
(24,310
|
)
| ||||
Non-controlling interests (Note 15)
|
(1,193
|
)
|
(1,299
|
)
|
(2,171
|
)
|
(1
|
)
| ||||||||
Comprehensive loss
|
$
|
(8,439
|
)
|
$
|
(20,074
|
)
|
$
|
(26,084
|
)
|
$
|
(24,311
|
)
| ||||
Loss per share attributable to shareholders of the Company
| ||||||||||||||||
Basic and diluted
|
(0.04
|
)
|
(0.12
|
)
|
(0.12
|
)
|
(0.18
|
)
| ||||||||
Weighted average number of common shares
| ||||||||||||||||
outstanding
| ||||||||||||||||
Basic and diluted (Note 14)
|
215,687,470
|
184,892,109
|
211,150,476
|
179,574,331
|
Foreign
| ||||||||||||||||||||||||||||||||
Share capital
|
currency
|
Attributable
|
Non-
| |||||||||||||||||||||||||||||
Common
|
Equity
|
translation
|
to shareholders
|
controlling
|
Total
| |||||||||||||||||||||||||||
Shares
|
Amount
|
reserve
|
reserve
|
Deficit
|
of the Company
|
interests
|
equity
| |||||||||||||||||||||||||
Balance at January 1, 2023
|
204,456
|
$
|
449,374
|
$
|
50,905
|
$
|
9,797
|
$
|
(428,849
|
)
|
$
|
81,227
|
$
|
17,362
|
$
|
98,589
| ||||||||||||||||
Net loss for the period
|
-
|
-
|
-
|
-
|
(25,023
|
)
|
(25,023
|
)
|
(3,067
|
)
|
(28,090
|
)
| ||||||||||||||||||||
Other comprehensive income (loss) for the period
|
-
|
-
|
-
|
(234
|
)
|
1,344
|
1,110
|
896
|
2,006
| |||||||||||||||||||||||
Contribution from non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
3,426
|
3,426
| ||||||||||||||||||||||||
At-the-market offering
|
4,548
|
2,310
|
-
|
-
|
-
|
2,310
|
-
|
2,310
| ||||||||||||||||||||||||
Private placements
|
2,234
|
783
|
-
|
-
|
-
|
783
|
-
|
783
| ||||||||||||||||||||||||
Common shares issued
|
679
|
350
|
-
|
-
|
-
|
350
|
-
|
350
| ||||||||||||||||||||||||
Warrants issued
|
-
|
-
|
435
|
-
|
-
|
435
|
-
|
435
| ||||||||||||||||||||||||
Retraction of RoyCap convertible debenture
|
5,161
|
2,302
|
(178
|
)
|
-
|
-
|
2,124
|
-
|
2,124
| |||||||||||||||||||||||
Amendment of RoyCap convertible debenture
|
-
|
-
|
(272
|
)
|
-
|
-
|
(272
|
)
|
-
|
(272
|
)
| |||||||||||||||||||||
Share-based payments
|
-
|
-
|
1,577
|
-
|
-
|
1,577
|
-
|
1,577
| ||||||||||||||||||||||||
Balance at September 30, 2023
|
217,078
|
$
|
455,119
|
$
|
52,467
|
$
|
9,563
|
$
|
(452,528
|
)
|
$
|
64,621
|
$
|
18,617
|
$
|
83,238
| ||||||||||||||||
Balance at January 1, 2022
|
165,145
|
$
|
423,098
|
$
|
51,088
|
$
|
6,833
|
$
|
(387,949
|
)
|
$
|
93,070
|
$
|
10,765
|
$
|
103,835
| ||||||||||||||||
Net loss for the period
|
-
|
-
|
-
|
-
|
(31,646
|
)
|
(31,646
|
)
|
(2,585
|
)
|
(34,231
|
)
| ||||||||||||||||||||
Other comprehensive income for the period
|
-
|
-
|
-
|
3,461
|
3,875
|
7,336
|
2,584
|
9,920
| ||||||||||||||||||||||||
Contribution from non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
4,276
|
4,276
| ||||||||||||||||||||||||
At-the-market offering
|
12,213
|
10,122
|
-
|
-
|
-
|
10,122
|
-
|
10,122
| ||||||||||||||||||||||||
Sandstorm private placements
|
10,430
|
7,243
|
-
|
-
|
-
|
7,243
|
-
|
7,243
| ||||||||||||||||||||||||
Retraction of RoyCap convertible debenture
|
3,687
|
2,428
|
(375
|
)
|
-
|
-
|
2,053
|
-
|
2,053
| |||||||||||||||||||||||
Share-based payments
|
-
|
-
|
2,268
|
-
|
-
|
2,268
|
-
|
2,268
| ||||||||||||||||||||||||
Balance at September 30, 2022
|
191,475
|
$
|
442,891
|
$
|
52,981
|
$
|
10,294
|
$
|
(415,720
|
)
|
$
|
90,446
|
$
|
15,040
|
$
|
105,486
|
September 30,
|
September 30,
| |||||||
2023
|
2022
| |||||||
Cash flow generated from (used in)
| ||||||||
Operating activities
| ||||||||
Net loss for the period
|
$
|
(28,090
|
)
|
$
|
(34,231
|
)
| ||
Adjustments for the following items:
| ||||||||
Depletion and amortization
|
15,378
|
16,423
| ||||||
Income tax expense
|
2,253
|
2,995
| ||||||
Accretion and decommissioning costs
|
429
|
301
| ||||||
Share-based payments
|
1,577
|
2,268
| ||||||
Non-cash expenses from common shares and warrants issued
|
785
|
-
| ||||||
Provision on other long-term liabilities
|
77
|
41
| ||||||
Interest and financing expense
|
3,146
|
916
| ||||||
Net charges on post-employment benefit obligations
|
240
|
660
| ||||||
Inventory write-downs
|
1,190
|
2,931
| ||||||
Impairment to property, plant and equipment
|
-
|
13,440
| ||||||
Gain on disposal of assets
|
(119
|
)
|
-
| |||||
Gain on metals contract liability
|
(534
|
)
|
(2,865
|
)
| ||||
Other gain on derivatives
|
(243
|
)
|
(76
|
)
| ||||
Fair value loss on royalty payable
|
579
|
-
| ||||||
Gain on government loan forgiveness
|
-
|
(4,277
|
)
| |||||
Changes in non-cash working capital items:
| ||||||||
Trade and other receivables
|
6,647
|
3,783
| ||||||
Inventories
|
(2,926
|
)
|
(1,102
|
)
| ||||
Prepaid expenses
|
(567
|
)
|
(1,365
|
)
| ||||
Forward contracts
|
-
| |||||||
Trade and other payables
|
(3,378
|
)
|
(1,353
|
)
| ||||
Net cash used in operating activities
|
(3,556
|
)
|
(1,511
|
)
| ||||
Investing activities
| ||||||||
Expenditures on property, plant and equipment
|
(15,866
|
)
|
(13,758
|
)
| ||||
Proceeds from disposal of assets
|
870
|
-
| ||||||
Net cash used in investing activities
|
(14,996
|
)
|
(13,758
|
)
| ||||
Financing activities
| ||||||||
Glencore pre-payment facility
|
-
| |||||||
Pre-payment facilities
|
1,500
|
(1,451
|
)
| |||||
Lease payments
|
(2,540
|
)
|
(2,552
|
)
| ||||
Promissory note repayments
|
(625
|
)
|
(1,250
|
)
| ||||
At-the-market offerings
|
2,310
|
10,122
| ||||||
Private placements
|
783
|
7,243
| ||||||
Financing from RoyCap convertible debenture
|
6,020
|
-
| ||||||
Metals contract liability, net
|
3,431
|
(5,205
|
)
| |||||
Royalty agreement, net
|
3,465
|
-
| ||||||
Contribution from non-controlling interests
|
3,426
|
4,276
| ||||||
Net cash generated from financing activities
|
17,770
|
11,183
| ||||||
Effect of foreign exchange rate changes on cash
|
(292
|
)
|
3,592
| |||||
Decrease in cash and cash equivalents
|
(1,074
|
)
|
(494
|
)
| ||||
Cash and cash equivalents, beginning of period
|
1,964
|
2,900
| ||||||
Cash and cash equivalents, end of period
|
$
|
890
|
$
|
2,406
| ||||
Cash and cash equivalents consist of:
| ||||||||
Cash
|
$
|
890
|
$
|
2,406
| ||||
Interest paid during the period
|
$
|
1,743
|
$
|
1,254
|
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Trade receivables
|
$
|
4,411
|
$
|
5,624
| ||||
Value added taxes receivable
|
99
|
-
| ||||||
Other receivables
|
395
|
5,928
| ||||||
$
|
4,905
|
$
|
11,552
|
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Concentrates
|
$
|
1,678
|
$
|
1,694
| ||||
Finished goods
|
318
|
368
| ||||||
In-circuit work in progress
|
50
|
205
| ||||||
Ore stockpiles
|
1,301
|
898
| ||||||
Spare parts and supplies
|
5,904
|
5,670
| ||||||
$
|
9,251
|
$
|
8,835
|
Corporate
| ||||||||||||||||||||||||
Mining
|
Non-producing
|
Plant and
|
Right-of-use
|
office
| ||||||||||||||||||||
interests
|
properties
|
equipment
|
lease assets
|
equipment
|
Total
| |||||||||||||||||||
Cost
| ||||||||||||||||||||||||
Balance at January 1, 2022
|
$
|
208,266
|
$
|
12,469
|
$
|
110,273
|
$
|
11,373
|
$
|
240
|
$
|
342,621
| ||||||||||||
Asset additions
|
9,302
|
-
|
10,304
|
720
|
(4
|
)
|
20,322
| |||||||||||||||||
Change in decommissioning provision
|
(2,156
|
)
|
-
|
-
|
-
|
-
|
(2,156
|
)
| ||||||||||||||||
Balance at December 31, 2022
|
215,412
|
12,469
|
120,577
|
12,093
|
236
|
360,787
| ||||||||||||||||||
Asset additions
|
8,663
|
-
|
7,211
|
226
|
-
|
16,100
| ||||||||||||||||||
Asset disposals
|
-
|
-
|
(115
|
)
|
(646
|
)
|
-
|
(761
|
)
| |||||||||||||||
Change in decommissioning provision
|
(894
|
)
|
-
|
-
|
-
|
-
|
(894
|
)
| ||||||||||||||||
Balance at September 30, 2023
|
$
|
223,181
|
$
|
12,469
|
$
|
127,673
|
$
|
11,673
|
$
|
236
|
$
|
375,232
| ||||||||||||
Accumulated depreciation
| ||||||||||||||||||||||||
and depletion
| ||||||||||||||||||||||||
Balance at January 1, 2022
|
$
|
(101,091
|
)
|
$
|
-
|
$
|
(57,755
|
)
|
$
|
(5,732
|
)
|
$
|
(130
|
)
|
$
|
(164,708
|
)
| |||||||
Depreciation/depletion for the year
|
(9,918
|
)
|
-
|
(10,077
|
)
|
(1,306
|
)
|
(39
|
)
|
(21,340
|
)
| |||||||||||||
Impairment for the year
|
(3,539
|
)
|
-
|
(9,901
|
)
|
-
|
-
|
(13,440
|
)
| |||||||||||||||
Balance at December 31, 2022
|
(114,548
|
)
|
-
|
(77,733
|
)
|
(7,038
|
)
|
(169
|
)
|
(199,488
|
)
| |||||||||||||
Depreciation/depletion for the period
|
(8,625
|
)
|
-
|
(5,832
|
)
|
(897
|
)
|
(24
|
)
|
(15,378
|
)
| |||||||||||||
Balance at September 30, 2023
|
$
|
(123,173
|
)
|
$
|
-
|
$
|
(83,565
|
)
|
$
|
(7,935
|
)
|
$
|
(193
|
)
|
$
|
(214,866
|
)
| |||||||
Carrying value
| ||||||||||||||||||||||||
at December 31, 2022
|
$
|
100,864
|
$
|
12,469
|
$
|
42,844
|
$
|
5,055
|
$
|
67
|
$
|
161,299
| ||||||||||||
at September 30, 2023
|
$
|
100,008
|
$
|
12,469
|
$
|
44,108
|
$
|
3,738
|
$
|
43
|
$
|
160,366
|
Nine-month
|
Year
| |||||||
period ended
|
ended
| |||||||
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Net metals contract liability, beginning of period
|
$
|
30,989
|
$
|
40,905
| ||||
Advance increase (net of financing expense)
|
10,558
|
-
| ||||||
Delivery of metals produced
|
(1,320
|
)
|
(3,278
|
)
| ||||
Delivery of metals purchased
|
(4,819
|
)
|
(7,436
|
)
| ||||
Revaluation of metals contract liability
|
(513
|
)
|
798
| |||||
Net metals contract liability, end of period
|
$
|
34,895
|
$
|
30,989
| ||||
Current portion
|
$
|
13,530
|
$
|
11,324
| ||||
Non-current portion
|
21,365
|
19,665
| ||||||
$
|
34,895
|
$
|
30,989
| |||||
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Issued
| ||||||||
217,077,641 (2022: 204,455,721) common shares
|
$
|
455,119
|
$
|
449,374
| ||||
Nil (2022: Nil) preferred shares
|
-
|
-
| ||||||
$
|
455,119
|
$
|
449,374
|
Nine-month
|
Year
| |||||||||||||||
period ended
|
ended
| |||||||||||||||
September 30,
|
December 31,
| |||||||||||||||
2023
|
2022
| |||||||||||||||
Weighted
|
Weighted
| |||||||||||||||
average
|
average
| |||||||||||||||
exercise
|
exercise
| |||||||||||||||
Number
|
price
|
Number
|
price
| |||||||||||||
(thousands)
|
CAD
|
(thousands)
|
CAD
| |||||||||||||
Balance, beginning of period
|
12,367
|
$
|
2.40
|
12,579
|
$
|
2.81
| ||||||||||
Granted
|
4,275
|
0.90
|
3,750
|
1.20
| ||||||||||||
Expired
|
(372
|
)
|
3.10
|
(3,962
|
)
|
2.56
| ||||||||||
Balance, end of period
|
16,270
|
$
|
1.99
|
12,367
|
$
|
2.40
|
Weighted
| ||||||||||||||||||||
average
|
Weighted
|
Weighted
| ||||||||||||||||||
remaining
|
average
|
average
| ||||||||||||||||||
Exercise
|
contractual
|
exercise
|
exercise
| |||||||||||||||||
price
|
life
|
Outstanding
|
price
|
Exercisable
|
price
| |||||||||||||||
CAD
|
(years)
|
(thousands)
|
CAD
|
(thousands)
|
CAD
| |||||||||||||||
$0.01 to $1.00
|
2.27
|
4,575
|
$
|
0.89
|
1,575
|
$
|
0.89
| |||||||||||||
$1.01 to $2.00
|
1.11
|
6,785
|
1.47
|
5,648
|
1.51
| |||||||||||||||
$3.01 to $4.00
|
0.62
|
4,910
|
3.74
|
4,910
|
3.74
| |||||||||||||||
16,270
|
$
|
1.99
|
12,133
|
$
|
2.33
|
Three-month
|
Three-month
|
Nine-month
|
Nine-month
| |||||||||||||
period ended
|
period ended
|
period ended
|
period ended
| |||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Expected stock price volatility (1) |
-
|
67
|
%
|
68
|
%
|
68
|
%
| |||||||||
Risk free interest rate
|
-
|
3.13
|
%
|
3.48
|
%
|
1.70
|
%
| |||||||||
Expected life
|
-
|
3 years
|
3 years
|
3 years
| ||||||||||||
Expected forfeiture rate
|
-
|
4.22
|
%
|
3.85
|
%
|
3.51
|
%
| |||||||||
Expected dividend yield
|
-
|
0
|
%
|
0
|
%
|
0
|
%
| |||||||||
Share-based payments included in cost of sales
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
| ||||||||
Share-based payments included in general and
| ||||||||||||||||
administrative expenses
|
259
|
484
|
1,379
|
2,075
| ||||||||||||
Total share-based payments
|
$
|
259
|
$
|
484
|
$
|
1,379
|
$
|
2,075
|
Number of
|
Exercise
|
Issuance
|
Expiry
|
warrants
|
price (CAD)
|
date
|
date
|
1,074,999
|
3.12
|
Oct 2018
|
Oct 1, 2023
|
200,793
|
0.94
|
Nov 2021
|
Nov 22, 2023
|
3,500,000
|
0.80
|
Jun 2023
|
Jun 21, 2026
|
4,775,792
|
Three-month
|
Three-month
|
Nine-month
|
Nine-month
| |||||||||||||
period ended
|
period ended
|
period ended
|
period ended
| |||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Basic weighted average number of shares
|
215,687,470
|
184,892,109
|
211,150,476
|
179,574,331
| ||||||||||||
Effect of dilutive stock options and warrants
|
-
|
-
|
-
|
-
| ||||||||||||
Diluted weighted average number of shares
|
215,687,470
|
184,892,109
|
211,150,476
|
179,574,331
|
Three-month
|
Three-month
|
Nine-month
|
Nine-month
| |||||||||||||
period ended
|
period ended
|
period ended
|
period ended
| |||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Silver
| ||||||||||||||||
Sales revenue
|
$
|
12,487
|
$
|
8,021
|
$
|
44,200
|
$
|
27,066
| ||||||||
Derivative pricing adjustments
|
(652
|
)
|
196
|
(37
|
)
|
385
| ||||||||||
11,835
|
8,217
|
44,163
|
27,451
| |||||||||||||
Zinc
| ||||||||||||||||
Sales revenue
|
$
|
9,938
|
$
|
13,933
|
$
|
29,964
|
$
|
45,517
| ||||||||
Derivative pricing adjustments
|
389
|
(439
|
)
|
268
|
1,091
| |||||||||||
10,327
|
13,494
|
30,232
|
46,608
| |||||||||||||
Lead
| ||||||||||||||||
Sales revenue
|
$
|
5,822
|
$
|
6,742
|
$
|
20,011
|
$
|
22,741
| ||||||||
Derivative pricing adjustments
|
148
|
(234
|
)
|
54
|
(565
|
)
| ||||||||||
5,970
|
6,508
|
20,065
|
22,176
| |||||||||||||
Other by-products
| ||||||||||||||||
Sales revenue
|
$
|
215
|
$
|
408
|
$
|
829
|
$
|
803
| ||||||||
Derivative pricing adjustments
|
38
|
(2
|
)
|
152
|
179
| |||||||||||
253
|
406
|
981
|
982
| |||||||||||||
Total sales revenue
|
$
|
28,462
|
$
|
29,104
|
$
|
95,004
|
$
|
96,127
| ||||||||
Total derivative pricing adjustments
|
(77
|
)
|
(479
|
)
|
437
|
1,090
| ||||||||||
Gross revenue
|
$
|
28,385
|
$
|
28,625
|
$
|
95,441
|
$
|
97,217
| ||||||||
Treatment and selling costs
|
(10,128
|
)
|
(10,315
|
)
|
(30,869
|
)
|
(32,523
|
)
| ||||||||
$
|
18,257
|
$
|
18,310
|
$
|
64,572
|
$
|
64,694
|
Three-month
|
Three-month
|
Nine-month
|
Nine-month
| |||||||||||||
period ended
|
period ended
|
period ended
|
period ended
| |||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Salaries and employee benefits
|
$
|
8,083
|
$
|
7,252
|
$
|
24,702
|
$
|
21,825
| ||||||||
Raw materials and consumables
|
8,454
|
7,812
|
25,049
|
21,139
| ||||||||||||
Utilities
|
969
|
1,096
|
2,991
|
3,267
| ||||||||||||
Other costs
|
1,348
|
993
|
5,278
|
4,937
| ||||||||||||
Changes in inventories
|
(1,471
|
)
|
33
|
(2,926
|
)
|
(1,102
|
)
| |||||||||
Inventory write-downs
|
616
|
1,474
|
1,190
|
2,931
| ||||||||||||
$
|
17,999
|
$
|
18,660
|
$
|
56,284
|
$
|
52,997
|
Three-month
|
Three-month
|
Nine-month
|
Nine-month
| |||||||||||||
period ended
|
period ended
|
period ended
|
period ended
| |||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
| |||||||||||||
2023
|
2022
|
2023
|
2022
| |||||||||||||
Salaries and employee benefits
|
$
|
536
|
$
|
494
|
$
|
1,616
|
$
|
1,538
| ||||||||
Directors' fees
|
88
|
89
|
258
|
288
| ||||||||||||
Share-based payments
|
259
|
484
|
1,379
|
2,075
| ||||||||||||
Professional fees
|
434
|
435
|
1,484
|
1,268
| ||||||||||||
Office and general
|
510
|
541
|
1,612
|
1,574
| ||||||||||||
$
|
1,827
|
$
|
2,043
|
$
|
6,349
|
$
|
6,743
|
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Property, plant and equipment
|
$
|
793
|
$
|
815
| ||||
Other
|
314
|
333
| ||||||
Total deferred tax liabilities
|
1,107
|
1,148
| ||||||
Provisions and reserves
|
(813
|
)
|
(800
|
)
| ||||
Net deferred tax liabilities
|
$
|
294
|
$
|
348
|
September 30, 2023
| ||||||||||||||||||||
Less than
|
Over 5
| |||||||||||||||||||
Total
|
1 year
|
2-3 years
|
4-5 years
|
years
| ||||||||||||||||
Trade and other payables
|
$
|
23,890
|
$
|
23,890
|
$
|
-
|
$
|
-
|
$
|
-
| ||||||||||
Pre-payment facility
|
1,500
|
1,500
|
-
|
-
|
-
| |||||||||||||||
Promissory note
|
1,875
|
1,250
|
625
|
-
|
-
| |||||||||||||||
Interest on promissory note
|
126
|
113
|
13
|
-
|
-
| |||||||||||||||
RoyCap convertible debenture
|
17,012
|
-
|
17,012
|
-
|
-
| |||||||||||||||
Interest on RoyCap convertible debenture
|
1,877
|
1,405
|
472
|
-
|
-
| |||||||||||||||
Government loan
|
222
|
222
|
-
|
-
|
-
| |||||||||||||||
Royalty payable
|
4,044
|
2,477
|
1,567
|
-
|
-
| |||||||||||||||
Metals contract liability
|
34,895
|
13,530
|
21,365
|
-
|
-
| |||||||||||||||
Projected pension contributions
|
4,916
|
1,066
|
1,740
|
1,870
|
240
| |||||||||||||||
Decommissioning provision
|
20,168
|
-
|
-
|
-
|
20,168
| |||||||||||||||
Other long-term liabilities
|
1,676
|
-
|
784
|
281
|
611
| |||||||||||||||
$
|
112,201
|
$
|
45,453
|
$
|
43,578
|
$
|
2,151
|
$
|
21,019
|
September 30, 2023
| ||||||||||||||||||||
Less than
|
Over 5
| |||||||||||||||||||
Total
|
1 year
|
2-3 years
|
4-5 years
|
years
| ||||||||||||||||
Trade and other payables
|
$
|
484
|
$
|
484
|
$
|
-
|
$
|
-
|
$
|
-
| ||||||||||
Other long-term liabilities
|
1,065
|
-
|
784
|
281
|
-
| |||||||||||||||
$
|
1,549
|
$
|
484
|
$
|
784
|
$
|
281
|
$
|
-
|
Nine-month
|
Year
| |||||||
period ended
|
ended
| |||||||
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Lease liabilities, beginning of period
|
$
|
3,142
|
$
|
4,774
| ||||
Additions
|
225
|
720
| ||||||
Lease principal payments
|
(2,414
|
)
|
(2,352
|
)
| ||||
Lease interest payments
|
(126
|
)
|
(1,040
|
)
| ||||
Accretion on lease liabilities
|
722
|
1,040
| ||||||
Lease liabilities, end of period
|
$
|
1,549
|
$
|
3,142
|
(1)
|
Interest rate risk
|
(2)
|
Currency risk
|
As at September 30, 2023
| ||||||||
CAD
|
MXN
| |||||||
Cash and cash equivalents
|
$
|
49
|
$
|
576
| ||||
Trade and other receivables
|
158
|
313
| ||||||
Trade and other payables
|
2,448
|
10,624
|
CAD/USD
|
MXN/USD
| |||||||
Exchange rate
|
Exchange rate
| |||||||
+/- 10% |
+/- 10% | |||||||
Approximate impact on:
| ||||||||
Net loss
|
$
|
1,185
|
$
|
3,037
| ||||
Other comprehensive loss
|
40
|
(17
|
)
|
(3)
|
Price risk
|
•
|
Cash and cash equivalents: The fair value of cash equivalents is valued using quoted market prices in active markets. The Company's cash equivalents consist of money market accounts held at financial institutions which have original maturities of less than 90 days.
|
•
|
Trade and other receivables: The fair value of trade receivables from silver sales contracts that contain provisional pricing terms is determined using the appropriate quoted forward price from the exchange that is the principal active market for the particular metal. As such, there is an embedded derivative feature within trade receivables.
|
•
|
Metals contract liability: Fixed and variable deliveries of precious metals are classified and measured as financial liabilities at fair value through profit or loss determined using forward commodity pricing curves at end of the reporting period.
|
•
|
Convertible debenture and promissory note: The principal portion of the convertible debenture and promissory note are initially measured at fair value and subsequently carried at amortized cost.
|
•
|
Royalty payable: The financial liability is measured at fair value through profit or loss determined using discounted cash flows of expected future royalty payments at end of the reporting period.
|
•
|
Embedded derivatives: Revenues from the sale of metals produced from silver sales contracts since the commencement of commercial production are based on provisional prices at the time of shipment. Variations between the price recorded at the time of sale and the actual final price received from the customer are caused by changes in market prices for metals sold and result in an embedded derivative in revenues and accounts receivable.
|
•
|
Derivatives: The Company uses derivative and non-derivative instruments to manage financial risks, including commodity, interest rate, and foreign exchange risks. The use of derivative contracts is governed by documented risk management policies and approved limits. The Company does not use derivatives for speculative purposes. The fair value of the Company's derivative instruments is based on quoted market prices for similar instruments and at market prices at the valuation date.
|
•
|
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
•
|
Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means.
|
•
|
Level 3 inputs are unobservable (supported by little or no market activity).
|
September 30,
|
December 31,
| |||||||
2023
|
2022
| |||||||
Level 1
| ||||||||
Cash and cash equivalents
|
$
|
890
|
$
|
1,964
| ||||
Restricted cash
|
4,293
|
4,139
| ||||||
Level 2
| ||||||||
Trade and other receivables
|
4,905
|
11,552
| ||||||
Derivative instruments
|
1,027
|
991
| ||||||
Metals contract liability
|
34,895
|
30,989
| ||||||
Level 3
| ||||||||
Royalty payable
|
4,044
|
-
| ||||||
Amortized cost
| ||||||||
Pre-payment facility
|
1,500
|
-
| ||||||
Promissory note
|
1,875
|
2,500
| ||||||
Government loan
|
222
|
222
| ||||||
RoyCap convertible debenture
|
14,423
|
9,621
| ||||||
As at September 30, 2023
|
As at December 31, 2022
| |||||||||||||||||||||||||||||||||||||||
Cosalá Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
|
Cosalá
Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
| |||||||||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
636
|
$
|
79
|
$
|
2
|
$
|
173
|
$
|
890
|
$
|
317
|
$
|
204
|
$
|
717
|
$
|
726
|
$
|
1,964
| ||||||||||||||||||||
Trade and other receivables
|
3,127
|
1,620
|
-
|
158
|
4,905
|
3,921
|
7,593
|
-
|
38
|
11,552
| ||||||||||||||||||||||||||||||
Inventories
|
5,828
|
2,925
|
498
|
-
|
9,251
|
5,390
|
2,727
|
718
|
-
|
8,835
| ||||||||||||||||||||||||||||||
Prepaid expenses
|
1,017
|
1,327
|
427
|
826
|
3,597
|
745
|
1,232
|
452
|
601
|
3,030
| ||||||||||||||||||||||||||||||
Restricted cash
|
156
|
53
|
4,084
|
-
|
4,293
|
141
|
53
|
3,945
|
-
|
4,139
| ||||||||||||||||||||||||||||||
Property, plant and equipment
|
51,288
|
74,360
|
34,084
|
634
|
160,366
|
52,141
|
70,479
|
37,927
|
752
|
161,299
| ||||||||||||||||||||||||||||||
Total assets
|
$
|
62,052
|
$
|
80,364
|
$
|
39,095
|
$
|
1,791
|
$
|
183,302
|
$
|
62,655
|
$
|
82,288
|
$
|
43,759
|
$
|
2,117
|
$
|
190,819
| ||||||||||||||||||||
Trade and other payables
|
$
|
12,048
|
$
|
6,525
|
$
|
1,231
|
$
|
4,086
|
$
|
23,890
|
$
|
12,861
|
$
|
8,029
|
$
|
2,658
|
$
|
3,512
|
$
|
27,060
| ||||||||||||||||||||
Derivative instruments
|
-
|
-
|
-
|
1,027
|
1,027
|
-
|
-
|
-
|
991
|
991
| ||||||||||||||||||||||||||||||
Pre-payment facility
|
-
|
1,500
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||||
Other long-term liabilities
|
37
|
1,111
|
-
|
528
|
1,676
|
-
|
1,192
|
-
|
623
|
1,815
| ||||||||||||||||||||||||||||||
Metals contract liability
|
-
|
-
|
-
|
34,895
|
34,895
|
-
|
-
|
-
|
30,989
|
30,989
| ||||||||||||||||||||||||||||||
RoyCap convertible debenture
|
-
|
-
|
-
|
14,423
|
14,423
|
-
|
-
|
-
|
9,621
|
9,621
| ||||||||||||||||||||||||||||||
Promissory note
|
-
|
-
|
-
|
1,875
|
1,875
|
-
|
-
|
-
|
2,500
|
2,500
| ||||||||||||||||||||||||||||||
Royalty payable
|
-
|
-
|
-
|
4,044
|
4,044
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||||
Government loan
|
-
|
222
|
-
|
-
|
222
|
-
|
222
|
-
|
-
|
222
| ||||||||||||||||||||||||||||||
Post-employment benefit obligations
|
-
|
4,969
|
-
|
-
|
4,969
|
-
|
6,969
|
-
|
-
|
6,969
| ||||||||||||||||||||||||||||||
Decommissioning provision
|
2,222
|
5,233
|
3,794
|
-
|
11,249
|
2,070
|
5,603
|
4,042
|
-
|
11,715
| ||||||||||||||||||||||||||||||
Deferred tax liabilities
|
294
|
-
|
-
|
-
|
294
|
348
|
-
|
-
|
-
|
348
| ||||||||||||||||||||||||||||||
Total liabilities
|
$
|
14,601
|
$
|
19,560
|
$
|
5,025
|
$
|
60,878
|
$
|
100,064
|
$
|
15,279
|
$
|
22,015
|
$
|
6,700
|
$
|
48,236
|
$
|
92,230
|
Three-month period ended September 30, 2023
|
Three-month period ended September 30, 2022
| |||||||||||||||||||||||||||||||||||||||
Cosalá Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
|
Cosalá
Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
| |||||||||||||||||||||||||||||||
Revenue
|
$
|
9,851
|
$
|
8,399
|
$
|
7
|
$
|
-
|
$
|
18,257
|
$
|
11,902
|
$
|
6,253
|
$
|
155
|
$
|
-
|
$
|
18,310
| ||||||||||||||||||||
Cost of sales
|
(8,949
|
)
|
(9,035
|
)
|
(15
|
)
|
-
|
(17,999
|
)
|
(8,435
|
)
|
(8,999
|
)
|
(1,226
|
)
|
-
|
(18,660
|
)
| ||||||||||||||||||||||
Depletion and amortization
|
(2,072
|
)
|
(2,053
|
)
|
(887
|
)
|
(41
|
)
|
(5,053
|
)
|
(1,706
|
)
|
(1,184
|
)
|
(1,776
|
)
|
(38
|
)
|
(4,704
|
)
| ||||||||||||||||||||
Care and maintenance costs
|
-
|
(195
|
)
|
(756
|
)
|
-
|
(951
|
)
|
-
|
(126
|
)
|
(1,014
|
)
|
-
|
(1,140
|
)
| ||||||||||||||||||||||||
Corporate general and administrative
|
-
|
-
|
-
|
(1,827
|
)
|
(1,827
|
)
|
-
|
-
|
-
|
(2,043
|
)
|
(2,043
|
)
| ||||||||||||||||||||||||||
Exploration costs
|
(198
|
)
|
(737
|
)
|
(30
|
)
|
-
|
(965
|
)
|
(479
|
)
|
(544
|
)
|
(33
|
)
|
-
|
(1,056
|
)
| ||||||||||||||||||||||
Accretion on decommissioning provision
|
(54
|
)
|
(55
|
)
|
(39
|
)
|
-
|
(148
|
)
|
(42
|
)
|
(43
|
)
|
(30
|
)
|
-
|
(115
|
)
| ||||||||||||||||||||||
Interest and financing income (expense)
|
(80
|
)
|
(171
|
)
|
12
|
(2,294
|
)
|
(2,533
|
)
|
(56
|
)
|
(12
|
)
|
(96
|
)
|
(807
|
)
|
(971
|
)
| |||||||||||||||||||||
Foreign exchange gain (loss)
|
288
|
-
|
-
|
(833
|
)
|
(545
|
)
|
(26
|
)
|
-
|
-
|
(2,419
|
)
|
(2,445
|
)
| |||||||||||||||||||||||||
Gain on disposal of assets
|
-
|
-
|
34
|
-
|
34
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||||
Impairment to property, plant and equipment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,440
|
)
|
-
|
(13,440
|
)
| ||||||||||||||||||||||||||||
Gain on metals contract liability
|
-
|
-
|
-
|
1,387
|
1,387
|
-
|
-
|
-
|
2,431
|
2,431
| ||||||||||||||||||||||||||||||
Other gain on derivatives
|
-
|
-
|
-
|
196
|
196
|
-
|
-
|
-
|
155
|
155
| ||||||||||||||||||||||||||||||
Fair value loss on royalty payable
|
-
|
-
|
-
|
(339
|
)
|
(339
|
)
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||
Income (loss) before income taxes
|
(1,214
|
)
|
(3,847
|
)
|
(1,674
|
)
|
(3,751
|
)
|
(10,486
|
)
|
1,158
|
(4,655
|
)
|
(17,460
|
)
|
(2,721
|
)
|
(23,678
|
)
| |||||||||||||||||||||
Income tax recovery (expense)
|
11
|
-
|
-
|
-
|
11
|
(979
|
)
|
-
|
-
|
-
|
(979
|
)
| ||||||||||||||||||||||||||||
Net income (loss) for the period
|
$
|
(1,203
|
)
|
$
|
(3,847
|
)
|
$
|
(1,674
|
)
|
$
|
(3,751
|
)
|
$
|
(10,475
|
)
|
$
|
179
|
$
|
(4,655
|
)
|
$
|
(17,460
|
)
|
$
|
(2,721
|
)
|
$
|
(24,657
|
)
|
Nine-month period ended September 30, 2023
|
Nine-month period ended September 30, 2022
| |||||||||||||||||||||||||||||||||||||||
Cosalá Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
|
Cosalá
Operations
|
Galena
Complex
|
Relief
Canyon
|
Corporate
and Other
|
Total
| |||||||||||||||||||||||||||||||
Revenue
|
$
|
34,098
|
$
|
30,364
|
$
|
110
|
$
|
-
|
$
|
64,572
|
$
|
40,694
|
$
|
23,806
|
$
|
194
|
$
|
-
|
$
|
64,694
| ||||||||||||||||||||
Cost of sales
|
(27,490
|
)
|
(28,330
|
)
|
(464
|
)
|
-
|
(56,284
|
)
|
(24,247
|
)
|
(26,293
|
)
|
(2,457
|
)
|
-
|
(52,997
|
)
| ||||||||||||||||||||||
Depletion and amortization
|
(5,995
|
)
|
(6,516
|
)
|
(2,746
|
)
|
(121
|
)
|
(15,378
|
)
|
(5,359
|
)
|
(5,598
|
)
|
(5,349
|
)
|
(117
|
)
|
(16,423
|
)
| ||||||||||||||||||||
Care and maintenance costs
|
-
|
(405
|
)
|
(2,542
|
)
|
-
|
(2,947
|
)
|
-
|
(421
|
)
|
(3,053
|
)
|
-
|
(3,474
|
)
| ||||||||||||||||||||||||
Corporate general and administrative
|
-
|
-
|
-
|
(6,349
|
)
|
(6,349
|
)
|
-
|
-
|
-
|
(6,743
|
)
|
(6,743
|
)
| ||||||||||||||||||||||||||
Exploration costs
|
(629
|
)
|
(1,850
|
)
|
(86
|
)
|
-
|
(2,565
|
)
|
(1,179
|
)
|
(1,686
|
)
|
(191
|
)
|
-
|
(3,056
|
)
| ||||||||||||||||||||||
Accretion on decommissioning provision
|
(155
|
)
|
(159
|
)
|
(115
|
)
|
-
|
(429
|
)
|
(121
|
)
|
(109
|
)
|
(71
|
)
|
-
|
(301
|
)
| ||||||||||||||||||||||
Interest and financing expense
|
(220
|
)
|
(316
|
)
|
(647
|
)
|
(5,501
|
)
|
(6,684
|
)
|
(130
|
)
|
(40
|
)
|
(398
|
)
|
(2,508
|
)
|
(3,076
|
)
| ||||||||||||||||||||
Foreign exchange gain (loss)
|
(250
|
)
|
-
|
-
|
160
|
(90
|
)
|
(504
|
)
|
-
|
-
|
(3,134
|
)
|
(3,638
|
)
| |||||||||||||||||||||||||
Gain on disposal of assets
|
-
|
-
|
119
|
-
|
119
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||||
Impairment to property, plant and equipment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,440
|
)
|
-
|
(13,440
|
)
| ||||||||||||||||||||||||||||
Gain on metals contract liability
|
-
|
-
|
-
|
534
|
534
|
-
|
-
|
-
|
2,865
|
2,865
| ||||||||||||||||||||||||||||||
Other gain on derivatives
|
-
|
-
|
-
|
243
|
243
|
-
|
-
|
-
|
76
|
76
| ||||||||||||||||||||||||||||||
Fair value loss on royalty payable
|
-
|
-
|
-
|
(579
|
)
|
(579
|
)
|
-
|
-
|
-
|
-
|
-
| ||||||||||||||||||||||||||||
Gain on government loan forgiveness
|
-
|
-
|
-
|
-
|
-
|
-
|
4,277
|
-
|
-
|
4,277
| ||||||||||||||||||||||||||||||
Income (loss) before income taxes
|
(641
|
)
|
(7,212
|
)
|
(6,371
|
)
|
(11,613
|
)
|
(25,837
|
)
|
9,154
|
(6,064
|
)
|
(24,765
|
)
|
(9,561
|
)
|
(31,236
|
)
| |||||||||||||||||||||
Income tax expense
|
(2,253
|
)
|
-
|
-
|
-
|
(2,253
|
)
|
(2,995
|
)
|
-
|
-
|
-
|
(2,995
|
)
| ||||||||||||||||||||||||||
Net income (loss) for the period
|
$
|
(2,894
|
)
|
$
|
(7,212
|
)
|
$
|
(6,371
|
)
|
$
|
(11,613
|
)
|
$
|
(28,090
|
)
|
$
|
6,159
|
$
|
(6,064
|
)
|
$
|
(24,765
|
)
|
$
|
(9,561
|
)
|
$
|
(34,231
|
)
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Americas Gold and Silver Corporation published this content on 14 November 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 15 November 2023 00:31:02 UTC.