Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Canada
  4. Toronto Stock Exchange
  5. Excellon Resources Inc.
  6. News
  7. Summary
    EXN   CA30069C8016

EXCELLON RESOURCES INC.

(EXN)
  Report
Delayed Toronto Stock Exchange  -  03:59 2022-09-23 pm EDT
0.4400 CAD   -5.38%
09/13Excellon Looks to Spin-Out Globex's Silver City Property in Saxony, Germany
AQ
09/13Excellon Evaluates Spin-out of Silver City Project in Germany, Pursues Acquisitions; Gained 15% in US After-hours Trading
MT
09/12Excellon provides corporate update
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
SummaryMost relevantAll NewsOther languagesPress ReleasesOfficial PublicationsSector news

Excellon Resources : Condensed Consolidated Financial Statements - Form 6-K

07/28/2022 | 03:08pm EDT

Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

in thousands of U.S. dollars

(unaudited)

Excellon Resources Inc.

Condensed Consolidated Statements of Financial Position

(unaudited) (in thousands of U.S. dollars)

June 30 December 31
2022 2021
Notes $ $
Assets
Current assets
Cash and cash equivalents 2,865 4,071
Marketable securities and warrants 44 454
Trade receivables 131 326
VAT recoverable 2,797 3,439
Inventories 3 1,182 2,087
Other current assets 2,390 1,866
9,409 12,243
Non-current assets
Property, plant and equipment 4 4,681 9,044
Mineral rights 5 20,006 20,273
Total assets 34,096 41,560
Liabilities
Current liabilities
Trade and other payables 5,395 8,143
VAT payable 1,588 1,839
Lease liabilities 179 212
Provision for litigation 9 22,194 22,162
Provisions 6 2,120 1,795
31,476 34,151
Non-current liabilities
Convertible debentures 7 10,394 9,238
Provisions 6 1,932 1,813
Deferred tax liabilities 629 612
Lease liabilities 142 233
Total liabilities 44,573 46,047
Shareholders' deficit
Share capital 8 139,767 138,961
Contributed surplus 34,702 34,568
Accumulated other comprehensive loss (16,344 ) (15,851 )
Deficit (168,602 ) (162,165 )
Total shareholders' deficit (10,477 ) (4,487 )
Total liabilities and shareholders' deficit 34,096 41,560

Basis of presentation and going concern (Note 2)

The accompanying notes are an integral part of these condensed consolidated financial statements.

Approved by the Board Director Director
"André Fortier" "Jeff Swinoga"

Excellon Resources Inc.

Condensed Consolidated Statements of Comprehensive Loss

For the three and six months ended June 30, 2022 and 2021

(unaudited) (in thousands of U.S. dollars, except per share data)

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
Notes $ $ $ $
Revenue 10 7,781 9,717 16,278 19,498
Production costs (5,789 ) (5,814 ) (11,424 ) (11,967 )
Write-down of materials and supplies (532 ) - (532 ) -
Depletion and amortization (2,939 ) (1,773 ) (5,217 ) (3,563 )
Cost of sales 11.a (9,260 ) (7,587 ) (17,173 ) (15,530 )
Gross (loss) profit (1,479 ) 2,130 (895 ) 3,968
Administrative expenses 11.b (999 ) (1,151 ) (2,023 ) (2,595 )
Share-based payment expenses 8 (72 ) (362 ) (260 ) (1,127 )
Amortization (120 ) (127 ) (218 ) (261 )
General and administrative expenses (1,191 ) (1,640 ) (2,501 ) (3,983 )
Exploration and holding expenses 12 (839 ) (1,800 ) (1,955 ) (2,873 )
Other income (expenses) 11.c 45 (188 ) 1,037 (837 )
Finance expenses 13 (1,186 ) (1,025 ) (2,101 ) (1,750 )
Loss before income taxes (4,650 ) (2,523 ) (6,415 ) (5,475 )
Income tax (expense) recovery (90 ) (22 ) (22 ) 8
Net loss (4,740 ) (2,545 ) (6,437 ) (5,467 )
Other comprehensive income (loss)
Items that may be reclassified subsequently to profit and loss:
Foreign currency translation differences 243 1,156 (493 ) 182
Total other comprehensive income (loss) 243 1,156 (493 ) 182
Total comprehensive loss (4,497 ) (1,389 ) (6,930 ) (5,285 )
Loss per share
Basic and diluted $ (0.14 ) $ (0.08 ) $ (0.19 ) $ (0.17 )
Weighted average number of shares
Basic and diluted 33,795,117 32,400,248 33,794,693 32,385,771

The accompanying notes are an integral part of these condensed consolidated financial statements.

Excellon Resources Inc.

Condensed Consolidated Statements of Cash Flow

For the three and six months ended June 30, 2022 and 2021

(unaudited) (in thousands of U.S. dollars)

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Cash flow (used in) generated by
Operating activities
Net loss for the period (4,740 ) (2,545 ) (6,437 ) (5,467 )
Adjustments for non-cash items:
Depletion and amortization 3,059 1,900 5,435 3,824
Income tax expense (recovery) 90 22 22 (8 )
Share-based payment expenses 72 362 260 1,127
Write-down of materials and supplies 532 - 532 -
Interest and accretion expense 1,241 1,029 2,312 1,768
Unrealized loss on currency hedges - - - 21
Gain on disposal of property, plant and equipment (116 ) - (116 ) -
Fair value loss on marketable securities and purchase warrants 37 262 97 805
Taxes paid (216 ) (71 ) (233 ) (169 )
Operating cash flows before changes in working capital (41 ) 959 1,872 1,901
Changes in non-cash working capital
Trade receivables 350 (538 ) 185 (10 )
VAT recoverable 242 535 701 1,127
Inventories 211 (55 ) 433 (652 )
Other assets (759 ) (952 ) (477 ) (1,122 )
Trade and other payables (137 ) 2,469 (1,996 ) 556
VAT payable 60 (948 ) (298 ) (1,155 )
Net cash (used in) generated by operating activities (74 ) 1,470 420 645
Investing activities
Proceeds from sale of marketable securities 89 - 317 -
Purchase of property, plant and equipment (554 ) (2,630 ) (1,464 ) (3,514 )
Proceeds from sale of property, plant and equipment 184 - 184 -
Purchase of mineral rights - - - (75 )
Payments received under earn-in agreement - - 100 75
Net cash used in investing activities (281 ) (2,630 ) (863 ) (3,514 )
Financing activities
Proceeds from options and warrants exercised - 18 - 36
Lease payments (44 ) (88 ) (122 ) (211 )
Interest paid (6 ) (11 ) (31 ) (26 )
Net cash used in financing activities (50 ) (81 ) (153 ) (201 )
Effect of exchange rate changes on cash and cash equivalents (80 ) 216 (610 ) 166
Change in cash and cash equivalents (485 ) (1,025 ) (1,206 ) (2,904 )
Cash and cash equivalents - beginning of the period 3,350 6,501 4,071 8,380
Cash and cash equivalents - end of the period 2,865 5,476 2,865 5,476

The accompanying notes are an integral part of these condensed consolidated financial statements.

Excellon Resources Inc.

Condensed Consolidated Statements of Changes in Equity

For the six months ended June 30, 2022 and 2021

(unaudited) (in thousands of U.S. dollars, except per share data)

Accumulated
other Total
Share Contributed comprehensive shareholders'
capital surplus (loss) income Deficit deficit
$ $ $ $ $
Balance - January 1, 2021 136,199 34,015 (15,380 ) (104,392 ) 50,442
Net loss for the period - - - (5,467 ) (5,467 )
Total other comprehensive income - - 182 - 182
Total comprehensive income (loss) - - 182 (5,467 ) (5,285 )
Share options:
Value of services recognized - 346 - - 346
Proceeds on issuing shares 54 (18 ) - - 36
Deferred and restricted share units:
Shares issued on exercise of RSUs and DSUs 504 (504 ) - - -
Value of units recognized - 782 - - 782
Convertible Debentures:
Interest payable settled with shares 727 - - - 727
Balance - June 30, 2021 137,484 34,621 (15,198 ) (109,859 ) 47,048
Balance - January 1, 2022 138,961 34,568 (15,851 ) (162,165 ) (4,487 )
Net loss for the period - - - (6,437 ) (6,437 )
Total other comprehensive loss - - (493 ) - (493 )
Total comprehensive loss - - (493 ) (6,437 ) (6,930 )
Share options:
Value of services recognized - 38 - - 38
Deferred and restricted share units:
Shares issued on exercise of RSUs and DSUs 112 (112 ) - - -
Value of units recognized - 208 - - 208
Convertible Debentures:
Interest payable settled with shares 694 - - - 694
Balance - June 30, 2022 139,767 34,702 (16,344 ) (168,602 ) (10,477 )

The accompanying notes are an integral part of these condensed consolidated financial statements.

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

1. GENERAL INFORMATION

Excellon Resources Inc. (the "Company" or "Excellon") is a silver mining and exploration company listed on the Toronto Stock Exchange (the "TSX") and NYSE American LLC Exchange (the "NYSE American") under the symbol EXN, and the Frankfurt Stock Exchange under the symbol E4X2. Excellon's vision is to create wealth by realizing strategic opportunities through discipline and innovation for the benefit of our employees, communities and shareholders. The Company is advancing a precious metals growth pipeline that includes: Kilgore, an advanced gold exploration project in Idaho with strong economics and significant growth and discovery potential; an option on Silver City, a high-grade epithermal silver district in Saxony, Germany with 750 years of mining history and no modern exploration; and Platosa, a high-grade silver mine producing in Mexico since 2005, scheduled to wind-down in Q3 2022, with an 11,000 hectare exploration package on Mexico's carbonate replacement deposit (CRD) trend. The Company is also actively seeking to capitalize on current market conditions by acquiring undervalued projects in the Americas.

Excellon is domiciled in Canada and incorporated under the laws of the Province of Ontario. The address of its registered office is 10 King Street East, Suite 200, Toronto, Ontario, M5C 1C3, Canada.

These condensed consolidated financial statements were approved by the Board of Directors on July 27, 2022.

2. BASIS OF PRESENTATION AND GOING CONCERN
a) Statement of compliance and going concern

The Company prepares its condensed consolidated financial statements in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board ("IASB"). Accordingly, certain information and note disclosures normally included in the annual financial statements prepared in accordance with International Financial Reporting Standards (IFRS), as issued by the IASB, have been omitted or condensed. These condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements for the year ended December 31, 2021.

On January 5, 2022, the Company announced that it was assessing the economic viability of mining at Platosa at achievable dewatering rates and with acceptable capital expenditures, beyond mid-2022. The mineral resources remaining beyond mid-2022 steepen significantly, with fewer vertical-tonnes-per-metre than historically encountered. Underground and surface drilling continued throughout Q1 and Q2 2022; however, based on the recent drilling results and consideration of current and expected economic factors, the Company expects to wind down operations at Platosa during Q3 2022.

In addition, the Company has incurred losses from operations, has a shareholders' deficit of $10,477, and negative working capital of $22,067(including the Provision for litigation of $22,194(Note 9)) as of June 30, 2022. Operating cash flows from the Platosa Mine are projected to cease after the wind down of operations in Q3 2022 and therefore the Company must utilize its current cash reserves, and other financing transactions to maintain its working capital requirements and planned corporate expenditures, as well as to fund exploration activities.

As indicated in Note 9, the Company is also party to a legal claim (the "Judgment") against San Pedro Resources SA de CV ("San Pedro"). The Judgment is solely against San Pedro as defendant and the Company believes that the Plaintiff has no recourse against the Company's other assets in Mexico (including Platosa), Idaho, Saxony or Canada. San Pedro continues to operate in the ordinary course and there is currently no impact to the operation of the Company's business.

5

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

The Company's assets in Mexico, including those held in San Pedro, are security for the Debentures (Note 7). The Company does not consider the Judgment and actions taken by the Plaintiff to date in connection with enforcing the Judgment to constitute an event of default or default under the trust indenture governing the outstanding Debentures (the "Indenture"). An event of default under the Indenture, if not cured or waived, could result in the acceleration of all the Company's debt under the Debentures and could materially and adversely affect the Company's future operations, cash flows, earnings, results of operations, financial condition, and the economic viability of its projects.

On March 7, 2022, the Company reported that the Sindicato Nacional Minero Metalúrgico (the "Platosa Union") commenced a labour action at the Platosa Mine in Durango, Mexico. On April 1, 2022, the labour action was resolved.

The Company is considering various financing, corporate development opportunities and strategic alternatives that may include acquisitions, divestitures, mergers or spin-offs of the Company's or third parties' assets, as applicable.

These conditions indicate the existence of material uncertainties that cast substantial doubt on the Company's ability to realize its assets and discharge its liabilities in the normal course of business and, accordingly, the appropriateness of the use of accounting principles applicable to a going concern. The Company's ability to continue as a going concern is dependent on its ability to repay or refinance its non-current Debentures, obtain the necessary financing to advance its exploration projects and meet its ongoing corporate overhead costs. Although the Company has been successful in obtaining debt or equity financing in the past, there is no assurance that it will be able to do so in the future or that such arrangements will be on terms advantageous to the Company.

These condensed consolidated financial statements are prepared on a going concern basis, which assumes that the Company will continue for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business. Accordingly, these condensed consolidated financial statements do not include adjustments to the recoverability and classification of recorded assets and liabilities and related expenses that might be necessary should the Company be unable to continue as a going concern and therefore be required to realize its assets and liquidate its liabilities in other than the normal course of business at amounts different from those in the accompanying condensed consolidated financial statements. Such adjustments could be material.

b) Summary of significant accounting policies, judgments, and estimates

These condensed consolidated financial statements have been prepared using the same accounting policies, methods of computation, judgments and estimates as the annual consolidated financial statements of the Company as at and for the year ended December 31, 2021.

6

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

3. INVENTORIES
June 30 December 31
2022 2021
$ $
Ore stockpiles (1) 218 587
Concentrate inventory (1) 404 250
Materials and supplies (2) 560 1,250
1,182 2,087
(1) Change in inventories recorded in cost of sales (Note 11.a) excludes a currency translation adjustment of $23(credit) for the six months ended June 30, 2022 (December 31, 2021 - debit of $43).
(2) On June 30, 2022, materials and supplies inventories were written down to net realisable value to align with current mining plans (Note 2). An amount of $532was recorded in cost of sales (December 31, 2021 - $759).

4.PROPERTY, PLANT AND EQUIPMENT

Assets Corporate
Mining Mining Processing under and right
properties equipment equipment construction of use assets Total
$ $ $ $ $ $
At January 1, 2021
Cost 36,400 21,272 6,075 522 1,944 66,213
Accumulated amortization (21,930 ) (12,552 ) (5,079 ) - (822 ) (40,383 )
14,470 8,720 996 522 1,122 25,830
Year ended December 31, 2021
Opening net book value 14,470 8,720 996 522 1,122 25,830
Additions 4,441 516 263 2,711 30 7,961
Reclassification 2,131 875 196 (3,202 ) - -
Impairment (2) (10,471 ) (4,715 ) (738 ) - (231 ) (16,155 )
Depletion and amortization (4,532 ) (2,373 ) (275 ) - (348 ) (7,528 )
Exchange differences (1) (666 ) (333 ) (17 ) (31 ) (17 ) (1,064 )
Closing net book value 5,373 2,690 425 - 556 9,044
At December 31, 2021
Cost 41,962 21,995 6,367 - 1,935 72,259
Accumulated amortization and impairment (36,589 ) (19,305 ) (5,942 ) - (1,379 ) (63,215 )
5,373 2,690 425 - 556 9,044
Period ended June 30, 2022
Opening net book value 5,373 2,690 425 - 556 9,044
Additions 713 7 58 - - 778
Disposals - (68 ) - - - (68 )
Reclassification - (630 ) 744 - (114 ) -
Depletion and amortization (3,885 ) (262 ) (1,019 ) - (108 ) (5,274 )
Exchange differences (1) 124 55 21 - 1 201
Closing net book value 2,325 1,792 229 - 335 4,681
At June 30, 2022
Cost 43,687 20,779 8,895 - 1,126 74,487
Accumulated amortization and impairment (41,362 ) (18,987 ) (8,666 ) - (791 ) (69,806 )
2,325 1,792 229 - 335 4,681
(1) Unrealized foreign exchange losses on translation of Mexican peso assets at the period-end exchange rate.
7

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

(2) On January 5, 2022, the Company announced that it was assessing the economic viability of mining at Platosa at achievable dewatering rates and with acceptable capital expenditures, beyond mid-2022. The mineral resources remaining beyond mid-2022 steepen significantly, with fewer vertical-tonnes-per-metre than historically encountered. Based on the recent drilling results and consideration of current and expected economic factors, the Company expects to wind down operations at Platosa during Q3 2022.

At December 31, 2021 and considering results from exploration and drilling assessments in Q4 2021 and Q1 2022, the Company performed an impairment test on the Platosa Mine CGU and Miguel Auza processing facility CGU. The recoverable amounts were calculated using the value-in-use method and estimated based on future cash flows. Key assumptions included future commodity prices, production based on current estimates of recoverable resources, and operating costs. In addition, the estimated residual value of Platosa's property, plant and equipment required significant judgement. No discount rate was applied given the short-term nature of the cash flows. The estimated recoverable amount for the Platosa Mine CGU and Miguel Auza CGU was $7,264and $1,338, respectively. Consequently, an impairment loss of $15,403was recognized as at December 31, 2021 ($14,293on the Platosa Mine, $1,110on Miguel Auza). The recoverable amount and impairment was most sensitive to the future commodity price assumption - a 10% change in commodity prices would result in a $2,133change in the recoverable amount and impairment. A 10% change in the residual value of Platosa's property, plant and equipment would result in a $292change in the recoverable amount and impairment.

In Q3 2021, the Company had recorded an impairment loss of $752on the Miguel Auza CGU reflecting the impact of the Judgment against San Pedro (refer to Note 9).

5.MINERAL RIGHTS

Platosa Silver City Kilgore Oakley
(Mexico) (Germany) (1) (Idaho) (Idaho) (2) Total
$ $ $ $ $
At January 1, 2021
Cost 3,721 587 13,756 5,364 23,428
Accumulated amortization (2,917 ) - - - (2,917 )
804 587 13,756 5,364 20,511
Year ended December 31, 2021
Opening net book value 804 587 13,756 5,364 20,511
Additions - 459 - - 459
Payments received under earn-in agreement - - - (75 ) (75 )
Depletion and amortization (219 ) - - - (219 )
Impairment (3) (385 ) - - - (385 )
Exchange differences (7 ) (11 ) - - (18 )
Closing net book value 193 1,035 13,756 5,289 20,273
At December 31, 2021
Cost 3,665 1,035 13,756 5,289 23,745
Accumulated amortization and impairment (3,472 ) - - - (3,472 )
193 1,035 13,756 5,289 20,273
8

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

Platosa Silver City Kilgore Oakley
(Mexico) (Germany) (1) (Idaho) (Idaho) (2) Total
$ $ $ $ $
Period ended June 30, 2022
Opening net book value 193 1,035 13,756 5,289 20,273
Payments received under earn-in agreement - - - (100 ) (100 )
Depletion and amortization (161 ) - - - (161 )
Exchange differences (4 ) (2 ) - - (6 )
Closing net book value 28 1,033 13,756 5,189 20,006
At June 30, 2022
Cost 3,701 1,033 13,756 5,189 23,679
Accumulated amortization and impairment (3,673 ) - - - (3,673 )
28 1,033 13,756 5,189 20,006
(1) On September 24, 2019, the Company signed an option agreement (the "Globex Agreement") with Globex Mining Enterprises Inc. ("Globex") to acquire a 100% interest in the Bräunsdorf exploration license for the Silver City Project in Saxony, Germany, pursuant to which the Company agreed to pay total aggregate consideration of C$500in cash and issue common shares valued at C$1,600over a period of three years. Upon completion of the payments and common share issuances, the Company will grant Globex a gross metals royalty of 3% for precious metals and 2.5% for other metals, both of which may be reduced by 1% upon a payment of $1,500. Additional one-time payments of C$300 and C$700 will be made by the Company following any future announcement of a maiden resource on the property and upon achievement of commercial production from the project, respectively.The Company has made the following earn-in payments to date:
Option payment date Number of shares
issued
Contractual value of
shares issued
Cash payment made Total - addition to
mineral rights
September 24, 2019 45,367 C$ 225 C$ 100 $ 245
September 21, 2020 65,657 C$ 325 C$ 100 $ 317
September 22, 2021 232,240 C$ 425 C$ 100 $ 384

The Company has the option to issue shares to the value of C$625and a cash payment of C$200to complete the acquisition of the Bräunsdorf exploration license before September 23, 2022.

(2) On April 22, 2020, the Company acquired 100% ownership of the Oakley Project in Cassia County, Idaho as part of the Otis Gold Corp. ("Otis") acquisition.
On February 26, 2020, Otis entered into a definitive option agreement with Centerra Gold Inc. ("Centerra") whereby Centerra can earn up to a 70% interest in the Oakley Project in exchange for total exploration expenditures of $7,500 and cash payments to the Company of $550 over a six-year period. Excellon was Project Manager and earned 10% of the approved exploration expenditures for technical oversight and project management until November 30, 2021. Centerra now manages the Oakley Project directly.

In Q1 2021, the Company received a payment of $75from Centerra under the earn-in agreement. In accordance with the Company's farm-out accounting policy, this amount was credited to the Oakley Project. In Q1 2022, the Company received a payment of $100 from Centerra under the earn-in agreement.

(3) Refer to Note 4 - mineral rights related to the Platosa Mine were included in the Platosa Mine CGU tested for impairment at December 31, 2021. An impairment of $385was recorded.
9

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

6.PROVISIONS

Post-retirement Rehabilitation
benefits (1) provision (2) Total
$ $ $
Year ended December 31, 2021
Opening balance 652 1,556 2,208
Termination payments (62 ) - (62 )
Change in estimate 968 223 1,191
Accretion for the period 236 85 321
Exchange differences 1 (51 ) (50 )
Closing balance 1,795 1,813 3,608
Current 1,795 - 1,795
Non-current - 1,813 1,813
Period ended June 30, 2022
Opening balance 1,795 1,813 3,608
Termination payments (80 ) - (80 )
Accretion for the period 346 64 410
Exchange differences 59 55 114
Closing balance 2,120 1,932 4,052
Current 2,120 - 2,120
Non-current - 1,932 1,932
(1) Post-retirement benefits: Under Mexican labour law, the Company provides post-retirement indemnities and severance benefits to its employees terminated under certain circumstances. Key assumptions used by the independent 3rd party actuary in the above estimate include an annual discount rate of 7.00%, employee turnover rate of 4%, annual salary rate increase of 3.75% and minimum wage increase rate of 22%, and the life of mine plan to mid-2022.
(2) Rehabilitation provision: Key financial assumptions used in the above estimate include independent 3rd party cost reports, an annual discount rate of 6.68% for Platosa and 7.19% for Miguel Auza, Mexican target inflation rates and the anticipated commencement of rehabilitation work (Platosa - 2023 and Miguel Auza - 2024). The total undiscounted amount of estimated cash flows required to settle the Company's obligations is $2.0million of which $1.0million relates to the Platosa Mine and $1.0million relates to the Miguel Auza processing facility.
7. CONVERTIBLE DEBENTURES

On July 30, 2020, the Company closed a private placement (the "Financing") of secured convertible debentures (the "Debentures") for total proceeds of C$17.91million.

The Debentures have a term of 36months and are convertible into common shares of the Company prior to maturity at a conversion price of C$5.30per common share. The Debentures bear interest at an annual rate of 5.75%, payable in cash semi-annually. Interest on the Debentures may alternatively be paid in common shares of the Company at the Company's option based on the 10-day volume-weighted average price ("VWAP") of the common shares prior to the payment date and an effective annual rate of 10%. The Debentures are secured against the Company's assets in Mexico (refer to Note 2). On July 27, 2022, the Company received required approval from the Debentureholders to transfer the security on the Debentures from the Company's assets in Mexico to its Kilgore assets in Idaho. The Company expects the transfer to be completed in due course.
10

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

On or after July 30, 2022 and prior to maturity, the Company may accelerate the conversion of the entire issuance of Debentures, provided that the 20-day VWAP of the common shares on or after such 24-month anniversary is equal to or greater than C$12.50.

The purchasers of the Debentures were also issued 1,006,542common share purchase warrants, with an exercise price of C$5.75and an expiry date of July 30, 2023. In connection with the Financing, the Company granted 136,887common share purchase warrants (the "Broker Warrants"), with an exercise price of C$5.75and an expiry date of July 30, 2023.

Net proceeds from the Debentures were C$17.1million ($12.8million) after cash transaction costs of C$768($572). The net proceeds were allocated between debt and equity components. On initial recognition, the fair value of the debt of C$8,459($6,298) was estimated using a coupled Black-Scholes model based on an expected term of 36 months and a coupon rate of 5.75%. The residual portion of C$6,382($4,751) represented the value of the conversion option and other features of the Debentures, and was recognized in equity net of a deferred tax recovery of C$2,301($1,713) related to a taxable temporary difference on this equity component.

The debt component is recorded at amortized cost and is accreted to the principal amount over the term of the Debentures. The Company elected to pay the June 30, 2021, December 31, 2021, and June 30, 2022 interest payments in common shares valued at C$888($727), C$903($706), and C$888($694), respectively. The Company recorded interest expense of C$2,471($1,942) for the six months ended June 30, 2022.

$ CAD $ USD
Year ended December 31, 2021
Opening balance 9,299 7,283
Interest expense 4,294 3,427
Value of shares issued to settle interest payable (1,791 ) (1,433 )
Exchange differences - (39 )
Closing balance 11,802 9,238
Period ended June 30, 2022
Opening balance 11,802 9,238
Interest expense 2,471 1,942
Value of shares issued to settle interest payable (888 ) (694 )
Exchange differences - (92 )
Closing balance 13,385 10,394
11

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

8.SHARE CAPITAL

The Company's authorized share capital consists of an unlimited number of common shares.

Number of shares
(000's) $
Year ended December 31, 2021
Opening balance 32,339 136,199
Shares issued on exercise of stock options 15 54
Shares issued on exercise of RSUs and DSUs 281 970
Value of shares issued in asset acquisition (1) 232 305
Shares issued to settle interest on convertible debentures (2) 896 1,433
Balance at December 31, 2021 33,763 138,961
Period ended June 30, 2022
Opening balance 33,763 138,961
Shares issued on exercise of RSUs and DSUs 32 112
Shares issued to settle interest on convertible debentures (2) 1,388 694
Balance at June 30, 2022 35,183 139,767
(1) In accordance with the Globex Agreement (Note 5), the Company issued 65,657common shares (valued at C$325or $246) on September 21, 2020 and 232,240common shares (valued at C$385or $305) on September 22, 2021.
(2) The Company elected to pay the June 30, 2021, December 31, 2021, and June 30, 2022 interest payments on the Debentures (Note 7) in common shares valued at C$888($727), C$903($706), and C$888($694), respectively.

The outstanding number and weighted average exercise prices of equity-settled Stock Options, Warrants, Deferred Share Units ("DSUs") and Restricted Share Units ("RSUs") are as follows:

Options Warrants
Options Outstanding Weighted Average Exercise Price (CAD) Warrants Outstanding (1) Weighted Average Exercise Price (CAD) RSUs Outstanding DSUs Outstanding
Outstanding at January 1, 2021 847,437 4.21 2,538,588 6.00 465,511 491,330
Granted/issued 257,500 3.73 - - 466,122 209,353
Exercised/settled (15,000 ) 3.05 - - (41,117 ) (244,485 )
Expired (104,366 ) 5.61 (1,092,400 ) 7.00 (54,448 ) -
Forfeited (40,084 ) 3.85 - - (168,659 ) -
Outstanding at December 31, 2021 945,487 3.96 1,446,188 5.24 667,409 456,198
Exercisable at December 31, 2021 816,987 4.03 1,446,188 5.24 - -
12

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

Options Warrants
Options Outstanding Weighted Average Exercise Price (CAD) Warrants Outstanding (1) Weighted Average Exercise Price (CAD) RSUs Outstanding DSUs Outstanding
Outstanding at January 1, 2022 945,487 3.96 1,446,188 5.24 667,409 456,198
Granted/issued 27,000 0.76 - - 101,966 153,143
Exercised/settled - 0.00 - - (31,787 ) -
Expired (185,750 ) 4.65 (302,760 ) 3.30 - -
Forfeited (11,250 ) 3.84 - - (101,000 ) -
Outstanding at June 30, 2022 775,487 3.69 1,143,428 5.75 636,588 609,341
Exercisable at June 30, 2022 703,362 3.81 1,143,428 5.75 - -
(1) At June 30, 2022, the Company has 1,143,428warrants outstanding with an exercise price of C$5.75, expiring on July 30, 2023 (Note 7). On March 29, 2022, 302,760warrants with an exercise price of C$3.30expired.

Options outstanding and exercisable are as follows:

Exercise Price Range (CAD) Stock Options Outstanding Weighted Average Remaining Contractual Life (years) Stock Options Exercisable Weighted Average
Exercise Price
(CAD)
$0.00to $1.99 72,000 2.48 29,250 1.56
$2.00to $3.99 323,037 1.20 323,037 2.97
$4.00to $5.99 352,450 1.89 323,075 4.50
$6.00to $7.99 5,000 0.81 5,000 7.50
$8.00to $9.99 23,000 0.74 23,000 8.10
775,487 1.62 703,362 3.81

Share-based payment expense is recognized over the vesting period of the grant with the corresponding equity impact recorded in contributed surplus. Share-based payment expense comprises the following:

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Stock options 2 143 40 345
RSU 37 145 152 287
DSU 33 74 68 495
72 362 260 1,127
13

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

9. PROVISION FOR LITIGATION

A subsidiary of the Company is party to an action by a claimant in respect of damages under a property agreement regarding the La Antigua mineral concession ("La Antigua"), a non-material mineral concession within the Evolución Project held by a subsidiary of the Company. La Antigua was subject to an exploration and exploitation agreement with a purchase option (the "Antigua Agreement") between San Pedro Resources SA de CV ("San Pedro", now a subsidiary of Excellon) and the owner (the "Plaintiff") that provides, among other things, for a minimum payment of $2.5plus value added tax per month and the payment of a 3% NSR royalty. Pursuant to the Antigua Agreement, San Pedro had the right to purchase absolute title to La Antigua including the NSR royalty upon payment of $500. San Pedro was under no contractual obligation to put the mine into production and has not done so.The Plaintiff was initially awarded damages of $700 in the court of first instance in Torreón, Coahuila. Both San Pedro and the Plaintiff appealed the decision to the Second District State Court in the Judicial District of Torreón. That Court confirmed the initial decision but, subsequently, pursuant to an order obtained by the Plaintiff, granted the Plaintiff an awardof $22,175(the "Judgment"), which in the view of management is multiple times greater than any income the applicable NSR royalty could produce even in the event of commercial production. San Pedro's appeal of this decision to the federal courts of Mexico was dismissed on July 1, 2021, a decision that was formally communicated to the Company in August 2021, and as the Judgment is not subject to further legal appeal in Mexico, the Company recorded a provision for litigation of $22,175in Q3, 2021.

The Judgment is solely against San Pedro as defendant and the Company believes that the Plaintiff has no recourse against the Company's other assets in Mexico (including Platosa), Idaho, Saxony or Canada. San Pedro is a wholly owned, indirect subsidiary of the Company that holds the Miguel Auza processing facility and the original Miguel Auza mineral concessions, including the Evolución mineral resource. The book value of San Pedro's assets included in the Condensed Consolidated Statements of Financial Position (Note 4) is $1.5million, including property, plant and equipment of $0.2million, VAT recoverable of $1.1million and materials, supplies and other of $0.2million. The Platosa Mine is owned and operated by a separate subsidiary.

The Company continues to pursue avenues through our labour, community and government relationships and is investigating remedies under international law. In the interim, San Pedro continues to operate in the ordinary course and there is currently no impact to the operation of the Company's business. In Q1 and Q2 2022, the Plaintiff registered the Judgment against the real property and certain assets owned by San Pedro. The Company is pursuing legal remedies through its counsel in Mexico. This does not currently impact the Company's use of the land, plant or mineral concessions. As of the date of approval of these financial statements, San Pedro has not received any notice that the Plaintiff has initiated any insolvency proceedings that could result in San Pedro losing control of the toll milling operations.

June 30 December 31
2022 2021
$ $
Opening balance 22,162 -
Provision recognized - 22,282
Transfer from accruals - 243
Interest 2 1
Exchange differences (1) 30 (364 )
Closing balance 22,194 22,162
(1) Exchange differences include unrealized foreign exchange gain ($610) presented in other expenses (December 31, 2021 - loss of $294) and currency translation adjustment loss ($639) presented in other comprehensive income (December 31, 2021 - gain of $658).
14

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

10. REVENUE

Under the terms of the Company's concentrate sales contracts, lead-silver and zinc-silver concentrates are sold on a provisional pricing basis whereby sales are recognized at prevailing metal prices when the revenue recognition criteria have been met, namely when title and the risks and rewards of ownership have transferred to the customer. Final pricing of each delivery is not determined until one to four months post-delivery. The price recorded at the time of sale may differ from the actual final price received from the customer due to changes in market prices for metals. The price volatility is considered an embedded derivative in trade receivables. The embedded derivative is recorded at fair value by mark-to-market adjustments at each reporting period until settlement occurs, with the changes in fair value recorded in revenue.

The Company recognized the following amounts related to revenue:

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Concentrate revenue from contracts with customers 9,229 9,440 16,986 19,284
Provisional pricing adjustments on concentrate sales (1,448 ) 277 (708 ) 214
Total revenue 7,781 9,717 16,278 19,498

The following table sets out the disaggregation of revenue by metal:

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Concentrate revenue:
Silver 5,054 6,083 9,568 12,682
Lead 930 1,429 2,054 2,737
Zinc 1,797 2,205 4,656 4,079
Total revenue 7,781 9,717 16,278 19,498

The Company has offtake agreements with Trafigura Mexico, S.A. de C.V. ("Trafigura"), a subsidiary within the Trafigura group of companies. Due to the availability of alternative processing and commercialization options for its concentrate, the Company believes it would suffer no material adverse effect if it lost the services of Trafigura.

15

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

11. EXPENSES BY NATURE
(a) Cost of sales consists of the following:
Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Direct mining and milling costs (1) 5,744 5,916 11,186 12,372
Write-down of materials and supplies 532 - 532 -
Changes in inventories (2) 45 (102 ) 238 (405 )
Depletion and amortization 2,939 1,773 5,217 3,563
Cost of sales 9,260 7,587 17,173 15,530
(1) Direct mining and milling costs include personnel, general and administrative, fuel, electricity, maintenance and repair costs as well as operating supplies, external consulting and transport fees.
(2) Changes in inventories reflect the net cost of ore and concentrate (i) sold during the current period but produced in a previous period (an addition to direct mining and milling costs) or (ii) produced but not sold in the current period (a deduction from direct mining and milling costs).
(b) Administrative expenses consist of the following:
Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Office and overhead 457 623 1,017 1,225
Salaries and wages 324 430 695 1,142
Corporate development and legal 185 44 244 112
Public company costs 33 54 67 116
Administrative expenses 999 1,151 2,023 2,595
16

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

(c) Other (income) expenses consist of the following:
Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Fair value loss on marketable securities 16 230 59 699
Fair value loss on purchase warrants 21 32 38 106
Gain on disposal of property,
plant and equipment
(116 ) - (116 ) -
Unrealized foreign exchange loss (gain) 13 140 (503 ) 272
Realized foreign exchange loss (gain) 12 (93 ) (11 ) (157 )
Interest and other expenses (income) 9 (63 ) 88 (16 )
Insurance proceeds received - - (592 ) -
Management fee income (Note 5) - (58 ) - (67 )
Other (income) expenses (45 ) 188 (1,037 ) 837
12. EXPLORATION AND HOLDING EXPENSES

Exploration and holding expenses were incurred on the following projects:

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$

$

$ $
Platosa property (Mexico) - exploration work (1) 176 886 408 1,254
- holding costs 52 50 103 99
Evolución (Mexico) - exploration work 29 43 69 134
- holding costs 87 72 171 144
Silver City (Germany) - exploration work 234 513 712 717
- holding costs (2) - - - -
Kilgore (USA) - exploration work 261 236 492 525
- holding costs - - - -
Exploration and holding expenses 839 1,800 1,955 2,873
(1) Platosa property exploration excludes underground drilling at the Platosa Mine which is capitalized to property, plant and equipment (Note 4).
(2) There are no annual fees associated with exploration licenses in Saxony, Germany. See Note 5 for capitalized earn-in payments under the Globex Agreement.
17

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

13. FINANCE EXPENSES

Finance expenses consist of the following:

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
Interest expense - Debentures (1) 1,120 984 1,942 1,632
Interest expense - other 8 16 38 46
Rehabilitation provision - accretion 32 18 64 36
Post-retirement benefits - accretion (2) 26 7 57 15
Unrealized loss on currency hedges - - - 21
Finance expenses 1,186 1,025 2,101 1,750
(1) The Debentures are recorded at amortized cost and accreted to the principal amount over the term of the Debentures (Note 7). For the six months ended June 30, 2022, $694(June 30, 2021 - $727) relates to the coupon interest expense, and $1,248(June 30, 2021 - $905) relates to accretion using the effective interest rate method.
(2) Reflects the discounting of post-retirement benefit liabilities. The post-retirement benefit accretion presented in Note 6 includes current service cost accretion of $209(December 31, 2021 - $199) recorded in cost of sales.
14. FINANCIAL INSTRUMENTS

Fair values of non-derivative financial instruments

All financial assets and financial liabilities, other than derivatives, are initially recognized at the fair value of consideration paid or received, net of transaction costs, as appropriate, and are subsequently carried at fair value or amortized cost. At June 30, 2022, the carrying amounts of trade and other payables and other current assets are considered to be reasonable approximations of their respective fair values due to the short-term nature of these instruments. The methods and assumptions used in estimating the fair value of other financial assets and liabilities are as follows:

Embedded derivatives - provisional pricing

Revenues from the sale of metals produced 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 final settlement weights and assays, which result in an embedded derivative in trade receivables. The embedded derivative is recorded at fair value each reporting period until settlement occurs, with the changes in fair value recorded to revenues.

Fair value hierarchy

The three levels of the fair value hierarchy are as follows:

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.
18

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

June 30 December 31
Fair value 2022 2021
hierarchy $ $
Financial assets
Fair value through profit and loss
Marketable securities Level 1 35 407
Warrants Level 2 9 47
Trade receivables from provisionally priced sales Level 2 131 326
175 780

There were no transfers between levels 1, 2 or 3 during the six months ended June 30, 2022.

Valuation techniques and inputs used to determine fair values include:

Marketable securities - the use of quoted market prices
Warrants - based on a Black-Scholes model which uses quoted observable inputs
Trade receivables from provisionally priced sales - key inputs are payable metal and future metal prices, marked-to-market based on a quoted forward price and final settlement weights and assays
15. SEGMENT REPORTING
MEXICO CORPORATE TOTAL
June 30 December 31 June 30 December 31 June 30 December 31
2022 2021 2022 2021 2022 2021
$ $ $ $ $ $
Property, plant and equipment 4,346 8,535 335 509 4,681 9,044
Additions - Property, plant and equipment 778 7,931 - 30 778 7,961
Mineral rights 28 193 19,978 20,080 20,006 20,273
Additions - Mineral rights - - - 459 - 459
Total assets 11,300 15,309 22,796 26,251 34,096 41,560
Total liabilities 31,649 34,173 12,924 11,874 44,573 46,047
19

Excellon Resources Inc.

Notes to the Condensed Consolidated Financial Statements

For the three and six months ended June 30, 2022 and 2021

(in thousands of U.S. dollars, except share and per share data)

Three months ended Six months ended
June 30 June 30 June 30 June 30
2022 2021 2022 2021
$ $ $ $
MEXICO
Revenue 7,781 9,717 16,278 19,498
Cost of sales (9,260 ) (7,587 ) (17,173 ) (15,530 )
Exploration and holding expenses (344 ) (1,051 ) (751 ) (1,631 )
Other expenses and foreign exchange gains (2,265 ) (47 ) (270 ) (115 )
Finance expenses (60 ) (6 ) (143 ) (51 )
Income tax expense - (74 ) - (76 )
Net (loss) income (4,148 ) 952 (2,059 ) 2,095
CORPORATE
General and administrative expenses (1,191 ) (1,640 ) (2,501 ) (3,983 )
Exploration and holding expenses (495 ) (749 ) (1,204 ) (1,242 )
Other income (expenses) and foreign exchange gains 2,310 (141 ) 1,307 (722 )
Finance expenses (1,126 ) (1,019 ) (1,958 ) (1,699 )
Income tax (expense) recovery (90 ) 52 (22 ) 84
Net loss (592 ) (3,497 ) (4,378 ) (7,562 )
Net loss (4,740 ) (2,545 ) (6,437 ) (5,467 )
20

Disclaimer

Excellon Resources Inc. published this content on 28 July 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 July 2022 19:07:09 UTC.


© Publicnow 2022
All news about EXCELLON RESOURCES INC.
09/13Excellon Looks to Spin-Out Globex's Silver City Property in Saxony, Germany
AQ
09/13Excellon Evaluates Spin-out of Silver City Project in Germany, Pursues Acquisitions; Ga..
MT
09/12Excellon provides corporate update
AQ
08/15EXCELLON RESOURCES : RESULTS OF 2022 ANNUAL GENERAL & SPECIAL MEETING - Form 6-K
PU
08/12Results of 2022 annual general & special meeting
AQ
08/12Excellon Resources Inc. Announces Board Changes
CI
08/12TRANSCRIPT : Excellon Resources Inc. - Shareholder/Analyst Call
CI
07/28EXCELLON RESOURCES : Condensed Consolidated Financial Statements - Form 6-K
PU
07/28Excellon Resources Q2 EPS Loss US$0.14 Vs US$0.08 Year Ago; Revenue Falls
MT
07/28EARNINGS FLASH (FRANKFURT : E4X2) EXCELLON RESOURCES Posts Q2 Loss Basic and Diluted US$0...
MT
More news
Financials
Sales 2022 - - -
Net income 2022 - - -
Net Debt 2022 - - -
P/E ratio 2022 -
Yield 2022 -
Capitalization 15,5 M 11,4 M 11,4 M
Capi. / Sales 2022 -
EV / Sales 2023
Nbr of Employees 257
Free-Float 97,0%
Chart EXCELLON RESOURCES INC.
Duration : Period :
Excellon Resources Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends EXCELLON RESOURCES INC.
Short TermMid-TermLong Term
TrendsBearishBearishBearish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus OUTPERFORM
Number of Analysts 1
Last Close Price 0,32 $
Average target price 0,78 $
Spread / Average Target 140%
Managers and Directors
Shawn Howarth President, Chief Executive Officer & Director
Daniel Hall Chief Financial Officer & Controller
Laurence Wilson Curtis Chairman
Paul Keller Chief Operating Officer
Roger Norwich Independent Director
Sector and Competitors