"John Lee"
|
"Irina Plavutska"
| |
John Lee, Chief Executive Officer
|
Irina Plavutska, Chief Financial Officer
|
SILVER ELEPHANT MINING CORP.
|
2
|
Condensed Interim Consolidated Statements of Financial Position
|
5
|
Condensed Interim Consolidated Statements of Operations and Comprehensive Gain (Loss)
|
6
|
Condensed Interim Consolidated Statements of Changes in Equity
|
7
|
Condensed Interim Consolidated Statements of Cash Flows
|
8
|
1
|
DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS
|
9
|
2
|
BASIS OF PRESENTATION
|
9
|
3
|
PLAN OF ARRANGEMENT
|
10
|
4
|
SEGMENTED INFORMATION
|
11
|
5
|
CASH AND RESTRICTED CASH EQUIVALENTS
|
12
|
6
|
MARKETABLE SECURITIES
|
12
|
7
|
RIGHT-OF-USE ASSET
|
13
|
8
|
EQUIPMENT
|
13
|
9
|
MINERAL PROPERTIES
|
15
|
10
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
19
|
11
|
LEASE LIABILITY
|
20
|
12
|
SHARE CAPITAL
|
20
|
13
|
CAPITAL RISK MANAGEMENT
|
24
|
14
|
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS
|
24
|
15
|
FINANCIAL RISK MANAGEMENT DISCLOSURES
|
25
|
16
|
RELATED PARTY DISCLOSURES
|
27
|
17
|
KEY MANAGEMENT PERSONNEL COMPENSATION
|
27
|
18
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
28
|
19
|
CONTINGENCIES
|
28
|
20
|
EVENTS AFTER THE REPORTING DATE
|
28
|
As at
|
September 30,
|
December 31,
| |
Notes
|
2021
|
2020
| |
Assets
| |||
Current assets
| |||
Cash
|
5
|
$401,579
|
$7,608,149
|
Receivables
|
80,402
|
75,765
| |
Prepaid expenses
|
172,165
|
114,717
| |
654,146
|
7,798,631
| ||
Non-current assets
| |||
Restricted cash equivalents
|
5
|
34,500
|
34,500
|
Reclamation deposits
|
21,055
|
21,055
| |
Right-of-use asset
|
7
|
-
|
18,430
|
Equipment
|
8
|
116,171
|
153,800
|
Mineral properties
|
9
|
52,790,217
|
31,806,594
|
$53,616,089
|
$39,833,010
| ||
Liabilities and Equity
| |||
Current liabilities
| |||
Accounts payable and accrued liabilities
|
10
|
$2,306,790
|
$1,759,163
|
Lease liability
|
11
|
-
|
20,533
|
2,306,790
|
1,779,696
| ||
Non-current liabilities
| |||
Provision for closure and reclamation
|
695,257
|
695,257
| |
3,002,047
|
2,474,953
| ||
Equity
| |||
Share capital
|
12
|
210,642,879
|
197,612,182
|
Shares issuable
|
12
|
1,514,603
|
-
|
Reserves
|
12
|
25,948,954
|
24,852,022
|
Deficit
|
(187,492,394)
|
(185,106,147)
| |
50,614,042
|
37,358,057
| ||
$53,616,089
|
$39,833,010
|
Three Months Ended September 30,
|
Nine Month Ended September 30,
| ||||
Notes
|
2021
|
2020
|
2021
|
2020
| |
General and Administrative Expenses
| |||||
Advertising and promotion
|
$116,710
|
$273,976
|
$447,312
|
$356,854
| |
Consulting and management fees
|
16
|
78,977
|
52,500
|
567,673
|
492,500
|
Depreciation and accretion
|
3,548
|
10,182
|
21,194
|
31,199
| |
Director fees
|
16
|
27,600
|
21,500
|
98,801
|
84,900
|
Insurance
|
21,046
|
24,871
|
66,259
|
74,287
| |
Office and administration
|
44,049
|
34,075
|
90,384
|
104,875
| |
Professional fees
|
82,508
|
50,350
|
264,761
|
218,347
| |
Salaries and benefits
|
16
|
96,590
|
109,204
|
405,806
|
421,573
|
Share-based payments
|
12
|
96,132
|
251,368
|
340,473
|
594,393
|
Stock exchange and shareholder services
|
32,256
|
20,053
|
122,228
|
122,510
| |
Travel and accommodation
|
913
|
5,253
|
6,716
|
82,766
| |
(600,329)
|
(853,332)
|
(2,431,607)
|
(2,584,204)
| ||
Other Items
| |||||
Costs in excess of recovered coal
|
(55,428)
|
(121,414)
|
(162,375)
|
(256,819)
| |
Foreign exchange gain/(loss)
|
163,958
|
(62,586)
|
428,556
|
473,797
| |
Loss on sale of marketable securities
|
6
|
(220,821)
|
-
|
(220,821)
|
-
|
(112,291)
|
(184,000)
|
45,360
|
216,978
| ||
Net Loss for Period
|
(712,620)
|
(1,037,332)
|
(2,386,247)
|
(2,367,226)
| |
Fair value loss on marketable securities
|
(1,000,000)
|
-
|
-
|
-
| |
Comprehensive Loss for Period
|
$(1,712,620)
|
$(1,037,332)
|
$(2,386,247)
|
$(2,367,226)
| |
Loss Per Common Share
|
$(0.01)
|
$(0.01)
|
$(0.01)
|
$(0.02)
| |
Weighted Average Number of Common Shares Outstanding |
210,840752
|
135,641,900
|
202,510,010
|
132,643,496
|
Number of Shares
|
Share
Capital
|
Shares
Issuable
|
Reserves
|
Deficit
|
Total Equity
(Deficiency)
| |
Balance, December 31, 2019
|
121,299,508
|
$181,129,012
|
$-
|
$24,058,336
|
$(180,479,260)
|
$24,708,088
|
Private placements, net of share issue costs
|
15,200,000
|
1,976,000
|
-
|
-
|
-
|
1,976,000
|
Share issue costs
|
-
|
(3,250)
|
-
|
-
|
-
|
(3,250)
|
Finders units
|
156,900
|
(24,000)
|
-
|
24,000
|
-
|
-
|
Bonus shares
|
1,601,000
|
640,400
|
-
|
-
|
-
|
640,400
|
Exercise of stock options
|
758,750
|
358,913
|
-
|
(173,474)
|
-
|
185,439
|
Exercise of warrants
|
9,596,990
|
2,170,217
|
-
|
-
|
2,170,217
| |
Shares issued for property acquisition
|
4,000,000
|
2,000,000
|
-
|
-
|
2,000,000
| |
Share-based payments
|
-
|
-
|
-
|
713,637
|
-
|
713,637
|
Loss for period
|
-
|
-
|
-
|
-
|
(2,367,226)
|
(2,367,226)
|
Balance, September 30, 2020
|
152,613,148
|
$188,247,292
|
$-
|
$24,622,499
|
$(182,846,486)
|
$30,023,305
|
Balance, December 31, 2020
|
180,518,828
|
$197,612,182
|
$-
|
$24,852,022
|
$(185,106,147)
|
$37,358,057
|
Private placements, net of share issue costs
|
14,173,633
|
4,506,603
|
-
|
-
|
-
|
4,506,603
|
Broker warrants
|
-
|
(22,559)
|
-
|
22,559
|
-
|
-
|
Shares issued for property acquisition
|
15,445,132
|
4,910,215
|
-
|
-
|
-
|
4,910,215
|
Shares issuable for property acquisition
|
-
|
-
|
1,294,603
|
-
|
-
|
1,294,603
|
Shares issuable in private placement
|
-
|
-
|
220,000
|
-
|
-
|
220,000
|
Exercise of stock options
|
995,000
|
386,507
|
-
|
(179,683)
|
-
|
206,824
|
Exercise of warrants
|
12,600,080
|
3,249,931
|
-
|
(9,600)
|
-
|
3,240,331
|
Warrants issued for property acquisition
|
-
|
-
|
-
|
723,845
|
-
|
723,845
|
Share-based payments
|
-
|
-
|
-
|
539,811
|
-
|
539,811
|
Loss for period
|
-
|
-
|
-
|
-
|
(2,386,247)
|
(2,386,247)
|
Balance, September 30, 2021
|
223,732,673
|
$210,642,879
|
$1,514,603
|
$25,948,954
|
$(187,492,394)
|
$50,614,042
|
Nine Months Ended September 30,
| ||
2021
|
2020
| |
Operating Activities
| ||
Net loss for period
|
$(2,386,247)
|
$(2,367,226)
|
Adjustments to reconcile net loss to net cash flows:
| ||
Depreciation and accretion
|
21,194
|
31,199
|
Loss on sale of marketable securities
|
220,821
|
-
|
Share-based payments
|
340,472
|
594,393
|
Share compensation for services
|
660,000
|
720,900
|
(1,143,760)
|
(1,020,734)
| |
Changes to working capital items
| ||
Receivables
|
(4,638)
|
(144,075)
|
Prepaid expenses and reclamation deposits
|
(57,448)
|
32,791
|
Accounts payable and accrued liabilities
|
685,165
|
(589,537)
|
623,079
|
(700,821)
| |
Cash Used in Operating Activities
|
(520,681)
|
(1,721,555)
|
Investing Activities
| ||
Sale of equipment
|
-
|
19,704
|
Mineral property acquisition
|
(8,892,969)
|
-
|
Mineral property expenditures
|
(4,842,918)
|
(4,516,243)
|
Purchase of marketable securities
|
(1,000,000)
|
-
|
Sale of marketable securities
|
779,179
|
-
|
Cash Used in Investing Activities
|
(13,956,708)
|
(4,496,539)
|
Financing Activities
| ||
Proceeds from share issuance, net of share issue costs
|
4,326,920
|
1,927,250
|
Proceeds from exercise of stock options
|
376,907
|
185,439
|
Proceeds from exercise of warrants
|
2,589,931
|
2,135,217
|
Lease payments
|
(22,939)
|
(27,773)
|
Cash Provided by Financing Activities
|
7,270,819
|
4,220,133
|
Net decrease in cash
|
(7,206,570)
|
(1,997,961)
|
Cash - beginning of period
|
7,608,149
|
3,017,704
|
Cash - end of period
|
$401,579
|
$1,019,743
|
September 30, 2021
| |||||
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
| |
Reclamation deposits
|
$-
|
$-
|
$21,055
|
$-
|
$21,055
|
Equipment
|
5,406
|
68,937
|
8,445
|
33,382
|
116,171
|
Mineral properties
|
16,059,660
|
15,375,193
|
-
|
21,355,364
|
52,790,217
|
$16,065,067
|
$15,444,131
|
$29,500
|
$21,388,746
|
$52,927,443
|
December 31, 2020
| |||||
Canada
|
USA
|
Mongolia
|
Bolivia
|
Total
| |
Reclamation deposits
|
$-
|
$-
|
$21,055
|
$-
|
$21,055
|
Equipment
|
9,729
|
80,401
|
2,790
|
60,880
|
153,800
|
Mineral properties
|
-
|
13,290,081
|
-
|
18,516,513
|
31,806,594
|
$9,729
|
$13,370,482
|
$23,845
|
$18,577,393
|
$31,981,449
|
September 30, 2021
|
December 31, 2020
| |
Cash
|
$401,579
|
$7,608,149
|
Restricted cash equivalents
|
34,500
|
34,500
|
$436,079
|
$7,642,649
|
Marketable securities
|
September 30, 2021
|
December 31, 2020
|
Balance, beginning of period
|
$-
|
$-
|
Additions
|
1,000,000
|
-
|
Share sale
|
(779,179)
|
-
|
Loss on share sale
|
(220,821)
|
-
|
Balance, end of period
|
$-
|
$-
|
Balance at December 31, 2019
|
$50,023
|
Depreciation
|
(31,593)
|
Balance at December 31, 2020
|
$18,430
|
Depreciation
|
(18,430)
|
Balance at September 30, 2021
|
$-
|
Computer
|
Furniture &
|
Mining
| |||
Equipment
|
Equipment
|
Vehicles
|
Equipment
|
Total
| |
Carrying amount at December 31, 2019
|
$4,451
|
$32,976
|
$104,964
|
$17,093
|
$159,484
|
Cost
| |||||
Balance, December 31, 2019
|
$103,254
|
$278,845
|
$219,606
|
$24,476
|
$626,181
|
Additions
|
-
|
-
|
111,592
|
-
|
111,592
|
Disposals
|
(1,326)
|
-
|
(76,803)
|
-
|
(78,129)
|
Balance, December 31, 2020
|
$101,928
|
$278,845
|
$254,395
|
$24,476
|
$659,644
|
Accumulated depreciation
| |||||
Balance, December 31, 2019
|
$98,803
|
$245,869
|
$114,642
|
$7,383
|
$466,697
|
Disposals
|
-
|
-
|
(12,431)
|
-
|
(12,431)
|
Depreciation for year
|
2,003
|
6,243
|
40,161
|
3,171
|
51,578
|
Balance, December 31, 2020
|
$100,806
|
$252,112
|
$142,372
|
$10,554
|
$505,844
|
Carrying amount at December 31, 2020
|
$1,122
|
$26,733
|
$112,023
|
$13,922
|
$153,800
|
Cost
| |||||
Balance, December 31, 2020
|
$101,928
|
$278,845
|
$254,395
|
$24,476
|
$659,644
|
Balance, September 30, 2021
|
$101,928
|
$278,845
|
$254,395
|
$24,476
|
$659,644
|
Accumulated depreciation
| |||||
Balance, December 31, 2020
|
$100,806
|
$252,112
|
$142,372
|
$10,554
|
$505,844
|
Depreciation for period
|
1,122
|
12,384
|
22,137
|
1,986
|
37,629
|
Balance, September 30, 2021
|
$101,928
|
$264,496
|
$164,509
|
$12,540
|
$543,473
|
Carrying amount at September 30, 2021
|
$-
|
$14,349
|
$89,886
|
$11,936
|
$116,171
|
Pulacayo
|
Gibellini
|
Sunawayo
|
Triunfo
|
Minago
|
Total
| |
Balance, December 31, 2019
|
$15,182,226
|
$8,600,658
|
$-
|
$-
|
$-
|
$23,782,885
|
Additions:
| ||||||
Acquisition cost
|
$-
|
$2,253,566
|
$396,936
|
$135,676
|
$-
|
$2,786,178
|
Deferred exploration costs:
| ||||||
Licenses, tax, and permits
|
5,733
|
348,165
|
-
|
-
|
-
|
353,898
|
Geological and consulting
|
1,767,089
|
897,085
|
116,152
|
327,989
|
-
|
3,108,315
|
Personnel, camp and general
|
584,712
|
1,190,607
|
-
|
-
|
-
|
1,775,320
|
2,357,534
|
2,435,857
|
116,152
|
327,989
|
-
|
5,237,531
| |
Balance, December 31, 2020
|
$17,539,760
|
$13,290,080
|
$513,088
|
$463,665
|
$-
|
$31,806,594
|
Additions:
| ||||||
Acquisition cost
|
$-
|
$-
|
$-
|
$-
|
$15,821,632
|
$15,821,632
|
Deferred exploration costs:
| ||||||
Licenses, tax, and permits
|
5,200
|
253,430
|
-
|
-
|
7,654
|
266,284
|
Geological and consulting
|
1,543,153
|
1,221,580
|
761,732
|
166,957
|
217,792
|
3,911,214
|
Personnel, camp and general
|
361,808
|
610,103
|
-
|
-
|
12,581
|
984,493
|
1,910,161
|
2,085,113
|
761,732
|
166,957
|
238,028
|
5,161,991
| |
Balance, September 30, 2021
|
$19,449,921
|
$15,375,193
|
$1,274,820
|
$630,622
|
$16,059,660
|
$52,790,217
|
September 30, 2021
|
December 31, 2020
| |
Trade accounts payable
|
$2,146,290
|
$1,717,977
|
Accrued liabilities
|
160,500
|
41,186
|
$2,306,790
|
$1,759,163
|
Balance at December 31, 2019
|
$52,818
|
Cash flows:
| |
Lease payments for year
|
(37,162)
|
Non-cash changes:
| |
Accretion expenses for year
|
4,877
|
Balance at December 31, 2020
|
20,533
|
Cash flows:
| |
Lease payments for period
|
(22,939)
|
Non-cash changes:
| |
Accretion expenses for period
|
2,406
|
Balance at September 30, 2021
|
-
|
Number of Options
|
Weighted Average
Exercise Price
| |
Outstanding, December 31, 2019
|
9,577,500
|
$0.31
|
Granted
|
3,820,000
|
$0.28
|
Expired
|
(90,000)
|
$0.50
|
Cancelled
|
(1,801,250)
|
$0.30
|
Exercised
|
(1,233,750)
|
$0.24
|
Outstanding, December 31, 2020
|
10,272,500
|
$0.32
|
Granted
|
6,800,000
|
$0.26
|
Expired
|
(50,000)
|
$0.20
|
Exercised
|
(995,000)
|
$0.21
|
Outstanding, September 30, 2021
|
16,027,500
|
$0.30
|
Options Outstanding
|
Exercisable
|
Unvested
| |||
Exercise
|
Expiry
|
September 30,
|
December 31,
|
September 30,
|
September 30,
|
Price
|
Date
|
2021
|
2020
|
2021
|
2021
|
$0.26
|
September 22, 2026
|
6,500,000
|
-
|
-
|
6,500,000
|
$0.37
|
May 24, 2026
|
300,000
|
-
|
37,500
|
262,500
|
$0.50
|
August 17, 2025
|
720,000
|
720,000
|
360,000
|
360,000
|
$0.22
|
May 4, 2025
|
2,181,250
|
2,200,000
|
1,363,281
|
817,969
|
$0.33
|
November 15, 2024
|
100,000
|
100,000
|
75,000
|
25,000
|
$0.44
|
November 1, 2024
|
1,100,000
|
1,100,000
|
962,500
|
137,500
|
$0.20
|
July 29, 2024
|
1,448,750
|
1,475,000
|
1,448,750
|
-
|
$0.33
|
October 17, 2023
|
610,000
|
620,000
|
610,000
|
-
|
$0.28
|
April 6, 2023
|
597,500
|
612,500
|
597,500
|
-
|
$0.31
|
February 20, 2023
|
200,000
|
200,000
|
200,000
|
-
|
$0.35
|
September 1, 2022
|
860,000
|
880,000
|
860,000
|
-
|
$0.33
|
June 12, 2022
|
790,000
|
805,000
|
790,000
|
-
|
$0.49
|
January 12, 2022
|
620,000
|
620,000
|
620,000
|
-
|
$0.20
|
June 2, 2021
|
-
|
940,000
|
-
|
-
|
16,027,500
|
10,272,500
|
7,924,531
|
8,102,969
|
Number of Warrants
|
Weighted Average Exercise Price
| |
Outstanding, December 31, 2019
|
26,666,597
|
$0.44
|
Issued
|
16,691,900
|
$0.18
|
Expired
|
(2,759,760)
|
$0.51
|
Exercised
|
(14,027,670)
|
$0.22
|
Outstanding, December 31, 2020
|
26,571,067
|
$0.23
|
Issued
|
3,213,054
|
$0.46
|
Expired
|
(1,211,907)
|
$0.26
|
Exercised
|
(12,600,080)
|
$0.26
|
Outstanding, September 30, 2021
|
15,972,134
|
$0.25
|
Number of warrants | |||
Exercise Price
|
Expiry Date
|
September 30, 2021
|
Thursday, December 31, 2020
|
$0.48
|
February 8, 2023
|
3,000,000
|
-
|
$0.40
|
November 24, 2021
|
1,335,000
|
1,335,000
|
$0.16
|
May 20, 2023
|
4,962,000
|
4,962,000
|
$0.16
|
May 1, 2023
|
4,638,000
|
4,994,900
|
$0.26
|
September 22, 2022
|
213,054
|
-
|
$0.26
|
June 13, 2022
|
521,590
|
521,590
|
$0.26
|
April 12, 2022
|
1,002,500
|
1,032,500
|
$0.26
|
January 13, 2022
|
299,990
|
499,990
|
$0.26
|
August 29, 2021
|
-
|
1,013,670
|
$0.26
|
August 13, 2021
|
-
|
198,237
|
$0.26
|
July 6, 2021
|
-
|
3,863,180
|
$0.26
|
June 2, 2021
|
-
|
7,500,000
|
$0.26
|
January 25, 2021
|
-
|
650,000
|
15,972,134
|
26,571,067
|
Level 1
|
Level 2
|
Level 3
| |
Financial assets
| |||
Cash, September 30, 2021
|
$401,579
|
$-
|
$-
|
Cash, December 31, 2020
|
$7,608,149
|
$-
|
$-
|
September 30, 2021
|
December 31, 2020
| |
Fair value through profit or loss
| ||
Cash
|
$401,579
|
$7,608,149
|
Amortized cost
| ||
Receivables
|
$80,402
|
$75,765
|
Restricted cash equivalents
|
$34,500
|
$34,500
|
$516,481
|
$7,718,414
| |
Amortized cost
| ||
Accounts payable
|
$2,306,790
|
$1,759,163
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
| |||
Related parties
|
2021
|
2020
|
2021
|
2020
|
Directors and officers
|
$376,952
|
$657,041
|
$886,723
|
$1,298,076
|
Linx Partners Ltd.
|
105,000
|
210,000
|
695,000
|
635,000
|
MaKevCo Consulting Inc.
|
8,600
|
11,800
|
28,500
|
23,300
|
Sophir Asia Ltd.
|
7,200
|
10,300
|
25,300
|
21,200
|
$497,752
|
$889,141
|
$1,635,523
|
$1,977,576
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
| |||
Related parties
|
2021
|
2020
|
2021
|
2020
|
Consulting and management fees
|
$52,500
|
$105,000
|
$347,500
|
$317,500
|
Directors' fees
|
27,600
|
41,700
|
98,800
|
84,900
|
Mineral properties
|
245,201
|
548,940
|
823,272
|
1,202,526
|
Salaries
|
172,451
|
193,501
|
365,951
|
372,650
|
$497,752
|
889,141
|
$1,635,523
|
$1,977,576
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
| |||
Key Management Personnel
|
2021
|
2020
|
2021
|
2020
|
Salaries and short term benefits
|
$184,908
|
$210,739
|
$405,877
|
$417,052
|
Directors' fees
|
27,600
|
41,700
|
98,800
|
84,900
|
Share-based payments
|
81,106
|
169,208
|
279,990
|
880,415
|
$293,615
|
$421,647
|
$784,666
|
$1,382,367
|
Nine months ended September 30,
| ||
2021
|
2020
| |
Supplementary information
| ||
Non-Cash Financing and Investing Activities
| ||
Shares issued on acquisition of mineral property
|
$4,910,215
|
$2,000,000
|
Shares issuable for acquisition of mineral property
|
$1,294,603
|
$-
|
Shares issuable in private placement
|
$220,000
|
$-
|
Bonus shares
|
$-
|
$640,000
|
Shares for services
|
$-
|
$80,500
|
Finders units
|
$-
|
$24,000
|
Warrants issued for mineral property
|
$723,845
|
$-
|
Warrants exercised for bonus
|
$-
|
$-
|
Warrants exercised for prepaid consulting fee
|
$-
|
$-
|
Warrants exercised included in accounts receivable
|
$-
|
$-
|
Depreciation included in mineral property
|
$37,271
|
$73,240
|
Equipment expenditures included in accounts payable
|
$-
|
$457,018
|
Fair value gain on marketable securities
|
$220,821
|
$-
|
Mineral property expenditures included in accounts payable
|
$764,245
|
$830,317
|
Share-based payments capitalized in mineral properties
|
$199,338
|
$119,244
|
Reclassification of contributed surplus on exercise of options
|
$179,683
|
$173,474
|
Reclassification of contributed surplus on exercise of warrants
|
$9,600
|
$-
|
Attachments
- Original document
- Permalink
Disclaimer
Silver Elephant Mining Corp. published this content on 16 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 16 November 2021 11:15:32 UTC.