UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 or 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
 
For the month of November, 2024.
 
 
Commission File Number 001-38628
 
 
SilverCrest Metals Inc.
(Translation of registrant’s name into English)
 
570 Granville Street, Suite 501
Vancouver, British Columbia V6C 3P1
Canada
(Address of principal executive offices)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F
 
Form 20-F
o
Form 40-F
x
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):   o              
 
 
Note:  Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):    o            
 
 
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.



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

 SILVERCREST METALS INC.
 
Date: November 12, 2024
/s/ Sean Deissner______________
Sean Deissner
VP, Financial Reporting

-2-


INDEX TO EXHIBITS

-3-




silvercrest_color4.jpg

Unaudited Condensed Interim Consolidated Financial Statements and Notes
FOR THE THREE AND NINE MONTHS ENDING SEPTEMBER 30, 2024


silvercrest_color4.jpg
Condensed Interim Consolidated Statements of
Financial Position
(unaudited, in thousands of U.S. dollars)
September 30, 2024December 31, 2023
Assets
Current assets
Cash and cash equivalents$120,864 $85,964 
Bullion (Note 7)37,374 19,191 
Trade and other receivables3,302 114 
Value-added tax receivables10,831 16,250 
Inventories (Note 8)59,267 49,798 
Prepaids and other assets7,671 7,216 
239,309 178,533 
Non-current assets
Mineral properties, plant and equipment (Note 9)264,345 246,728 
Deferred tax assets (Note 18)1,031 22,723 
Long-term value-added tax receivables16,953 12,190 
Prepaids and other long-term assets5,428 — 
Total assets$527,066 $460,174 
Liabilities
Current liabilities
Accounts payable and accrued liabilities (Note 10, 6(a))$28,467 $17,924 
Tax liabilities12,390 33,614 
Derivative liabilities7,770 168 
Lease obligations330 67 
48,957 51,773 
Non-current liabilities
Long-term lease obligations660 221 
Deferred tax liabilities (Note 18)6,614 — 
Reclamation provision (Note 12)6,656 5,855 
Total liabilities62,887 57,849 
Equity (Note 13)
Issued capital422,117 406,890 
Share option reserve8,099 11,338 
Currency translation reserve(3,538)(3,538)
Retained earnings37,501 (12,365)
Total equity464,179 402,325 
Total liabilities and equity$527,066 $460,174 
See accompanying notes to the condensed interim consolidated financial statements
Approved by the Board on November 12, 2024
"signed"
N. Eric Fier, Director
"signed"
Anna Ladd-Kruger, Director
SILVERCREST METALS INC.
2

silvercrest_color4.jpg
Condensed Interim Consolidated Statements of Earnings and
Comprehensive Earnings
(unaudited, in thousands of U.S. dollars except per share amounts)
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Revenue (Note 14)$80,371 $63,828 $216,758 $183,810 
Cost of sales
Production costs (Note 15)(23,153)(19,728)(64,036)(56,168)
Depreciation(9,781)(6,321)(25,744)(15,356)
Government royalties(404)(319)(980)(927)
(33,338)(26,368)(90,760)(72,451)
Mine operating earnings47,033 37,460 125,998 111,359 
General and administrative expenses (Note 16)(4,885)(2,808)(15,017)(9,222)
Exploration and project expenses(554)(250)(963)(627)
Foreign exchange losses(2,050)(355)(4,435)(7,877)
Transaction and integration costs(3,435)— (3,435)— 
Earnings from operations36,109 34,047 102,148 93,633 
Interest income1,721 682 4,594 2,587 
Interest and finance expense (Note 17)(301)(3,502)(922)(5,539)
Other expense (Note 22)(2,232)— (2,257)— 
Earnings before income taxes35,297 31,227 103,563 90,681 
Income tax expense (Note 18)(25,789)(1,291)(53,697)(9,878)
Net earnings$9,508 $29,936 $49,866 $80,803 
Other comprehensive income
Currency translation adjustment —  10,255 
Total comprehensive earnings$9,508 $29,936 $49,866 $91,058 
Net earnings attributable to common shareholders
Basic earnings per share$0.06 $0.20 $0.34 $0.55 
Diluted earnings per share$0.06 $0.20 $0.33 $0.54 
Weighted average shares outstanding (in 000’s) Basic148,585 146,776 147,759 147,067 
Weighted average shares outstanding (in 000’s) Diluted150,246 148,123 149,116 148,410 
See accompanying notes to the condensed interim consolidated financial statements
SILVERCREST METALS INC.
3

silvercrest_color4.jpg
Condensed Interim Consolidated Statements of Cash Flows
(unaudited, in thousands of U.S. dollars)
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
(Note 19)(Note 19)
Operating activities
Net earnings for the period$9,508 $29,936 $49,866 $80,803 
Income tax expense (Note 18)25,789 1,291 53,697 9,878 
Depreciation9,781 6,316 25,744 15,391 
Share-based compensation expense1,665 443 4,551 1,857 
Unrealized foreign exchange losses (gains)787 (1,602)3,312 7,100 
Interest income(1,721)(682)(4,594)(2,587)
Interest expense (Note 17)153 3,118 452 5,116 
Interest paid (Note 19)(239)(119)(452)(1,651)
Interest received (Note 19)1,760 700 4,633 2,784 
Income taxes paid(12,066)— (52,666)(987)
Other operating activities (Note 19)2,355 132 2,614 355 
Change in working capital (Note 19)6,394 4,268 (4,539)4,106 
$44,166 $43,801 $82,618 $122,165 
Investing activities
Payments for mineral properties, plant and equipment(10,449)(13,081)(44,797)(33,930)
Proceeds from sale of mineral properties, plant and equipment — 259 — 
Purchase of bullion(10,314)(6,228)(11,244)(12,019)
Payments for derivatives(1,023)— (1,568)— 
$(21,786)$(19,309)$(57,350)$(45,949)
Financing activities
Common share proceeds904 74 10,674 253 
Common share repurchases (7,139) (7,139)
Repayment of debt (Note 11) —  (50,000)
Payments of equipment leases(37)(11)(84)(82)
$867 $(7,076)$10,590 $(56,968)
Effects of exchange rate changes on cash and cash equivalents(703)(850)(958)(30)
Increase in cash and cash equivalents22,544 16,566 34,900 19,218 
Cash and cash equivalents at the beginning of the period98,320 53,413 85,964 50,761 
Cash and cash equivalents at the end of the period$120,864 $69,979 $120,864 $69,979 
Supplemental cash flow information and restatement of prior period (Note 19)
See accompanying notes to the condensed interim consolidated financial statements
SILVERCREST METALS INC.
4

silvercrest_color4.jpg
Condensed Interim Consolidated Statements of Changes in Equity
(unaudited, in thousands of U.S. dollars except for number of shares)
Issued
shares
Issued
capital
Share option reserveCurrency translation reserveRetained earningsTotal
Balance, December 31, 2022147,156 $405,811 $10,945 $(13,793)$(125,969)$276,994 
Total comprehensive earnings
Net earnings for the period— — — — 80,803 80,803 
Foreign exchange translation— — — 10,255 — 10,255 
— — — 10,255 80,803 91,058 
Shares issued on the exercise of stock options105 414 (161)— — 253 
Stock options forfeited— — (78)— 78 — 
Share-based compensation on option grants— — 1,868 — — 1,868 
Shares repurchased and cancelled(1,503)(4,026)— — (3,113)(7,139)
Balance, September 30, 2023145,758 402,199 12,574 (3,538)(48,201)363,034 
Total comprehensive earnings
Net earnings for the year— — — — 35,917 35,917 
— — — — 35,917 35,917 
Shares issued on the exercise of stock options1,178 4,694 (1,816)— — 2,878 
Stock options forfeited— — 78 — (78)— 
Share-based compensation on option grants— — 502 — — 502 
Shares repurchased and cancelled(1)(3)— — (3)(6)
Balance, December 31, 2023146,935 406,890 11,338 (3,538)(12,365)402,325 
Total comprehensive earnings
Net earnings for the period    49,866 49,866 
    49,866 49,866 
Shares issued on the exercise of stock options1,719 15,208 (4,534)  10,674 
Shares issued on the settlement of share units3 19    19 
Share-based compensation on option grants  1,295   1,295 
Balance, September 30, 2024148,657 $422,117 $8,099 $(3,538)$37,501 $464,179 
See accompanying notes to the condensed interim consolidated financial statements
SILVERCREST METALS INC.
5

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
1. Nature of Operations
SilverCrest Metals Inc. (the "Company" or "SilverCrest") is a corporation governed by the Business Corporations Act (British Columbia). The Company’s corporate office and principal address is located at 501-570 Granville Street, Vancouver, British Columbia, Canada, V6C 3P1. The Company’s registered office is 19th Floor, 885 West Georgia Street, Vancouver, BC, Canada, V6C 3H4. SilverCrest shares trade on the Toronto Stock Exchange under the symbol SIL and the NYSE-American under the symbol SILV.
SilverCrest engages in silver and gold mining and related activities, including exploration and mine development from its Las Chispas mine located in Sonora, Mexico.
On October 3, 2024, the Company and Coeur Mining, Inc. ("Coeur") entered into a definitive agreement whereby Coeur will acquire all of the issued and outstanding shares of SilverCrest pursuant to a plan of arrangement (the "Transaction").The Transaction is subject to certain regulatory approvals and other closing conditions. Please refer to Note 23 for further details.
2. Basis of Preparation
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) applicable to the preparation of interim financial statements, under International Accounting Standard ("IAS") 34 - Interim Financial Reporting and have been condensed with certain disclosures from the Company's audited consolidated financial statements for the year ended December 31, 2023 (the "2023 Annual Financial Statements") omitted. Accordingly, these unaudited condensed interim consolidated financial statements should be read in conjunction with the 2023 Annual Financial Statements.
These unaudited condensed interim consolidated financial statements were approved for issuance by the Board of Directors on November 12, 2024.
3. Material Accounting Policies
The accounting policies applied in the preparation of these unaudited condensed interim consolidated financial statements, with the exception of those described in Note 4, are consistent with those applied and disclosed in the 2023 Annual Financial Statements.
4. Changes in Accounting Standards
Application of New and Revised Accounting Standards
Presentation of Financial Statements (Amendments to IAS 1)
We have adopted the amendments to IAS 1 Presentation of Financial Statements regarding the classification of liabilities as current or non-current based on contractual rights that are in existence at the end of the reporting period. A liability not due over the next twelve months is classified as non-current even if management intends or expects to settle the liability within twelve months. The amendment also introduces a definition of ‘settlement’ to make clear that settlement refers to the transfer of cash, equity instruments, other assets, or services to the counterparty. The amendment issued in October 2022 also clarifies how conditions with which an entity must comply within twelve months after the reporting period affect the classification of a liability. Covenants to be compiled with after the reporting date do not affect the classification of debt as current or non-current at the reporting date. The amendments are effective for annual reporting periods beginning on or after January 1, 2024. These amendments did not have a material impact on the Company.
Accounting Standards Issued but Not Yet Applied
Presentation and Disclosure in Financial Statements (IFRS 18)
IFRS 18 has been issued to achieve comparability of the financial performance of similar entities. The standard, which replaces IAS 1, impacts the presentation of primary financial statements and notes, mainly the income statement where companies will be required to present separate categories of income and expense for operating, investing, and financing activities with prescribed subtotals for each new category. IFRS 18 will require management-defined performance measures
SILVERCREST METALS INC.
6

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
to be explained and included in a separate note within the consolidated financial statement. The standard is effective for financial statements beginning on January 1, 2027, including interim financial statements and requires retrospective application. The Company is currently assessing the impact of this amendment.
There are no other standards or amendments or interpretations to existing standards issued but not yet effective that are expected to have a material impact on the Company.
5. Significant Judgments and Estimates
In preparing the Company’s unaudited condensed interim financial statements for the three and nine months ended September 30, 2024, critical judgements made in applying the Company's accounting policies and key sources of estimation uncertainty are consistent with those disclosed in Notes 5 and 6, respectively, of its 2023 Annual Financial Statements.
6. Financial Instruments
a)Carrying Values and Measurement of Financial Assets and Liabilities at Amortized Cost or Fair Value through Profit and Loss ("FVTPL")
September 30, 2024Amortized cost FVTPLTotal
Financial assets
Cash and cash equivalents$120,864 $ $120,864 
Trade and other receivables3,302  3,302 
Financial liabilities
Accounts payable and accrued liabilities21,909 6,558 28,467 
Derivative liabilities 7,770 7,770 
December 31, 2023Amortized costFVTPLTotal
Financial assets
Cash and cash equivalents$85,964 $— $85,964 
Trade and other receivables114 — 114 
Financial liabilities
Accounts payable and accrued liabilities14,080 3,844 17,924 
Derivative liabilities— 168 168 
b)Derivative Instruments
The Company's derivatives are comprised of bullion contracts and foreign currency contracts. During the three and nine months ended September 30, 2024, the Company sold call options and purchased put options on bullion and foreign currency contracts. Cash premiums received from the sale of contracts are initially recorded as a liability. The value of the option is remeasured using the Black-Scholes option pricing model at each reporting date, with gains or losses recorded as other expense, along with a corresponding increase or decrease to the derivative assets or liabilities.
SILVERCREST METALS INC.
7

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
The derivative losses, which are recorded in other expense (Note 22), for the three and nine months ended September 30, 2024 were as follows:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Realized foreign currency contract losses $1,046 $ $1,020 $ 
Realized bullion contract gains(54) 461  
Realized derivative losses$992 $ $1,481 $ 
Unrealized foreign currency contract losses4,218  7,732  
Unrealized bullion contract gains53  (43) 
Unrealized derivative losses$4,271 $ $7,689 $ 
$5,263 $ $9,170 $ 
c)Fair Value Information
i.Fair Value Measurement
The categories of the fair value hierarchy of inputs used in the valuation techniques are as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities;
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
Level 3: Inputs for the asset or liability based on unobservable market data
The levels in the fair value hierarchy into which the Company’s financial assets and liabilities that are measured and recognized on the Condensed Consolidated Interim Statements of Financial Position at fair value on a recurring basis were categorized as follows:
At September 30, 2024At December 31, 2023
Level 1Level 2Level 1Level 2
Assets and Liabilities:
Derivative liabilities 7,770 — 168 
The methodology and assessment of inputs for determining the fair value of financial assets and liabilities as well as the levels of hierarchy for the Company’s financial assets and liabilities measured at fair value remain unchanged from that at December 31, 2023.
Derivative liabilities are composed of bullion and currency contracts as at September 30, 2024 (December 31, 2023 - bullion contracts).
ii.Valuation Techniques for Derivative assets and liabilities
The Company’s derivative assets and liabilities were comprised of foreign currency and commodity contracts, which are classified within Level 2 of the fair value hierarchy and valued using observable market prices.
d)Financial Instruments and Related Risks
The Company has exposure to risks of varying degrees of significance which could affect its ability to achieve its strategic objectives for growth and shareholder returns. The principal financial risks to which the Company is exposed are:
i)Credit risk
ii)Liquidity risk
iii)Market risk
1.Currency risk
2.Interest rate risk
3.Price risk
The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.
SILVERCREST METALS INC.
8

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
i.Credit Risk
Credit risk is the risk that a counterparty may fail to satisfy its performance obligations under the terms of a financial instrument. Credit risk results from cash and cash equivalents and trade and other receivables. The Company maintains policies to limit the concentration of credit risk.
The Company manages credit risk on its cash and cash equivalents by diversifying these asset holdings with multiple highly rated financial institutions, including the Bank of Montreal ("BMO") and the Bank of Nova Scotia (“BNS”) in Canada and BNS in Mexico. Substantially, all of our cash and cash equivalents held with financial institutions exceeds government-insured limits. Credit risk on trade and other receivables is managed by ensuring amounts are receivable from highly rated financial institutions. The Company has recognized nominal amount of credit losses with respect to trade and other receivables. For cash and cash equivalents and trade and other receivables, credit risk exposure equals the carrying amount on the balance sheet.
ii.Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has in place a planning and budgeting process to help determine the funds required to ensure the Company has the appropriate liquidity to meet its operating and growth objectives. The Company ensures that sufficient committed loan facilities exist to meet its short-term business requirements, taking into account its anticipated cash flows from operations and its holdings of cash and cash equivalents.
As at September 30, 2024, the Company continues to maintain its ability to meet its financial obligations as they come due.
iii.Market Risk
1.Currency Risk
The functional and reporting currency of the Company including its subsidiaries is the United States dollar ("USD") and the Company reports results using USD; however, the Company operates in jurisdictions that utilize the Canadian dollar ("CAD") and Mexican peso ("MXN"). As a consequence, the financial results of the Company’s operations as reported in USD are subject to changes in the value of the USD relative to these local currencies. Since the Company’s sales are denominated in USD and a portion of the Company’s operating costs and capital spending are in local currencies, the Company is negatively impacted by strengthening local currencies relative to the USD and positively impacted by the inverse.
In order to mitigate its exposure to currency risk, the Company entered into option contracts designed to limit the effective exchange rate between the Mexican peso and US dollar. The notional value of open contracts as at September 30, 2024 totaled $74.2 million, with maturities from December 2024 until June 2025 and exchange rates between $17.42 and $18.27. During the three and nine months ended September 30, 2024, the Company recorded derivative losses of $5.3 million and $9.2 million, respectively (2023 - nil) (Note 22).
2.Interest Rate Risk
Interest rate risk is the risk that the fair values or future cash flows of the Company will fluctuate because of changes in market interest rates. The average interest rate earned by the Company during the nine months ended September 30, 2024 on its cash and cash equivalents was 5.10% (2023 - 5.40%).
On November 29, 2022, the Company's entered into a $120 million senior secured credit facility (the "Credit Facility") comprised of a $50 million term facility (the "Term Facility") and a $70 million revolving facility (the "Revolving Facility") (Note 11). The Company repaid the Term Facility during the first five months of 2023 and incurred a weighted average interest rate of 7.79% during that time. There were no amounts drawn on the Revolving Facility during the three and nine months ended September 30, 2024 or comparative period.
3.Price Risk
The Company is exposed to price risk on precious metals that impact the valuation of the Company’s derivative positions, comprised of gold and silver call options written, which has a direct and immediate impact on net earnings. The prices of precious metals are volatile and affected by many factors beyond the Company’s control, and there can be no assurance that precious metal prices will not be subject to wide fluctuations in the future. A substantial or extended change in precious metal prices could have an adverse effect on the Company’s financial position, income, and cash flows.
SILVERCREST METALS INC.
9

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
7. Bullion
The Company purchases gold and silver bullion from a bullion bank as part of its liquidity management program.
Bullion held by the Company was comprised of the following:
September 30, 2024December 31, 2023
CostFair valueCostFair value
Gold bullion$8,265 $10,470 $5,535 $5,743 
Silver bullion21,445 26,904 13,139 13,448 
$29,710 $37,374 $18,674 $19,191 
The Company records bullion at fair value with gains of $3.0 million and $6.9 million, respectively, included in other expense (Note 22) for the three and nine months ended September 30, 2024 (2023 - $0.1 million and $0.3 million, respectively).
8. Inventories
The Company’s inventories were comprised of the following:
September 30, 2024December 31, 2023
Stockpile$33,802 $27,115 
In-process2,305 2,055 
Finished14,341 11,496 
Materials and supplies8,819 9,132 
$59,267 $49,798 
For the three and nine months ended September 30, 2024, the Company recognized a nil and $1.0 million, respectively, impairment of materials and supplies inventories in production costs (Note 15). No amounts were recorded in the comparative periods.
9. Mineral Properties, Plant, and Equipment
September 30, 2024December 31, 2023
CostAccumulated DepreciationCarrying ValueCostAccumulated DepreciationCarrying Value
Producing:
MexicoLas Chispas$329,174 $(67,811)$261,363 $281,371 $(37,130)$244,241 
Non-Producing:
MexicoOther2,772 (261)$2,511 2,748 (261)$2,487 
CanadaOther558 (87)$471 58 (58)$— 
3,330 (348)2,982 2,806 (319)2,487 
Total$332,504 $(68,159)$264,345 $284,177 $(37,449)$246,728 
SILVERCREST METALS INC.
10

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
10. Accounts Payable and Accrued Liabilities
Accounts payable and accrued liabilities consist of:
September 30, 2024December 31, 2023
Trade payables$6,816 $2,938 
Accrued liabilities12,606 9,890 
Payroll related liabilities2,487 1,957 
Share unit accrued liabilities6,558 3,139 
$28,467 $17,924 
11. Debt
Revolving Facility
On November 29, 2022, the Company entered into a $120 million Credit Facility comprised of a $50 million Term Facility, maturing November 28, 2025, and a $70 million Revolving Facility, maturing November 27, 2026. On closing the Credit Facility, the Company drew $50 million from the Term Facility and used $40 million of available cash to repay its $92.9 million secured project financing facility.
The Company fully repaid the Term Facility during the first five months of 2023 and has not drawn from the Revolving Facility in 2024 or 2023. As of September 30, 2024, the Company was in compliance with all covenants under the $70 million Revolving Facility.
The Revolving Facility bears interest, and the Term Facility when outstanding bore interest, at a rate based initially on an adjusted Term secured overnight financing rate ("SOFR") as administered by the Federal Reserve Bank of New York, plus an applicable margin ranging from 2.50% to 3.75%. The undrawn portion of the Revolving Facility is subject to a standby fee ranging from 0.5625% to 0.8428% per annum. During the three and nine months ended September 30, 2024, $0.1 million and $0.3 million, respectively, (2023 - $0.2 million and $0.5 million, respectively) of standby fees and interest were recorded as interest and finance expense.
12. Reclamation Provision
Changes to the reclamation and closure provision for the nine months ended September 30, 2024 and year ended December 31, 2023 is as follows:
September 30, 2024December 31, 2023
Balance, beginning of period$5,855 $4,590 
Accretion of reclamation provision (Note 17)402 493 
Revisions in estimates and obligations399 772 
Balance, end of period$6,656 $5,855 
13. Share Capital and Employee Compensation Plans
The Company grants stock options, cash-settled Performance Share Units ("PSUs"), Restricted Share Units ("RSUs"), and Deferred Share Units ("DSUs") to eligible employees, officers, and directors. The associated expenses are recognized over the vesting period, generally within three years.
a)Stock Options
For the three and nine months ended September 30, 2024, the total share-based compensation expense relating to stock options was $0.4 million and $1.3 million, respectively (2023 - $0.3 million and $0.9 million, respectively) and is presented as a component of general and administrative expense (Note 16).
SILVERCREST METALS INC.
11

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
During the three and nine months ended September 30, 2024, the Company granted nil and 634,300 stock options, respectively (nil for the three and nine months ended September 30, 2023). During the three and nine months ended September 30, 2024, the Company issued 128,833 and 1,718,862 common shares, respectively (2023 - 30,000 and 105,000, respectively), in connection with the exercise of stock options.
The following table summarizes changes in stock options for the nine months ended September 30, 2024 and year ended December 31, 2023:
Nine months ended
September 30, 2024
Year ended
December 31, 2023
Number of
options
Weighted average
exercised price CAD
Number of
options
Weighted average
exercised price CAD
Outstanding, beginning of period4,105$9.16 5,560$7.87 
Granted6347.51 657.13 
Exercised(1,719)8.48 (1,283)3.34 
Forfeited(123)9.42 (238)9.80 
Outstanding, end of period2,898$9.19 4,105$9.16 
The following table summarizes information about the Company's stock options outstanding at September 30, 2024:
Options OutstandingOptions Exercisable
Range of Exercise Prices CADNumber Outstanding as at September 30, 2024Weighted Average Remaining Contractual Life (years)Weighted Average Exercise Price CADNumber Outstanding as at September 30, 2024Weighted Average Exercise Price CAD
$7.13 - $8.21
839 3.5$7.54 166 $8.12 
$8.22 - $8.50
740 2.58.44 327 8.36 
$8.51 - $10.80
541 2.29.81 346 9.83 
$10.81 - $12.63
777 1.411.24 752 11.24 
2,898 2.4 $9.19 1,590 $10.02 
b)PSUs
The Company recorded a $0.3 million and $0.7 million expense, respectively, for PSUs for the three and nine months ended September 30, 2024 (2023 - nil in both periods) which is included in general and administrative expense (Note 16).
The following table summarizes changes in PSUs for the nine months ended September 30, 2024 and year ended December 31, 2023:
Nine months ended
September 30, 2024
Year ended
December 31, 2023
Number outstandingFair valueNumber outstandingFair value
Outstanding, beginning of period153$705 174 $764 
Granted9727762 451 
Settled for cash(62)(405)(83)(535)
Change in value403— 25 
Outstanding, end of period188979153 705 
SILVERCREST METALS INC.
12

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
c)RSUs
The Company recorded a $0.6 million and $1.4 million expense, respectively, for RSUs for the three and nine months ended September 30, 2024 (2023 - $nil and $0.1 million, respectively) which is included in general and administrative expense (Note 16).
The following table summarizes changes in RSUs for the nine months ended September 30, 2024 and year ended December 31, 2023:
Nine months ended
September 30, 2024
Year ended
December 31, 2023
Number outstandingFair valueNumber outstandingFair value
Outstanding, beginning of period235 $1,055 249 $254 
Granted387 1,354— — 
Settled for cash(91)(595)— — 
Settled for shares(3)(16)— — 
Forfeited(30)(14)(20)
Change in value 557— 821 
Outstanding, end of period498 2,354235 1,055 
d)DSUs
The Company recorded a $0.3 million expense and a $1.1 million, respectively, for DSUs for the three and nine months ended September 30, 2024 (2023 - $0.3 million and $0.4 million recovery, respectively) which is included in general and administrative expense (Note 16).
The following table summarizes changes in DSUs for the nine months ended September 30, 2024 and year ended December 31, 2023:
Nine months ended
September 30, 2024
Year ended
December 31, 2023
Number outstandingFair valueNumber outstandingFair value
Outstanding, beginning of period228 $1,498 228 $1,364 
Granted119 1,104 — — 
Change in value 622 — 134 
Outstanding, end of period347 3,224 228 1,498 
e)Authorized Shares
The Company's authorized capital stock consists of an unlimited number of common shares and an unlimited number of preferred shares without nominal or par value.
f)Normal Course Issuer Bid ("NCIB") - Share repurchase program and share cancellation
During 2023, the Company received TSX acceptance of an NCIB permitting the Company to purchase up to 7,361,563 common shares of the Company over a 12-month period beginning on August 14, 2023. Under the NCIB, the Company may purchase up to a maximum of 80,376 common shares on the TSX during any trading day. All common shares, if any, purchased pursuant to the NCIB will be cancelled.
Share repurchases and cancellations are recorded by allocating any excess consideration over book value to deficit.
No shares were repurchased under the NCIB during the nine months ended September 30, 2024 and the program expired on August 14, 2024. During the nine months ended September 30, 2023, 1.5 million common shares were repurchased at an average price of CAD $6.44 per share for a total purchase of $7.1 million. As a result, the Company allocated $4.0 million to capital stock and $3.1 million to deficit.
SILVERCREST METALS INC.
13

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
14. Revenue
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Gold$37,580 $28,005 $100,935 $81,361 
Silver42,791 35,823 115,823 102,449 
Revenue$80,371 $63,828 $216,758 $183,810 
15. Production Costs
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Materials and consumables (1)
$11,746 $8,758 $36,815 $27,243 
Salaries and benefits3,116 3,033 8,813 9,149 
Contractors7,762 4,995 20,203 14,678 
Refining and transportation514 494 1,426 1,554 
Other649 611 1,852 1,699 
Changes in inventories(634)1,837 (5,073)1,845 
$23,153 $19,728 $64,036 $56,168 
(1)Includes a nil and a $1.0 million, respectively, impairment of materials and supplies inventories in production costs for the three and nine months ended September 30, 2024 with no amounts recorded in the comparative periods.
16. General and Administrative Expenses
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Corporate administration$3,220 $2,772 $10,466 $8,630 
Share-based compensation1,665 36 4,551 592 
$4,885 $2,808 $15,017 $9,222 
17. Interest and Finance Expense
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Interest expense$153 $154 $452 $1,919 
Reclamation accretion expense (Note 12)126 132 402 355 
Other financing costs22 3,216 68 3,265 
$301 $3,502 $922 $5,539 
SILVERCREST METALS INC.
14

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
18. Income Taxes
The income taxes recognized in net earnings and comprehensive earnings are as follows:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Current tax expense$16,286 $2,680 $25,391 $7,880 
Deferred tax expense (recovery)9,503 (1,389)28,306 1,998 
$25,789 $1,291 $53,697 $9,878 
Reconciliation of effective income tax rate:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Earnings for the period before income taxes$35,297 $31,227 $103,563 $90,681 
Statutory tax rate27 %27 %27 %27 %
Income taxes computed at statutory rates9,530 8,432 27,962 24,484 
Increase (decrease) due to:
Permanent differences111 (6,023)559 (6,006)
Effect of other taxes (recovered) paid, mining and withholding3,641 2,680 8,672 7,880 
Change in unrecognized temporary differences and other12,507 (3,798)16,504 (16,480)
$25,789 $1,291 $53,697 $9,878 
19. Supplemental Cash Flow
The following table summarizes other operating activities adjustments for non-cash income statement items in operating activities:
Three months ended
September 30,
Nine months ended
September 30,
Other operating activities2024202320242023
Adjustments for non-cash income statement items:
Reclamation accretion expense (Note 12)$126 $132 $402 $355 
Bullion gains (Note 7, 22)(3,034)— (6,938)— 
Derivative losses (Note 6, 22)5,263 — 9,170 — 
Gains on sale of mineral properties, plant and equipment (Note 9) — (20)— 
$2,355 $132 $2,614 $355 
The following table summarizes the change in working capital in operating activities:
Three months ended
September 30,
Nine months ended
September 30,
Change in working capital2024202320242023
Trade and other receivables$1,825 $986 $(117)$4,503 
Inventories(772)943 (4,760)4,126 
Prepaid expenses1,315 (93)(5,212)1,178 
Accounts payable4,401 2,432 5,550 (5,701)
Provisions(375)—  — 
$6,394 $4,268 $(4,539)$4,106 
SILVERCREST METALS INC.
15

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
During the year ended December 31, 2023, the Company retrospectively applied an accounting policy change. This adjustment involved the inclusion of cash flows from both interest paid and received within operating activities in the consolidated statements of cash flows. This decision was made as the Company views these forms of financing and investment to be for the benefit of operations, in consideration of a full year of production. The following table provides a reconciliation of the impact of the accounting policy change on the amounts presented for the three and nine months ended September 30, 2023:
Three monthsNine months
Interest paid(1)
$(119)$(1,651)
Interest received(2)
$700 $2,784 
(1)Previously presented as loan interest payments included in financing activities.
(2)Previously presented in investing activities.
20. Segmented Information
The Company’s reportable segments are assessed regularly for performance by the Company’s Chief Executive Officer, who is the Company’s chief operating decision maker ("CODM"). The Company has concluded that it has a single operating segment: Las Chispas Mine, which includes Picacho. Other business activities, including those related to the corporate office, that are not reportable are combined and presented as "all other" to reconcile with the Company's consolidated results.
Segments and their performance measures are listed below:
For the three months ended September 30, 2024
SegmentRevenueProduction costs and government royaltiesDepreciationMine operating earningsCapital expenditures
Las Chispas$80,371 $23,557 $9,781 $47,033 $10,425 
All other    24 
$80,371 $23,557 $9,781 $47,033 $10,449 
For the three months ended September 30, 2023
SegmentRevenueProduction costs and government royaltiesDepreciationMine operating earningsCapital expenditures
Las Chispas$63,828 $20,047 $6,321 $37,460 $13,081 
For the nine months ended September 30, 2024
SegmentRevenueProduction costs and government royaltiesDepreciationMine operating earningsCapital expenditures
Las Chispas$216,758 $65,016 $25,744 $125,998 $44,773 
All other    24 
$216,758 $65,016 $25,744 $125,998 $44,797 
For the nine months ended September 30, 2023
SegmentRevenueProduction costs and government royaltiesDepreciationMine operating earningsCapital expenditures
Las Chispas$183,810 $57,095 $15,356 $111,359 $33,930 
SILVERCREST METALS INC.
16

silvercrest_color4.jpg
Notes to the Condensed Interim Consolidated Financial Statements
As at September 30, 2024 and December 31, 2023, and for the
three and nine months ended September 30, 2024 and 2023
(unaudited with tabular amounts in thousands of shares, options and USD$
except per share amounts, unless otherwise noted)
At September 30, 2024
SegmentAssetsLiabilitiesNet assets
Las Chispas$412,459 $39,047 $373,412 
All other114,607 23,840 90,767 
$527,066 $62,887 $464,179 
At December 31, 2023
SegmentAssetsLiabilitiesNet assets
Las Chispas$420,613 $43,899 $376,714 
All other39,561 13,950 25,611 
$460,174 $57,849 $402,325 
21. Related Party Transactions
The Company’s related parties include its subsidiaries, and key management personnel, which primarily consists of short-term employee benefits and share-based compensation. There were no transactions with related parties outside of the ordinary course of business during the nine months ended September 30, 2024.
22. Other Expense
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Derivative losses (Note 6(b))$(5,263)$— $(9,170)$— 
Bullion gains3,034 — 6,938 — 
Mineral properties, plant and equipment gains (Note 9) — 20 — 
Miscellaneous expense(3)— (45)— 
$(2,232)$— $(2,257)$— 
23. Subsequent Events
On October 4, 2024, the Company and Coeur Mining, Inc. ("Coeur") announced the Transaction, whereby Coeur will acquire all of the issued and outstanding shares of the Company (Note 1). Pursuant to the Transaction, SilverCrest shareholders will receive 1.6022 Coeur common shares for each SilverCrest common share which implies consideration of $1.7 billion, or $11.34 per SilverCrest common share, based on the closing price of Coeur common shares on October 3, 2024, the day prior to the announcement of the proposed Transaction.
The Transaction remains subject to approval by the shareholders of both the Company and Coeur, certain regulatory approvals (including Mexican antitrust approval), and court-approval of the plan of arrangement, as well as satisfaction of customary closing conditions. Subject to satisfaction of these conditions, the Transaction is expected to close in the first quarter of 2025.
SILVERCREST METALS INC.
17





silvercrest_color1a.jpg

Management's Discussion and Analysis
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024


silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Cautionary Note
Forward-Looking Information
This MD&A contains “forward-looking statements” and “forward-looking information” (collectively, “forward-looking statements”) within the meaning of applicable Canadian and United States securities legislation. Such forward-looking statements concern the Company’s anticipated results and developments in the Company’s operations in future periods, planned exploration and development of its properties, planned expenditures and plans related to its business and other matters that may occur in the future. In addition, these statements include, but are not limited to: the proposed Transaction (defined below), including the terms of the Transaction, anticipated completion of the Transaction, the receipt of required approvals, and the satisfaction of closing conditions; the future price of commodities; the estimation of Mineral Resource and Mineral Reserve Estimates; the realization of Mineral Resource and Mineral Reserve Estimates; the timing and amount of estimated future production; costs of production; capital expenditures; costs and timing of the development of new deposits; timing of completion of exploration programs; technical reports and studies; the success of exploration and development activities and mining operations; future financings, the Company’s share price and on the timing and completion of exploration programs, the productivity and timing of mine operation activities; permitting timelines; currency fluctuations; requirements for additional capital; government regulation of exploration and production operations; environmental risks; unanticipated reclamation expenses; title disputes or claims; completion of acquisitions and their potential impact on the Company and its operations; limitations on insurance coverage; maintenance of adequate internal control over financial reporting; and the development and advancement of the Company’s environmental, social, and corporate governance strategy.
Forward-looking statements are made based upon certain assumptions and other important factors that, while considered reasonable by the Company, are inherently subject to significant business economic, competitive, political and social uncertainties and contingencies. The Company has made assumptions based on many of these factors which include, without limitation: the Company’s expectations of future performance, including gold and silver production and planned work programs; present and future business strategies; the environment in which the Company will operate in the future, including the price of gold and silver; currency exchange rates; estimates of capital and operating costs; production estimates; Mineral Resource and Mineral Reserve Estimates, and metallurgical recoveries; and mining operational and development risks. The assumptions used in the preparation of such statements, although considered reasonable at the time of preparation, may prove to be imprecise and, as such, readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made.
Forward-looking statements are subject to a variety of known and unknown risks, uncertainties and other factors which could cause actual events or results to differ materially from those expressed or implied by the forward-looking statements, including, without limitation: fluctuating prices and availability of commodities; price inflation of goods and services; the timing and content of work programs; interest rate risks; global market conditions; fluctuations in the Company’s share prices; results of exploration activities; the interpretation of drilling results and other geological data; reliability of Mineral Resource and Reserve estimates; receipt, maintenance and security of permits and mineral property titles; enforceability of contractual interests in mineral properties; environmental and other regulatory risks; the effects of climate change; compliance with changing environmental regulations; dependence on local community relationships; risks of local violence; risks related to natural disasters, terrorism, civil unrest, public health concerns (including the impact on operations of health epidemics or outbreaks of communicable diseases such as the COVID-19 pandemic) and other geopolitical uncertainties; reliability of costs estimates; project cost overruns or unanticipated costs and expenses; precious metals price fluctuations; fluctuations in the foreign exchange rate (particularly Mexican peso ("MXN"), Canadian dollar ("CAD"), and United States dollar("USD")); risks associated with taxation in multiple jurisdictions; uncertainty in the Company’s ability to fund the exploration and development of its mineral properties or the completion of further exploration programs; uncertainty as to whether the Company’s exploration programs will result in the discovery, development or production of commercially viable ore bodies or yield reserves; operational, health and safety risks; infrastructure risks; risks associated with costs of reclamation; development plans and costs differing materially from the Company’s expectations; risks and uncertainties related to the timing of mine operation activities; risks related to mineral properties being subject to prior unregistered agreements, transfers, claims, and other defects in title; uncertainty in the ability to obtain financing if required; maintaining adequate internal control over financial reporting; dependence on key personnel; and general market and industry conditions. This list is not exhaustive of the factors that may affect the Company’s forward-looking statements. Should one or more of these risks and uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described in the forward-looking statements.
The Company’s forward-looking statements are based on beliefs, expectations, and opinions of management on the date the statements are made. While the Company has attempted to identify important factors that could cause actual actions,


silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
events, or results to differ from those described in forward-looking statements, there may be factors that cause actions, events, or results not to be as anticipated, estimated, or intended. The Company undertakes no obligation to update or revise any forward-looking statements included in this MD&A if these beliefs, expectations and opinions or other circumstances should change, except as otherwise required by applicable law.
Cautionary Note to U.S. Investors
This MD&A includes Mineral Resource and Reserve classification terms that comply with reporting standards in Canada and the Mineral Resource and Reserve estimates are made in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects ("NI 43-101"). NI 43-101 is a rule developed by the Canadian Securities Administrators that establishes standards for all public disclosure an issuer makes of scientific and technical information concerning mineral projects. These standards differ from the requirements of the United States Securities and Exchange Commission (the "SEC") applicable to domestic United States reporting companies. Consequently, Mineral Resource and Reserve information included in this MD&A may not be comparable to similar information that would generally be disclosed by United States domestic reporting companies subject to the reporting and disclosure requirements of the SEC. Accordingly, information concerning mineral deposits set forth herein may not be comparable with information made public by companies that report in accordance with US standards.
Qualified Person
Technical information contained in this MD&A has been prepared by or under the supervision of N. Eric Fier, CPG, P.Eng., and Chief Executive Officer of the Company, who is a Qualified Person for the purpose of NI 43-101.


silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)


silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
1. Introduction
This Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand SilverCrest Metals Inc. (“SilverCrest”, “we”, “our” or the “Company”), our liquidity, capital resources, and operational and financial performance as at, and for the three and nine months ended September 30, 2024, in comparison to the corresponding prior-year periods.
This MD&A should be read in conjunction with the Company's unaudited condensed interim consolidated financial statements and notes (the "Financial Statements"), prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) applicable to the preparation of interim financial statements under International Accounting Standard 34 Interim Financial Reporting (“IAS 34”), for the three and nine months ended September 30, 2024.
This MD&A should also be read in conjunction with the Company’s audited consolidated financial statements and notes for the year ended December 31, 2023 (the “2023 Annual Financial Statements”), related annual MD&A, Form 40-F/Annual Information Form, and other continuous disclosure materials available on our website at www.silvercrestmetals.com, on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov, as applicable (for avoidance of doubt, unless specifically noted, no items from these or other websites mentioned in this MD&A are incorporated by reference).
All amounts in this MD&A and the unaudited condensed interim consolidated financial statements for the three and nine months ended September 30, 2024 are presented in United States dollars (“USD”) unless identified otherwise.
The following are other abbreviations used throughout this MD&A: Au (gold), Ag (silver), AgEq (silver equivalent), oz (ounces), koz (kilo-ounces), gpt (grams per tonne), kt (kilotonne), km (kilometres), tpd (tonnes per day) and VAT (value added tax).
The AgEq ratio used in this MD&A is based on the gold to silver ratio of 79.51:1 from the technical report titled “Las Chispas Operation Technical Report” dated September 5, 2023 with an effective date of July 19, 2023 (the “2023 Technical Report”).
The effective date of this MD&A is November 12, 2024.
Non-GAAP Financial Measures
This MD&A refers to various non-GAAP measures which are used by the Company to manage and evaluate operating performance at the Company's Las Chispas mine and though widely reported in the mining industry as benchmarks for performance, do not have standardized meanings under IFRS Accounting Standards, and the methodology by which these measures are calculated may differ from similar measures reported by other companies. To facilitate a better understanding of these non-GAAP measures as calculated by the Company, additional information has been provided in this MD&A. Please refer to the section of this MD&A entitled “Non-GAAP Financial Measures” for a detailed description, and a reconciliation to the most comparable GAAP measure, of the following measures used in this MD&A:
Average realized gold and silver price
Adjusted earnings & adjusted earnings per share
Sustaining and non-sustaining capital expenditures
Free cash flow & free cash flow per share (basic)
Working capital
Operating Margin
Operating cash flow before change in working capital & Operating cash flow before change in working capital per share (basic)
Operating cash flow per share (basic)
Treasury assets
Cash costs
All-in sustaining costs ("AISC")
2. Description of Business
SilverCrest is a Canadian-based precious metals producer headquartered in Vancouver, BC. The Company's principal focus is operating its Las Chispas silver and gold operation ("Las Chispas" or the "Las Chispas Operation" or the "Las Chispas Mine"). SilverCrest has an ongoing initiative to increase its asset base by expanding current Mineral Resource and Reserve Estimates, acquiring, discovering and developing high value precious metal projects, and ultimately operating multiple silver-gold mines in the Americas. The Company is listed on the Toronto Stock Exchange (Symbol: SIL) and on the NYSE-American (Symbol: SILV).
SILVERCREST METALS INC.
5

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
3. Coeur Mining Inc. Transaction
On October 3, 2024, the Company and Coeur Mining, Inc. ("Coeur") entered into a definitive agreement whereby Coeur will acquire all of the issued and outstanding shares of SilverCrest pursuant to a plan of arrangement (the "Transaction").The Transaction is subject to certain regulatory approvals and other closing conditions. Please refer to the "14. Subsequent Events" section of the MD&A.
SILVERCREST METALS INC.
6

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
4. Highlights
The following highlights refer to adjusted earnings, free cash flow, cash costs, AISC, operating cash flow before changes in working capital, operating margin, and treasury assets which are described in more detail in section "9. Non-GAAP Financial Measures" of this MD&A.
Q3 2024
Recovered 14,928 ounces Au and 1.4 million oz Ag, or 2.6 million oz AgEq.
Sold 15,204 oz Au and 1.5 million oz Ag (2.7 million oz AgEq) at average realized prices of $2,472 per oz Au and $29.48 per oz Ag. Total sales of 7.9 million oz AgEq for the nine months ended September 30, 2024 (“YTD”) positions the Company to meet or exceed the top end of 2024 sales guidance 10.0 million to 10.3 million oz AgEq.
Record quarterly revenue of $80.4 million which exceeded Q2 2024 revenue of $72.7 million.
Record mine operating earnings of $47.0 million representing a 59% operating margin, exceeded the $41.5 million and 57% operating margin achieved in Q2 2024.
Adjusted earnings of $26.3 million, or $0.18 per share, which is largely consistent with the $24.9 million, or $0.17 per share in Q2 2024. Adjustments were largely related to deferred taxes, unrealized losses on derivative currency contracts, and transaction and integration costs.
Net earnings were $9.5 million, or $0.06 earnings per share, compared to $6.5 million, or $0.04 earnings per share, in Q2 2024.
Cash costs of $8.85 per oz AgEq in Q3 2024 decreased from $8.87 in Q2 largely due to increased sales volume. Cash costs of $8.28 per oz AgEq YTD were below 2024 guidance of $9.25 to $9.75 per oz AgEq.
All-in sustaining costs (“AISC”) of $13.72 per oz AgEq decreased from Q2 2024, due largely to planned lower sustaining capital expenditures. AISC of $14.50 per oz AgEq YTD is below the low end of guidance of $14.90 to $15.75 per oz AgEq.
Mining rates increased to 1,350 tonnes per day (“tpd”), a 23% increase from Q2 2024, benefiting from the ongoing engagement of two mining contractors at site throughout the quarter.
Average daily mill throughput increased to 1,324 tpd due to capacity testing performed in the quarter. With testing complete in August, throughput has returned to the range of 1,200 tonnes per day for the remainder of the year.
Operating cash flow of $44.2 million, or $0.30 per share, increased from $39.6 million, or $0.27 per share, in Q2 2024 largely from higher metal prices. Operating cash flow before changes in working capital in the quarter was $37.8 million or $0.25 per share. Both figures are net of the payment of taxes and duties, which totaled $12.1 million.
Free cash flow generation of $36.2 million, or $0.24 per share, for the quarter increased by $11.9 million from $24.3 million, or $0.16 per share, in Q2 2024.
Ended the quarter with total treasury assets of $158.2 million ($120.9 million cash and $37.4 million in bullion), an increase of 29% from $122.3 million at the end of Q2 2024. Gold and silver continued to be the best performing currencies in our treasury assets with a mark to market increase of $3.0 million in the quarter.
5. Environmental, Social, and Governance ("ESG")
In Q3 2024, SilverCrest completed the latest phase of the reconstruction of the local sewage system in Arizpe with a total of 700 meters of new pipe installed. Work on other water related infrastructure projects in communities local to Las Chispas was paused, as planned, during the quarter due to seasonable rain and has since resumed.
During the quarter, the Company released its second annual ESG Report. The 2023 ESG Report offered further insight into SilverCrest’s continued commitment to working with stakeholders to identify areas where contribution and Company lead initiatives can make the most meaningful impact.
Efforts to integrate renewable solar power at Las Chispas are progressing. With the permitting process underway SilverCrest expects to transition to using solar power in Q1 2025.
SILVERCREST METALS INC.
7

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
6. Operating Performance
The following operating performance refers to adjusted earnings, adjusted earnings per share (basic), operating cash flow per share (basic), free cash flow, free cash flow per share (basic), cash costs, AISC, and treasury assets which are described in more detail in section "9. Non-GAAP Financial Measures" of this MD&A:
Three months ended
September 30,
Nine months ended
September 30,
OPERATIONALUnit2024202320242023
Ore minedtonnes124,22983,800309,985222,300
Underground developmentkm4.43.313.39.6
Ore milled(1)
tonnes121,775114,500325,793326,900
Average daily mill throughputtpd1,3241,2451,1931,197
Gold
Average gradegpt3.874.354.354.42
Recovery%98.5 %98.3 %98.5 %98.1 %
Recoveredoz14,92815,70044,95045,600
Soldoz15,20414,50044,70442,100
Silver
Average gradegpt366413416427
Recovery%98.3 %98.1 %98.2 %96.1 %
Recoveredmillion oz1.411.494.284.31
Soldmillion oz1.451.534.304.34
Silver equivalent
Average gradegpt674759762778
Recovery%98.4 %98.2 %98.4 %97.0 %
Recoveredmillion oz2.602.747.857.93
Soldmillion oz2.662.687.857.69
Three months ended
September 30,
Nine months ended
September 30,
FINANCIALUnit2024202320242023
Revenue$ millions$80.4 $63.8 $216.8 $183.8 
Cost of sales$ millions$(33.3)$(26.4)$(90.8)$(72.5)
Mine operating earnings
$ millions$47.0 $37.5 $126.0 $111.4 
Earnings for the period$ millions$9.5 $29.9 $49.9 $80.8 
Earnings per share (basic)$/share$0.06 $0.20 $0.34 $0.55 
Adjusted earnings for the period
$ millions$26.3 $28.5 $88.9 $82.8 
Adjusted earnings per share (basic)
$ millions$0.18 $0.19 $0.60 $0.56 
Operating cash flow
$ millions$44.2 $43.8 $82.6 $122.2 
Operating cash flow per share (basic)
$/share$0.30 $0.30 $0.56 $0.83 
Free cash flow
$ millions$36.2 $34.0 $49.2 $97.0 
Free cash flow per share (basic)
$/share
$0.24 $0.23 $0.33 $0.66 
Cash costs(2)
$/oz AgEq$8.85 $7.47 $8.28 $7.43 
AISC(2)
$/oz AgEq$13.72 $12.23 $14.50 $11.94 
September 30, 2024December 31, 2023
Cash and cash equivalents$ millions$120.9 $86.0 
Bullion$ millions$37.4 $19.2 
Treasury assets$ millions$158.2 $105.2 
(1)Ore milled includes material from stockpiles and ore mined.
SILVERCREST METALS INC.
8

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
(2)Q3 2023 and YTD 2023 figures have been recast to align with the presentation of the current period. For the three and nine months ended September 30, 2024, cash costs increased by $2.5 million and $4.7 million, respectively, from the exclusion of adjustments for corporate salaries and other expenses, and changes in inventories.
Mine
In Q3 2024 the Company mined 124,229 tonnes from the underground, which was 48% higher than the 83,800 tonnes mined in Q3 2023. The Company also completed 4.4 km of horizontal and vertical underground development in Q3 2024 compared to 3.3 km in Q3 2023.
YTD 2024 the Company mined 309,985 tonnes from the underground, which was 39% higher than the 222,300 tonnes mined in the comparable period in 2023. The Company completed 13.3 km of horizontal and vertical underground development in YTD 2024 compared to 9.6 km in the comparable 2023 period.
Mining rates benefited from the simultaneous work of two contractors on-site, a strategy the Company plans to maintain through Q1 2025 to mitigate single-asset risk and enhance operational flexibility.
Plant
In Q3 2024 the mill processed 121,775 tonnes at 97.0% availability, above 114,500 tonnes at 90.7% availability in Q3 2023. Q3 2024, average processed grades of 3.87 gpt Au and 366 gpt Ag, or 674 gpt AgEq, decreased from Q3 2023 processed grades of 4.35 gpt Au and 413 gpt Ag, or 759 gpt AgEq to balance increased throughput while maintaining consistent recovered ounces. Average process recoveries in the quarter of 98.5% Au and 98.3% Ag, or 98.4% AgEq, were improved from the 98.3% Au and 98.1% Ag, or 98.2% AgEq achieved in the comparable period.
YTD 2024 the mill processed 325,793 tonnes at 93.0% availability compared to 326,900 tonnes at 91.0% availability in the comparable 2023 period. YTD 2024 average processed grades of 4.35 gpt Au and 416 gpt Ag, or 762 gpt AgEq were largely comparable to grades of 4.42 gpt Au and 427 gpt Ag, or 778 gpt AgEq in the same period in 2023. Average process recoveries in YTD 2024 of 98.5% Au and 98.2% Ag, or 98.4% AgEq, were improved from the recoveries of 98.1% Au and 96.1% Ag, or 97.0% AgEq achieved in the comparable 2023 period.
Production
In Q3 2024, the Company produced 2.60 million oz AgEq, compared to 2.74 million oz AgEq produced in the comparable period. This marginal decline in production resulted from slightly lower processed grades in the quarter.
YTD 2024 the Company produced 7.85 million oz AgEq, consistent with the 7.93 million oz AgEq produced in the comparable 2023 period.
Sustaining Capital
In Q3 2024, the Company spent $7.9 million on sustaining capital, a decrease from the $9.8 million spent in Q3 2023, which is primarily attributed to lower planned sustaining capital expenditures.
YTD 2024 the Company spent $33.4 million on sustaining capital, an increase from the $25.1 million spent in YTD 2023. The increased sustaining capital resulted from an increase in underground mine development and the timing of some capital spending.
SILVERCREST METALS INC.
9

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Cash Costs and AISC
In Q3 2024 cash costs averaged $8.85 per oz AgEq, increasing from $7.47 per oz in Q3 2023. YTD 2024, cash costs averaged $8.28 per oz AgEq, increasing from $7.43 per oz AgEq in the comparable 2023 period, but below the Company's 2024 cash cost guidance.
In Q3 2024 AISC averaged $13.72 per oz AgEq, increasing from $12.23 per oz AgEq in Q3 2023. YTD 2024 AISC averaged $14.50 per oz AgEq, increasing from $11.94 per oz AgEq in the comparable 2023 period, but below the Company's 2024 AISC guidance.
The increase in cash costs and AISC for both periods is directly related to higher mining costs due to the continued ramp up of mining and development rates. Further contributing to the increased AISC was higher G&A expenses primarily related to share-based compensation as a result of strong share price performance and higher YTD sustaining capital.
Exploration
The Company continued drilling activities at Las Chispas to support mineral resource growth with approximately 12,500 metres completed between conversion drilling (60%) and near mine targets (40%). In addition, efforts continued with regional field-based evaluation of greenfield targets.
In Q3 2024, the program expenditures decreased to $2.5 million from $3.3 million in Q3 2023.YTD 2024, program expenditures increased to $11.5 million, up from $8.9 million in YTD 2023, which put the Company in line to finish the year at the top end of the 2024 guidance range of $12 million to $14 million.
SILVERCREST METALS INC.
10

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
7. Financial Performance
Net earnings
During the three and nine months ended September 30, 2024, net earnings were $9.5 million and $49.9 million, respectively, compared to net earnings of $29.9 million and $80.8 million for the three and nine months ended September 30, 2023. Net earnings in Q3 2024 decreased primarily due to a high effective tax rate which was impacted by the depreciation of the Mexican peso, which impacted Mexican tax attributes, increasing the deferred tax expense. Current taxes were higher in Q3 2024 than the prior year as a result of the utilization of all Mexican tax loss carryforwards in 2023 following strong operating performance since commercial production was achieved in Q4 2022.
The table below summarizes the differences in net earnings for the three and nine months ended September 30, 2024, compared to the corresponding periods in 2023:
Three monthsNine monthsNote
Net earnings, period ended September 30, 2023
$29,936 $80,803 
Increased revenue16,543 32,948 1
Increased production costs and government royalties(3,510)(7,921)
Increased depreciation(3,460)(10,388)
Increased cost of sales$(6,970)$(18,309)2
Increased mine operating earnings$9,573 $14,639 
Increased income tax expense(24,498)(43,819)3
Increased general and administrative expenses(2,077)(5,795)4
Increased transaction and integration costs(3,435)(3,435)5
Decreased other income(2,232)(2,257)6
(Increased foreign exchange losses) decreased losses(1,695)3,442 7
Decreased interest and finance expense3,201 4,617 
Other735 1,671 
Net earnings, period ended September 30, 2024
$9,508 $49,866 
1)Revenue
In Q3 2024 the Company sold 15,204 ounces of gold and 1.5 million ounces of silver at average realized prices of $2,472 per ounce of gold and $29.48 per ounces of silver, generating record revenue of $80.4 million. In Q3 2023, the Company sold 14,500 ounces of gold and 1.5 million ounces of silver at average realized prices of $1,931 per ounce of gold and $23.41 per ounce of silver, generating revenue of $63.8 million.
YTD 2024 the Company sold 44,704 ounces of gold and 4.3 million ounces of silver at average realized prices of $2,258 per ounce of gold and $26.94 per ounce of silver, generating revenue of $216.8 million. In the comparable 2023 period, the Company sold 42,100 ounces of gold and 4.3 million ounces of silver at average realized prices of $1,933 per ounce of gold and $23.60 per ounce of silver, generating revenue of $183.8 million.
The increase for the quarter and year-to-date periods was driven by higher gold and silver prices and higher quantities of gold sold.
Realized Metal Prices ($ per oz)Quantities of Metal Sold (oz)
Three months ended
September 30,
Nine months ended
September 30,
Three months ended
September 30,
Nine months ended
September 30,
20242023202420232024202320242023
Gold$2,472 $1,931 $2,258 $1,933 15,204 14,500 44,704 42,100 
Silver$29.48 $23.41 $26.94 $23.60 1,451,493 1,530,000 4,299,493 4,341,000 
2)Cost of sales
In Q3 2024 cost of sales of $33.3 million was $7.0 million higher than $26.4 million in Q3 2023, which was largely due to a $3.4 million increase in production costs and $3.5 million increase in depreciation. YTD 2024 cost of sales of $90.8 million was $18.3 million higher than $72.5 million in the comparable 2023 period, which was due to a $7.9 million increase in production costs and $10.4 million increase in depreciation.
SILVERCREST METALS INC.
11

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
In the quarter and year-to-date periods, the increase in production costs was due to higher tonnage and development as a result of ramp up efforts at site, including the continued use of two contractors through the quarter. The increased depreciation was due to increased sustaining capital invested in mine development and increased sales.
3)Income Tax Expense
In Q3 2024 income tax expense was $25.8 million, which was $24.5 million higher than the $1.3 million recognized during Q3 2023. YTD 2024 income tax expense was $53.7 million, or $43.8 million greater than the $9.9 million recognized during the comparable 2023 period.
In the quarter and year-to-date periods, the increased income tax expense was largely due to increased current tax expense from the utilization of all Mexican tax loss carryforwards in 2023 following strong operating performance, and increased deferred tax expense from the decline in the value of the Mexican peso following the Mexican general election, which reduced the Company's foreign denominated tax attributes.
4)General and administrative ("G&A") expenses
In Q3 2024 G&A expenses amounted to $4.9 million, an increase of $2.1 million compared to the $2.8 million recorded in Q3 2023. YTD 2024 G&A expenses totaled $15.0 million, an increase of $5.8 million from the $9.2 million recorded in the comparable 2023 period.
In both the quarterly and year-to-date periods, the rise in G&A expenses was primarily driven by higher share-based compensation, influenced by share price performance, and increased professional fees, mainly for legal and tax services.
5)Transaction and integration costs
In Q3 2024 and YTD 2024 transaction and integration costs amounted to $3.4 million with no amounts recorded in the comparative 2023 periods. These costs were related to legal, tax and consulting expenses incurred in connection with business development activities in the quarter, primarily related to the Coeur Transaction. Please refer to the "Coeur Mining Inc. Transaction" and "Subsequent Events" sections of the MD&A.
6)Other income
The Company recorded other expenses of $2.2 million in Q3 2024 as a result of $5.3 million in derivative losses, which were partially offset by $3.0 million in gains on bullion holdings. YTD 2024, other expenses totaled $2.3 million, comprised of $9.2 million in derivative losses offset by $6.9 million in gains on bullion holdings. The derivative losses in both periods were largely driven by losses on foreign currency contracts impacted by the decline in the Mexican peso.
The Company recorded a $0.1 million and $0.3 million loss on bullion holdings in Q3 and YTD 2023, respectively. The Company had not yet entered into foreign currency contracts at that time.
7)Foreign Exchange Losses
The Company determined the functional currency of its parent entity to be the Canadian Dollar ("CAD") until July 1, 2023, at which point the parent entity's functional currency changed to be USD.
In H1 2023, the Company experienced significant foreign exchange losses due to translating foreign currency balances in the parent entity to CAD (functional currency) and then to USD (presentation currency). Under IFRS Accounting Standards, differences due to the translation to the functional currency are recorded in the income statement, while differences due to the translation back to the presentation currency are recorded in the currency translation reserve on the balance sheet. There were no further foreign exchange gains or losses from functional currency translation following the change to the parent entity's functional currency to USD.
The Company recognized foreign exchange losses of $2.1 million in Q3 2024, an increase of $1.7 million compared to the $0.4 million loss reported in Q3 2023. This loss was primarily driven by the impact of the decline in the Mexican peso on the Company's VAT and cash balances.
YTD 2024, the Company recorded foreign exchange losses of $4.4 million, a decrease of $3.4 million from the $7.9 million expense recognized in the comparable 2023 period. The losses in 2024 were primarily driven by foreign exchange fluctuations affecting VAT and cash balances from a decline in the value of the Mexican peso. However, the reduction in foreign exchange losses was largely attributed to the absence of translation losses in 2024, when the
SILVERCREST METALS INC.
12

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Company's functional currency was USD. In contrast, during the first half of 2023, the Company's functional currency was CAD, contributing to higher foreign exchange losses,.
Statement of Cash Flows
1)Operating activities
Cash flows provided by operations in Q3 2024 totaled $44.2 million, remaining relatively consistent with the $43.8 million generated in Q3 2023. This stability reflects an increase in revenue of $16.5 million, driven by higher metal prices, which was largely offset by $12.1 million income tax installment payments and higher production costs. No tax installments were required in 2023, as it marked the first full year of commercial production at Las Chispas.
Cash flows generated by operations YTD 2024 totaled $82.6 million, compared to $122.2 million in the comparable 2023 period. This difference was driven primarily by YTD 2024 income tax payments of $52.7 million which included 2023 full-year tax payments and 2024 installments, with minimal payments and no installments required in the comparable year period.
2)Investing activities
Investing activities utilized $21.8 million of cash in Q3 2024, a $2.5 million increase from $19.3 million utilized in Q3 2023. This increase was due to a $4.1 million increase in bullion purchases and $1.0 million paid for derivative settlements, partially offset by a $2.6 million decrease in payments for mineral property, plant and equipment due to the timing of capital projects.
YTD 2024 investing activities utilized $57.4 million of cash, an $11.4 million increase compared to the $45.9 million utilized in the comparable 2023 period. This was primarily due to a $10.9 million increased in payments for mineral properties, plant and equipment and $1.6 million increase in derivative settlements, offset partially by a $0.8 million reduction in bullion purchases. The increased payments for mineral properties, plant and equipment were a result of higher capital project spending resulting from the Company's focus on ramping up the underground mine.
3)Financing activities
Financing activities generated $0.9 million of cash in Q3 2024, compared to $7.1 million in outflows in Q3 2023. The difference is primarily due to $7.1 million in share repurchases during the comparable 2023 period, with no such repurchases in the current period.
YTD 2024 financing activities generated $10.6 million of cash from the exercise of options, compared to $57.0 million in outflows during the comparable 2023 period. This change is mainly attributed to the $50.0 million repayment of the Term Facility and $7.1 million in share repurchases in the prior year comparable period, neither of which occurred in the current period. The Company's Normal Course Issuer Bid ("NCIB") program expired on August 14, 2024.
8. Liquidity and Capital Position
Liquidity and Capital MeasuresSep 30,
2024
Dec 31,
2023
Change
Cash and cash equivalents$120,864 $85,964 $34,900 
Bullion$37,374 $19,191 $18,183 
Treasury assets(1)
$158,238 $105,155 $53,083 
Working capital(2)
$190,352 $126,760 $63,592 
(1)Treasury assets is a non-GAAP measure. Please refer to "9. Non-GAAP Financial Measures" section of the MD&A.
(2)Working capital, calculated as current assets less current liabilities, is a non-GAAP measure. Please refer to "9. Non-GAAP Financial Measures" section of the MD&A.
During the quarter ended September 30, 2024, the Company's working capital increased by $22.3 million, inclusive of a $35.9 million increase in treasury assets. The working capital increase was mainly due to the increase in treasury assets,
SILVERCREST METALS INC.
13

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
build-up of inventories and trade and other receivables, partially offset by a decrease in deferred tax assets, and increased accounts payable and accrued liabilities and tax liabilities.
Management believes the Company has sufficient financial resources, including access to the undrawn $70 million revolving facility (the "Revolving Facility"), to cover its business for a period greater than 12 months, including capital expenditures, and meeting working capital requirements.
To ensure alignment with its capital needs, the Company develops annual budgets. These budgets are regularly reviewed and incorporate estimated production, exploration efforts, financing availability, and industry conditions.
The impact of inflation on the Company’s financial position, operating performance, or cash flows over the next 12 months cannot be determined with any degree of certainty due to a number of factors outside of the Company’s control. The Company attempts to mitigate inflationary risks through various strategies including, but not limited to, continuous balance sheet management in which the Company invests in bullion in an attempt to generate a rate of return. As of September 30, 2024, the Company held bullion with a fair value of $37.4 million, (comprised of 3,981 gold ounces and 865,779 silver ounces). The cost basis of the bullion held as of September 30, 2024 was $29.7 million. The Company has strategically diversified its treasury assets into bullion to mitigate the effects of inflation on its cash reserves.
Outstanding Share and Option Amounts
As at September 30, 2024, the Company had approximately 2.9 million stock options outstanding (each exercisable for one common share of the Company), with exercise prices in the range of CAD $7.13 to CAD $12.63 and a weighted average life of 2.4 years. Approximately 1.6 million of the stock options were vested and exercisable at September 30, 2024, with an average weighted exercise price of CAD $10.02 per share.

The following table sets out the common shares and options outstanding as at the date of this MD&A:
Outstanding as at November 12, 2024
Common Shares148,656,601 
Options(1)
2,897,503 
151,554,104 
(1)Each option is convertible or exchangeable into one common share of the Company.
9. Non-GAAP Financial Measures
Management believes that the following non-GAAP financial measures will enable certain investors to better evaluate the Company's performance, liquidity, and ability to generate cash flow. These measures do not have any standardized definition under IFRS Accounting Standards, and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. Other companies may calculate these measures differently.
Average realized gold and silver price
Average realized gold and silver price per ounce is calculated by dividing the Company’s gross revenue from gold or silver sales for the relevant period by the gold or silver ounces sold, respectively. The Company believes the measure is useful in understanding the metal prices realized by the Company throughout the period. The following table reconciles revenue and metal sold during the period with average realized prices:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Gold revenue$37,580 $28,005 $100,935 $81,361 
Gold ounces sold during the period15,204 14,500 44,704 42,100 
Average realized gold price (per oz sold)$2,472 $1,931 $2,258 $1,933 
Silver revenue$42,791 $35,823 $115,823 $102,449 
Silver ounces sold during the period1,451,493 1,530,000 4,299,493 4,341,000 
Average realized silver price (per oz sold)$29.48 $23.41 $26.94 $23.60 
SILVERCREST METALS INC.
14

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Capital expenditures
Capital expenditures are classified into sustaining capital expenditures or non-sustaining capital expenditures depending on the nature of the expenditure. Sustaining capital expenditures are those required to support current production levels. Non-sustaining capital expenditures represent the capital spending at new projects and major, discrete projects at existing operations intended to increase production or extend mine life. Management believes this to be a useful indicator of the purpose of capital expenditures and this distinction is an input into the calculation of AISC.
The following table reconciles payments for mineral properties, plant and equipment, and equipment leases to sustaining and non-sustaining capital expenditures:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Payments for mineral properties, plant and equipment$10,449 $13,081 $44,797 $33,930 
Payments for equipment leases37 11 84 82 
Total capital expenditures10,486 13,092 44,881 34,012 
Less: Non-sustaining capital expenditures(2,543)(3,256)(11,455)(8,892)
Sustaining capital expenditures$7,943 $9,836 $33,426 $25,120 
Free cash flow
Free cash flow, a non-GAAP financial metric, subtracts sustaining capital expenditures from net cash provided by operating activities, serving as a valuable indicator of our capacity to generate cash from operations post-sustaining capital investments. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Operating cash flow (1)
$44,166 $43,801 $82,618 $122,165 
Less: sustaining capital expenditures(7,943)(9,836)(33,426)(25,120)
Free cash flow$36,223 $33,965 $49,192 $97,045 
Free cash flow per share (basic)$0.24 $0.23 $0.33 $0.66 
Weighted average shares outstanding (basic)148,585146,776147,759147,067
(1)For the three and nine months ended September 30, 2023, operating cash flow has been adjusted to include $0.1 million and $1.7 million, respectively, in interest paid and $0.7 million and $2.8 million, respectively, in interest received which was previously presented in financing and investing activities, respectively.
Working capital
Working capital is calculated as current assets less current liabilities. The Company uses working capital as a measure of the Company’s operational efficiency and short-term financial health.
Operating margin
Operating margin is calculated as mine operating earnings divided by revenue. The Company uses Operating Margin as a measure of the Company's profitability. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Revenue
$80,371 $63,828 $216,758 $183,810 
Mine operating earnings47,033 37,460 125,998 111,359 
Operating margin
59 %59 %58 %61 %

SILVERCREST METALS INC.
15

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Operating cash flow before change in working capital
The Company uses operating cash flow before change in working capital to determine the Company’s ability to generate cash flow from operations, and it is calculated by adding back the change in working capital to operating cash flow as reported in the consolidated statements of cash flows.
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Operating cash flow (1)
$44,166 $43,801 $82,618 $122,165 
Less: change in working capital(6,394)(4,268)4,539 (4,106)
Operating cash flow before change in working capital$37,772 $39,533 $87,157 $118,059 
Operating cash flow per share (basic)$0.30 $0.30 $0.56 $0.83 
Operating cash flow before change in working capital per share (basic)$0.25 $0.27 $0.59 $0.80 
Weighted average shares outstanding (basic)148,585146,776147,759147,067
(1)For the three and nine months ended September 30, 2023, operating cash flow has been adjusted to include $0.1 million and $1.7 million, respectively, in interest paid and $0.7 million and $2.8 million, respectively, in interest received which was previously presented in financing and investing activities, respectively.
Treasury assets
SilverCrest calculates treasury assets as cash and cash equivalents plus bullion as reported in the consolidated statements of financial position. Management believes that treasury assets provide a useful measure of the Company's most liquid assets that can be used to settle short-term obligations or provide liquidity. Treasury assets are calculated as follows:
Sep 30, 2024Dec 31, 2023
Cash and cash equivalents$120,864 $85,964 
Bullion37,374 19,191 
Treasury assets$158,238 $105,155 
Cash costs
Cash costs are a non-GAAP financial metric which includes production costs, and government royalties. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on a site basis.
SILVERCREST METALS INC.
16

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
AISC
All-in sustaining costs, a non-GAAP financial measure, starts with cash costs and includes general and administrative costs, reclamation accretion expense and sustaining capital expenditures. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on an overall company basis.
Cash costs and AISC are calculated as follows:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Production costs$23,153 $19,728 $64,036 $56,168 
Government royalties404 319 980 927 
Total cash costs (1)
23,55720,04765,01657,095
General and administrative expenses4,8852,80815,0179,222
Reclamation accretion expense126132402355
Sustaining capital expenditures7,943 9,836 33,426 25,120 
Total AISC$36,511 $32,823 $113,861 $91,792 
Silver equivalent ounces sold (koz)2,6602,6837,8547,688
Cash costs (per AgEq sold)(1)
$8.85 $7.47 $8.28 $7.43 
AISC (per AgEq sold)(1)
$13.72 $12.23 $14.50 $11.94 
(1)2023 Figures have been recast to align with the presentation of the current period. For the three and nine months ended September 30, 2023, cash costs increased by $2.5 million and $4.7 million, respectively, from the exclusion of adjustments for corporate salaries and other expenses, and changes in inventories.
Adjusted earnings
Adjusted earnings and adjusted basic earnings per share (collectively, "Adjusted Earnings") are presented to remove items that are unrelated to ongoing operations. These metrics do not have a standardized definition under IFRS Accounting Standards and should not be considered as a substitute for results prepared in accordance with IFRS Accounting Standards. Other companies may calculate Adjusted Earnings differently. Adjusted Earnings excludes the tax-effected impact of transaction and integration costs, unrealized gains and losses on foreign currency derivative contracts, gains or losses from the disposal of mineral properties, plant and equipment, and deferred taxes.
Three months ended
September 30,
Nine months ended
September 30,
Three months ended
June 30,
20242023202420232024
Net earnings$9,508 $29,936 $49,866 $80,803 $6,494 
Increase (decrease) due to:
Transaction and integration costs3,435 — 3,435 — — 
Unrealized losses on foreign currency derivative contracts4,218 — 7,732 — 4,062 
Mineral properties, plant and equipment gains— — (20)— (20)
Current tax effect from adjusting items(380)— (380)— 
Deferred tax (recovery) expense9,503 (1,389)28,306 1,998 14,335 
Adjusted earnings26,284 28,547 88,939 82,801 24,871 
Weighted average shares outstanding (in 000's) Basic148,585 146,776 147,759 147,067 147,728 
Adjusted basic earnings per share$0.18 $0.19 $0.60 $0.56 $0.17 
SILVERCREST METALS INC.
17

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
10. Review of Quarterly Results
The following table sets out selected quarterly results over a period encompassing the most recently completed eight quarters. The most significant factors affecting results in the quarters presented were the Company's earnings being impacted by foreign exchange gains and losses on foreign denominated cash and cash equivalents and VAT receivables, in addition to a high effective tax rate for both Q2 and Q3 2024.
Quarter Ended
Q3 2024Q2 2024Q1 2024Q4 2023
Revenue$80,371 $72,741 $63,646 $61,320 
Mine operating earnings$47,033 $41,488 $37,477 $36,947 
Earnings for the period$9,508 $6,494 $33,864 $35,917 
Earnings per common share - basic$0.06 $0.04 $0.23 $0.24 
Earnings per common share - diluted$0.06 $0.04 $0.23 $0.24 
Quarter Ended
Q3 2023Q2 2023Q1 2023Q4 2022
Revenue$63,828 $61,999 $57,983 $40,791 
Mine operating earnings$37,460 $38,293 $35,606 $26,496 
Earnings for the period$29,936 $23,702 $27,165 $5,231 
Earnings per common share - basic$0.20 $0.16 $0.18 $0.03 
Earnings per common share - diluted$0.20 $0.16 $0.18 $0.04 
11. Related Party Transactions
The Company’s related parties include its subsidiaries, and key management personnel, which primarily consists of short-term employee benefits and share-based compensation. There were no transactions with related parties outside of the ordinary course of business during the nine months ended September 30, 2024.
12. Risks and Uncertainties
The Company is exposed to many risks in conducting its business such as, including but not limited to: financial instrument risks being: liquidity risk, price risk, credit risk, currency risk, and interest rate risk. Other risks include mineral project risk, income tax risk, and health crisis risk. These risks are described below.
Financial Instrument Risk
The Company is exposed to financial risks, including credit risk, liquidity risk, price risk, interest rate risk, and currency risk.
1)Credit Risk
Credit risk is the risk that a counterparty may fail to satisfy its performance obligations under the terms of a financial instrument. Credit risk results from cash and cash equivalents and trade and other receivables. The Company maintains policies to limit the concentration of credit risk.
The Company manages credit risk on its cash and cash equivalents by diversifying these asset holdings with multiple highly rated financial institutions, including the Bank of Montreal ("BMO") and the Bank of Nova Scotia (“BNS”) in Canada and BNS in Mexico. Further, credit risk on trade and other receivables is managed by ensuring amounts are receivable from highly rated financial institutions. The Company has recognized nominal amount of credit losses with respect to trade and other receivables. For cash and cash equivalents and trade and trade and other receivables, credit risk exposure equals the carrying amount on the balance sheet.
2)Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. We manage liquidity risk through the ongoing monitoring of projected and actual cash flows. Our reporting, planning, and
SILVERCREST METALS INC.
18

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
budgeting procedures play a crucial role in assessing the funds necessary to sustain both our regular operational needs, expansion and exploration initiatives. We consistently scrutinize both capital and operating expenses, actively seeking opportunities to reduce and limit non-essential expenditures. The Company also ensures its cash and cash equivalents are held with high quality financial institutions and available on demand. The Company also has access to its $70 million Revolving Credit Facility which remains undrawn at September 30, 2024.
3)Currency Risk
The functional and reporting currency of the Company including its subsidiaries is the United States dollar ("USD") and the Company reports results using USD; however, the Company operates in jurisdictions that utilize the Canadian dollar ("CAD") and Mexican peso ("MXN"). As a consequence, the financial results of the Company’s operations as reported in USD are subject to changes in the value of the USD relative to these local currencies. Since the Company’s sales are denominated in USD and a portion of the Company’s operating costs and capital spending are in local currencies, the Company is negatively impacted by changes in local currencies relative to the USD.
In order to mitigate its exposure to currency risk, the Company has entered into option contracts designed to limit the effective exchange rate between the Mexican peso and US dollar. The notional value of open contracts as at September 30, 2024 totaled $74.2 million, with maturities from December 2024 until June 2025 and exchange rates between $17.42 and $18.27. During the three and nine months ended September 30, 2024, the Company recorded total derivative losses of $5.3 million and $9.2 million, respectively.
4)Interest Rate Risk
Interest rate risk is the risk that the fair values or future cash flows of the Company will fluctuate because of changes in market interest rates which will impact the yield generated on cash and cash equivalent balances and the interest rates paid on any drawn portion of the Company's Revolving Credit Facility, as noted in the MD&A section "8. Liquidity and Capital Position".
5)Price Risk
The Company is exposed to price risk on precious metals that impact the valuation of the Company’s derivative positions, comprised of gold and silver call options written, which has a direct and immediate impact on net earnings. The prices of precious metals are volatile and affected by many factors beyond the Company’s control, and there can be no assurance that precious metal prices will not be subject to wide fluctuations in the future. A substantial or extended change in precious metal prices could have an adverse effect on the Company’s financial position, income, and cash flows.
Mineral Project Risk
The Company is exposed to risk factors inherent in operating a precious metals mine. The commercial viability of these operations hinges on various elements, including mining and processing costs, deposit characteristics such as size, grade, and infrastructure accessibility, as well as the cyclical nature of metal prices and governmental regulations. Factors such as flooding, permit issues, infrastructure failures, and community-related concerns also pose threats to our mining operation. While the precise impact of these factors is uncertain, their convergence could render the mine economically unfeasible, potentially leading to closure.
Income Tax and VAT Risk
In the normal course of business, the Company is subject to assessment by taxation authorities in various jurisdictions. VAT, income tax provisions and income tax filing positions (together "Tax") require estimates and interpretations of income tax rules and regulations of the various jurisdictions in which the Company operates and judgments as to their interpretation and application to the Company's specific situation. The Company's business and operations of the business and operations of its subsidiaries is complex, and the Company has, historically, undertaken a number of significant financings and other material transactions. While the Company's management believes that the provision for Taxes is appropriate and in accordance with IFRS Accounting Standards and applicable legislation and regulations, Tax filing positions are subject to review and adjustment by taxation authorities, which may challenge the Company's interpretation of the applicable tax legislation and regulations. Any review or adjustment may have a material adverse effect on the Company's financial condition.
The introduction of new Tax laws, Tax reforms, regulations or rules, or changes to, or differing interpretation of, or application of, existing Tax laws, regulations or rules in Canada or México or any other countries in which the Company's subsidiaries may be located, or to which shipments of products are made, could result in an decrease or increase in the
SILVERCREST METALS INC.
19

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
Company's Taxes receivables or payables, respectively, or other governmental charges, interest and penalties, duties or impositions. No assurance can be given that new Tax laws, tax reforms, regulations or rules will not be enacted or that existing Tax laws, regulations or rules will not be changed, interpreted or applied in a manner which could result in the Company's profits being subject to additional taxation, interest and penalties, or which could otherwise have a material adverse effect on the Company.
Health Crises Risk
Global markets, including the mining industry, have faced adverse impacts from emerging infectious diseases, notably the recent COVID-19 pandemic. A significant resurgence or continued outbreaks of COVID-19 or other health pandemics could trigger a widespread crisis, leading to economic downturns affecting many countries. Such volatility in global economic conditions could adversely affect commodity prices, demand for metals, credit availability, investor confidence, and overall financial market liquidity, thereby impacting the Company's business operations and the market value of its securities. Moreover, inadequate responses to infectious diseases or government-imposed restrictions may disrupt mining operations, leading to labor shortages, supply chain disruptions, and regulatory challenges. Given the uncertainties surrounding the geographic spread and duration of outbreaks, the Company cannot accurately predict the extent of the impact on its operations or financial results.
Given that the Company operates internationally, determining how the Company may be impacted or when operations may return to normal is complex. Any new outbreaks or the persistence of existing ones present substantial risks to the Company's business and operational performance. Hence, continuous monitoring of global health situations and implementing responsive measures are crucial for mitigating potential adverse effects.
Besides the risks discussed elsewhere in this MD&A, there are other risks and uncertainties that have affected the Company's financial statements or that may affect them in the future. See "Risk Factors" in the Company's AIF for other risks affecting or that could potentially affect the Company.
Macroeconomic Risk
Global financial markets have experienced extreme volatility as a result of the recent COVID-19 pandemic and current geopolitical conflicts. Events in global financial markets, and the volatility of global financial conditions, will continue to have an impact on the global economy. Many industries, including the mining sector, are impacted by financial markets. Some of the key impacts of financial market turmoil include devaluations and high volatility in global equity, commodity, foreign exchange and precious metal markets and a lack of market liquidity. Financial institutions and large corporations may be forced into bankruptcy or need to be rescued by government authorities. Access to financing may also be negatively impacted by future liquidity crises throughout the world. These factors may impact the Company’s ability to obtain equity or debt financing and, where available, to obtain such financing on terms favorable to the Company. Increased levels of volatility and market turmoil could have an adverse impact on the Company’s operations and planned growth and the trading price of the securities of the Company may be adversely affected.
Bullion Risk
The Company has strategically allocated funds into physical gold and silver bullion, aiming to establish a stable store of value to counteract the effects of inflation on its cash reserves. These bullion holdings are recorded at fair value, with any resulting gains or losses reflected in the Consolidated Statement of Earnings. Due to the inherent volatility in precious metal prices, there is no guarantee that these bullion investments will effectively shield against inflation. In fact, fluctuations in market prices may lead to potential mark-to-market losses.
Transaction Risk
The Company and Coeur announced the Transaction, whereby Coeur will acquire all of the issued and outstanding shares of the Company (Please refer to the "Coeur Mining Inc. Transaction" and "Subsequent Events" sections of the MD&A). If the Transaction is not completed for any reason, there are risks that the announcement of the Transaction and the dedication of SilverCrest’s resources to the completion thereof could have a negative impact on the Company’s relationships with its stakeholders and could have a material adverse effect on the current and future operations, financial condition and prospects.
Under the terms of the Transaction, SilverCrest is restricted from taking specified actions until the Transaction is completed without the consent of Coeur. These restrictions may prevent SilverCrest from pursuing attractive business opportunities that may arise prior to the completion of the Transaction.
In addition, the completion of the Transaction is subject to a number of conditions precedent, some of which are outside of SilverCrest’s or Coeur’s control, including receipt of the court approval, approvals by SilverCrest securityholders and Coeur
SILVERCREST METALS INC.
20

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
stockholders, Mexican antitrust approval and certain regulatory and securities exchange approvals. The regulatory approval process may take a lengthy period to complete which could delay completion of the Transaction. There can be no certainty, nor can SilverCrest provide any assurance, that all conditions precedent to the Transaction will be satisfied or waived, or as to the timing of the satisfaction and waiver of such conditions precedent and, accordingly, the Transaction may not be completed. If the Transaction is not completed or its completion is materially delayed, and/or the arrangement agreement is terminated, the market price of SilverCrest’s shares may be adversely affected. In such events, SilverCrest’s business, financial condition or results of operations could also be subject to various material adverse consequences, including that SilverCrest would remain liable for costs relating to the Transaction.
Certain costs related to the Transaction, such as legal, accounting and certain financial advisor fees, must be paid by SilverCrest and Coeur even if the Transaction is not completed. SilverCrest and Coeur are each liable for their own costs incurred in connection with the Transaction, subject to an expense reimbursement due from Coeur in select circumstances. If the Transaction is not completed, SilverCrest may be required to pay Coeur a termination payment or an expense reimbursement. The payment of such fee may have an adverse effect on the Company’s financial position. In addition, if the Transaction is terminated, there is no assurance that the Company will be able to find a party willing to pay an equivalent or greater price than the consideration to be paid pursuant to the terms of the Transaction.
13. Material Accounting Policies, Standards and Judgements
During the year ended December 31, 2023, the Company retrospectively applied an accounting policy change. This adjustment involved the inclusion of cash flows from both interest paid and received within operating activities in the consolidated statements of cash flows. This decision was made as the Company views these forms of financing and investment to be for the benefit of operations, in consideration of a full year of production. The following table provides a reconciliation of the impact of the accounting policy change on the amounts presented for the three and nine months ended September 30, 2023:
Three monthsNine months
Interest paid(1)
(119)(1,651)
Interest received(2)
700 2,784 
(1)Previously presented as loan interest payments included in financing activities.
(2)Previously presented in investing activities.
The accounting policies applied in the preparation of the unaudited condensed interim consolidated financial statements as at and for the three and nine months ended September 30, 2024, are consistent with those applied and disclosed in the 2023 Annual Financial Statements with the exception of the mandatory adoption of certain amendments noted below:
Application of New and Revised Accounting Standards
Presentation of Financial Statements (Amendments to IAS 1)
We have adopted the amendments to IAS 1 Presentation of Financial Statements regarding the classification of liabilities as current or non-current based on contractual rights that are in existence at the end of the reporting period and affected by expectations about whether an entity will exercise its right to defer settlement. A liability not due over the next twelve months is classified as non-current even if management intends or expects to settle the liability within twelve months. The amendment also introduces a definition of ‘settlement’ to make clear that settlement refers to the transfer of cash, equity instruments, other assets, or services to the counterparty. The amendment issued in October 2022 also clarifies how conditions with which an entity must comply within twelve months after the reporting period affect the classification of a liability. Covenants to be compiled with after the reporting date do not affect the classification of debt as current or non-current at the reporting date. The amendments are effective for annual reporting periods beginning on or after January 1, 2024. These amendments did not have a material impact on the Company.
Accounting Standards Issued but Not Yet Applied
Presentation and Disclosure in Financial Statements (IFRS 18)
IFRS 18 has been issued to achieve comparability of the financial performance of similar entities. The standard, which replaces IAS 1, impacts the presentation of primary financial statements and notes, mainly the income statement where companies will be required to present separate categories of income and expense for operating, investing, and financing activities with prescribed subtotals for each new category. IFRS 18 will require management-defined performance measures to be explained and included in a separate note within the consolidated financial statement. The standard is effective for
SILVERCREST METALS INC.
21

silvercrest_color1a.jpg
Management Discussion and Analysis
For the three and nine months ended September 30, 2024
(All amounts are in USD with tabular
amounts in thousands of USD)
financial statements beginning on January 1, 2027, including interim financial statements and requires retrospective application. The Company is currently assessing the impact of this amendment.
There are no other standards or amendments or interpretations to existing standards issued but not yet effective that are expected to have a material impact on the Company.
14. Subsequent Events
On October 4, 2024, the Company and Coeur announced the Transaction, whereby Coeur will acquire all of the issued and outstanding shares of the Company. Please refer to the "Coeur Mining Inc. Transaction" section of the MD&A. Pursuant to the Transaction, SilverCrest shareholders will receive 1.6022 Coeur common shares for each SilverCrest common share which implies consideration of $1.7 billion, or $11.34 per SilverCrest common share, based on the closing price of Coeur common shares on October 3, 2024, the day prior to the announcement of the proposed Transaction.
The Transaction remains subject to approval by the shareholders of both the Company and Coeur, certain regulatory approvals (including Mexican antitrust approval), and court-approval of the plan of arrangement, as well as satisfaction of customary closing conditions. Subject to satisfaction of these conditions, the Transaction is expected to close late in the first quarter of 2025.
15. Disclosure and Internal Control Procedures
Management is responsible for establishing and maintaining effective internal control over financial reporting and disclosure controls and procedures as defined in our 2023 annual MD&A.
The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of the Company’s financial reporting for external purposes in accordance with IFRS Accounting Standards. Disclosure controls and procedures are designed to provide reasonable assurance that other financial information disclosed publicly fairly presents in all material respects the financial condition, results of operations and cash flows of the Company.
Together, the internal control over financial reporting and disclosure controls and procedures frameworks provide internal control over financial reporting and disclosure. Due to its inherent limitations, internal control over financial reporting and disclosure may not prevent or detect all misstatements. Further, the effectiveness of internal control is subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies or procedures may change.
There were no changes in the Company’s internal control over financial reporting and disclosure controls and procedures during the three and nine months ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
The Company's management, at the direction of the CEO and interim CFO, will continue to assess the effectiveness of the Company's internal control over financial reporting and disclosure controls and procedures, and may make modifications if required.
SILVERCREST METALS INC.
22

Form 52-109F2
Certification of Interim Filings
Full Certificate

I, N. Eric Fier, Chief Executive Officer of SilverCrest Metals Inc., certify the following:
1.    Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of SilverCrest Metals Inc. (the “issuer”) for the interim period ended September 30, 2024.

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

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

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

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

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

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

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

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

5.1    Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2    ICFR – material weakness relating to design: N/A

5.3    Limitation on scope of design: N/A

6.    Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: November 12, 2024

“N. Eric Fier”
_______________________
N. Eric Fier
Chief Executive Officer

1


Form 52-109F2
Certification of Interim Filings
Full Certificate

I, Rob Doyle, Interim Chief Financial Officer of SilverCrest Metals Inc., certify the following:
1.    Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of SilverCrest Metals Inc. (the “issuer”) for the interim period ended September 30, 2024.

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

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

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

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

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

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

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

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

5.1    Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2    ICFR – material weakness relating to design: N/A

5.3    Limitation on scope of design: N/A

6.    Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: November 12, 2024

“Rob Doyle”
_______________________
Rob Doyle
Interim Chief Financial Officer
1



silvercrest_colorb.jpg
SilverCrest Reports Third Quarter 2024 Financial Results
Strong Free Cash Flow Continues, Supporting 29% Growth in Treasury Assets
TSX: SIL | NYSE American: SILV                               For Immediate Release
VANCOUVER, BC – November 12, 2024 – SilverCrest Metals Inc. (“SilverCrest” or the “Company”) is pleased to announce its financial results for the three months ended September 30, 2024 (“Q3 2024”). This release provides additional operational results to supplement the October 10, 2024 release of Q3 2024 operational highlights from the Company’s Las Chispas Operation (“Las Chispas” or “Las Chispas Operation”) located in Sonora, Mexico. All amounts herein are presented in United States Dollars (“US$”), unless otherwise stated.
N. Eric Fier, CEO, commented, “We are pleased to deliver another quarterly record for both revenue and mine operating earnings, as well as one of our best quarters to date for both operating and free cash flow. Our results were supported by strong metal prices, impressive sales quantities and all-in sustaining costs that were well below the low end of our 2024 guidance. Mining rates continued to benefit from having two underground contractors, a dynamic we plan to maintain into Q1 2025 as part of our strategy to manage single asset risk and create additional operational flexibility. These results once again showcase the quality and consistency of our asset and operating team.
Free cash flow per share remains a strong testament of our performance, increasing 49% to $0.24 per share(1) from already strong levels in Q2 2024. This performance led to a 29%, or $35.9 million, increase in treasury assets(1) to end the quarter with $158.2 million. With this exceptional quarter, we remain firmly on track to perform inline or better than our 2024 annual guidance for sales, cash costs, and all-in sustaining costs.”
Q3 2024 Highlights
Recovered 14,928 ounces (“oz”) gold (“Au”) and 1.4 million oz silver (“Ag”), or 2.6 million oz silver equivalent (“AgEq”)(2).
Sold 15,204 oz Au and 1.5 million oz Ag (2.7 million oz AgEq) at average realized prices of $2,472 per oz Au(1) and $29.48 per oz Ag(1). Total sales of 7.9 million oz AgEq for the nine months ended September 30, 2024 (“YTD”) positions the Company to meet or exceed the top end of 2024 sales guidance of 10.0 million to 10.3 million oz AgEq.
Record quarterly revenue of $80.4 million which exceeded Q2 2024 revenue of $72.7 million.
Record mine operating earnings of $47.0 million representing a 59% operating margin(1), exceeded the $41.5 million and 57% operating margin achieved in Q2 2024.
Adjusted earnings(1) of $26.3 million, or $0.18 per share, which is largely consistent with the $24.9 million, or $0.17 per share in Q2 2024. Adjustments were largely related to deferred taxes, unrealized losses on derivative currency contracts, and transaction and integration costs.
Net earnings were $9.5 million, or $0.06 per share, compared to $6.5 million, or $0.04 per share, in Q2 2024.
Cash costs of $8.85 per oz AgEq(1) in Q3 2024 decreased from $8.87 in Q2 largely due to increased sales volume. Cash costs of $8.28 per oz AgEq YTD were below 2024 guidance of $9.25 to $9.75 per oz AgEq.
All-in sustaining costs (“AISC”) of $13.72 per oz AgEq(1) decreased from Q2 2024, due largely to planned lower sustaining capital expenditures. AISC of $14.50 per oz AgEq (1) YTD is below the low end of guidance of $14.90 to $15.75 per oz AgEq.
Mining rates increased to 1,350 tonnes per day (“tpd”), a 23% increase from Q2 2024, benefiting from the ongoing engagement of two mining contractors at site throughout the quarter.
1



Average daily mill throughput increased to 1,324 tpd due to capacity testing performed in the quarter. With testing complete in August, throughput has returned to the range of 1,200 tonnes per day for the remainder of the year.
Operating cash flow of $44.2 million, or $0.30 per share, increased from $39.6 million, or $0.27 per share, in Q2 2024 largely from higher metal prices. Operating cash flow before changes in working capital in the quarter was $37.8 million or $0.25 per share(1). Both figures are net of the payment of taxes and duties, which totaled $12.1 million.
Free cash flow generation of $36.2 million, or $0.24 per share(1), for the quarter increased by $11.9 million from $24.3 million, or $0.16 per share, in Q2 2024.
Ended the quarter with total treasury assets of $158.2 million(1) ($120.9 million cash and $37.4 million in bullion), an increase of 29% from $122.3 million at the end of Q2 2024. Gold and silver continued to be the best performing currencies in our treasury assets with a mark to market increase of $3.0 million in the quarter.
(1)Refer to the “Non-GAAP Financial Measures” disclosure at the end of this press release and associated MD&A for a description and calculation of these measures.
(2)Silver equivalent (“AgEq”) ratio used in this news release of 79.51:1 based on the Las Chispas Operation Technical Report dated September 5, 2023, with an effective date of July 19, 2023 (the “2023 Technical Report”).
Third Quarter Operating Performance
The following operating performance refers to adjusted earnings, operating cash flow per share (basic), free cash flow, free cash flow per share (basic), cash costs, AISC, and treasury assets which are described in more detail in the “Non-GAAP Financial Measures" section of this news release.
Three months ended
September 30,
Nine months ended
September 30,
OPERATIONALUnit2024202320242023
Ore minedtonnes124,22983,800309,985222,300
Underground development
kilometres (“km”)
4.43.313.39.6
Ore milled(1)
tonnes121,775114,500325,793326,900
Average daily mill throughput
tpd
1,3241,2451,1931,197
Gold
Average grade
grams per tonne (“gpt”)
3.874.354.354.42
Recovery%98.5 %98.3 %98.5 %98.1 %
Recoveredoz14,92815,70044,95045,600
Soldoz15,20414,50044,70442,100
Silver
Average gradegpt366413416427
Recovery%98.3 %98.1 %98.2 %96.1 %
Recoveredmillion oz1.411.494.284.31
Soldmillion oz1.451.534.304.34
Silver equivalent
Average gradegpt674759762778
Recovery%98.4 %98.2 %98.4 %97.0 %
Recoveredmillion oz2.602.747.857.93
Soldmillion oz2.662.687.857.69
2



Three months ended
September 30,
Nine months ended
September 30,
FINANCIALUnit2024202320242023
Revenue$ millions$80.4 $63.8 $216.8 $183.8 
Cost of sales$ millions$(33.3)$(26.4)$(90.8)$(72.5)
Mine operating earnings
$ millions$47.0 $37.5 $126.0 $111.4 
Earnings for the period$ millions$9.5 $29.9 $49.9 $80.8 
Earnings per share (basic)$/share$0.06 $0.20 $0.34 $0.55 
Adjusted earnings for the period
$ millions$26.3 $28.5 $88.9 $82.8 
Adjusted earnings per share (basic)
$ millions$0.18 $0.19 $0.60 $0.56 
Operating cash flow
$ millions$44.2 $43.8 $82.6 $122.2 
Operating cash flow per share (basic)
$/share$0.30 $0.30 $0.56 $0.83 
Free cash flow
$ millions$36.2 $34.0 $49.2 $97.0 
Free cash flow per share (basic)
$/share
$0.24 $0.23 $0.33 $0.66 
Cash costs(2)
$/oz AgEq$8.85 $7.47 $8.28 $7.43 
AISC(2)
$/oz AgEq$13.72 $12.23 $14.50 $11.94 
September 30, 2024December 31, 2023
Cash and cash equivalents$ millions$120.9 $86.0 
Bullion$ millions$37.4 $19.2 
Treasury assets$ millions$158.2 $105.2 
(1)Ore milled includes material from stockpiles and ore mined.
(2)Q3 2023 figures have been recast to align with the presentation of the current period. For the three and nine months ended September 30, 2024, cash costs increased by $2.5 million and $4.7 million, respectively, from the exclusion of adjustments for corporate salaries and other expenses, and changes in inventories.
Mine
In the quarter, a total of 124,229 tonnes were mined from the underground. Mining rates in Q3 2024 averaged 1,350 tpd, a 23% increase from Q2 2024, and above the originally targeted 2024 exit rate of 1,050 tpd. The Company completed 4.4 km of horizontal and vertical underground development, 0.7 km ahead of plan. Mining rates continued to benefit from having two mining contractors working simultaneously at site, a dynamic the Company plans to maintain through the end of Q1 2025 as part of a continued strategy to manage single asset risk and create additional operational flexibility.
Plant
Process plant throughput averaged 1,324 tpd in Q3 2024, benefiting from successful capacity testing of the plant in its current configuration at 1,500 tpd for 20 days.
Mill throughput returned to planned rates of 1,200 tpd by the end of the quarter and is expected to continue to run at this level for the remainder of the year. Process plant availability was 97.0% for the quarter, better than plan.
Average processed grades of 3.87 gpt Au and 366 gpt Ag, or 674 gpt AgEq compared to Q2 2024 grades of 4.36 gpt Au and 418 gpt Ag, or 765 gpt AgEq. As planned, grades in the quarter were lower than in Q2 2024 to balance increased throughput while maintaining consistent recovered ounces.
Average process recoveries in Q3 2024 were 98.5% Au and 98.3% Ag, or 98.4% AgEq, consistent with Q2 2024 and above design estimates.
Production
The Company produced 2.6 million oz AgEq in Q3 2024, largely in line with the 2.7 million oz AgEq in Q2 2024.
Sustaining Capital
Sustaining capital expenditures totaled $7.9 million in Q3 2024, which as expected, declined from $15.3 million in Q2 2024. Sustaining capital has totaled $33.4 million YTD and is expected to finish this year towards the top end of the 2024 guidance of $40.0 million to $44.0 million.
3



Cash Costs and AISC
During the quarter, cash costs averaged $8.85 per oz AgEq, in line with Q2 2024 cash costs of $8.87 per oz AgEq.
Cash costs YTD 2024 averaged $8.28 per oz AgEq, positioning the Company below the low end of 2024 cash cost guidance of $9.25 to $9.75 per oz AgEq.
AISC averaged $13.72 per oz AgEq in Q3 2024, 19% lower than in Q2 2024 ($16.88 per oz AgEq) as a result of lower planned sustaining capital expenditures. AISC YTD of $14.50 per oz AgEq, positions the Company below the low end of annual AISC guidance of $14.90 to $15.75 per oz AgEq.
Exploration
During Q3 2024, the Company continued drilling activities at Las Chispas to support mineral resource growth with approximately 12,500 metres completed between conversion drilling (60%) and near mine targets (40%). In addition, efforts continued with regional field-based evaluation of greenfield targets.
Program expenditures of $2.5 million and $11.5 million for Q3 2024 and YTD 2024, respectively, put the Company in line to finish the year at the top end of the 2024 guidance range of $12.0 million to $14.0 million.
Selected Q3 2024 Financial Results
Revenue
During Q3 2024, the Company sold a total of 15,204 oz Au and 1.5 million oz Ag at average realized prices of $2,472 per oz Au and $29.48 per oz Ag, generating another quarter of record revenue of $80.4 million. During Q2 2024, the Company sold a total of 14,500 oz Au and 1.4 million oz Ag at average realized prices of $2,237 per oz Au and $27.84 per oz Ag, generating revenue of $72.7 million. The Company achieved record revenue in Q3 2024 due to higher metal prices and sales quantities relative to Q2 2024.
Net Earnings
Q3 2024 net earnings of $9.5 million, or $0.06 per share, increased compared to net earnings of $6.5 million, or $0.04 per share in Q2 2024. Similarly to Q2 2024, net earnings in the quarter were negatively impacted by declines in the Mexican peso. Income tax expense of $25.8 million recorded in the quarter was similar to $26.2 million in Q2 2024, with both quarters impacted by non-cash deferred tax expenses resulting from declines in the Mexican peso. Q3 2024 net earnings were also impacted by transaction and integration costs of $3.4 million.
Q3 2024 adjusted earnings of $26.3 million, or $0.18 per share, increased compared to adjusted earnings of $24.9 million or $0.17 per share in Q2 2024. This increase was primarily related to $5.5 million in higher mine operating earnings, partially offset by $4.4 million in higher current tax expense.
Cash Flow
In Q3 2024, cash flow generated by operating activities was $44.2 million, or $0.30 per share, an increase compared to $39.6 million, or $0.27 per share, in Q2 2024. Operating cash flow before changes in working capital was $37.8 million or $0.25 per share which compares to $31.8 million or $0.22 per share in Q2 2024.
During the quarter, the Company remitted $12.1 million in tax installments that will be attributable to 2024 payable income taxes. YTD tax payments totaled $52.7 million. Guidance for total tax payments in 2024 (including payments for 2023 taxes) was $56.0 to $63.0 million based on metal prices of $1,850 per oz Au and $22.80 per oz Ag and Mexican peso to US dollar of 17:1. With higher realized metal prices throughout the year, the Company expects total tax payments to be in the upper end or exceed this guidance.
During the quarter, the Company made payments of $10.4 million for mineral properties, plant and equipment, of which $7.9 million was related to sustaining capital expenditures and the remainder related to non-sustaining brownfield exploration capital expenditures at Las Chispas. This compares with $19.5 million of payments made for mineral property, plant and equipment in Q2 2024.
Q3 2024 free cash flow of $36.2 million, or $0.24 per share, increased 49% from $24.3 million, or $0.16 per share, in Q2 2024 as a result of increased operating cash flow and a planned reduction in sustaining capital expenditures.
Financial Position
As at September 30, 2024, the Company had treasury assets of $158.2 million ($120.9 million cash and $37.4 million in bullion), an increase of $35.9 million from $122.3 million at the end of Q2 2024 ($98.3 million cash and $24.0 million bullion). The Company remains debt free with access to an undrawn $70.0 million revolving facility.
4



Bullion assets increased by $13.3 million, or 56%, during the quarter as a result of $10.3 million in bullion purchases plus $3.0 million in mark-to-market increases from improved metal pricing.
The Company’s working capital was $190.4 million on September 30, 2024, reflecting a $22.3 million increase from June 30, 2024. This growth is attributed to continued increases of cash and bullion balances, driven by strong operating cash flow resulting from strong operating performance.
Environmental, Social and Governance (“ESG”)
In Q3 2024, SilverCrest completed the latest phase of the reconstruction of the local sewage system in Arizpe with a total of 700 meters of new pipe installed. Work on other water related infrastructure projects in communities local to Las Chispas was paused, as planned, during the quarter due to seasonable rain and has since resumed.
During the quarter, the Company released its second annual ESG Report. The 2023 ESG Report offered further insight into SilverCrest’s continued commitment to working with stakeholders to identify areas where contribution and Company lead initiatives can make the most meaningful impact.
Efforts to integrate renewable solar power at Las Chispas are progressing. With the permitting process underway SilverCrest expects to transition to using solar power in Q1 2025.
Subsequent Events
On October 4, 2024, SilverCrest and Coeur Mining Inc. (“Coeur”) announced that they have entered into a definitive agreement whereby Coeur will acquire all of the issued and outstanding shares of SilverCrest pursuant to a plan of arrangement (the “Transaction”). Pursuant to the Transaction, SilverCrest shareholders will receive 1.6022 Coeur common shares for each SilverCrest common share. The special meeting and management information circular relating to the Transaction is expected to be available in Q4 2024, with the Transaction expected to close in late Q1 2025.
As a result of the Transaction and quarter end reporting, a blackout was in place which prevented the exercise of some expiring options, including 149,800 held by executives and Board of Directors. It is expected that these options, along with 163,750 expiring in late December 2024, will be exercised and the maximum number of shares sold will be those needed to cover the cost of the options and any tax obligations. with the remainder locked up as per the Transaction.
Q3 2024 Conference Call
A conference call to discuss the Company’s Q3 2024 operational and financial results will be held Wednesday, November 13, 2024 at 8:00 a.m. PT / 11:00 a.m. ET. To participate in the conference call, please dial the numbers below.
Date & Time:     Wednesday November 13, 2024 at 8:00 a.m. PT / 11:00 a.m. ET

Telephone:    North America Toll Free: 1-800-274-8461
        Conference ID: SILVER (745837)
Webcast:     https://silvercrestmetals.com/investors/presentations/
ABOUT SILVERCREST METALS INC.
SilverCrest is a Canadian precious metals producer headquartered in Vancouver, BC. The Company’s principal focus is its Las Chispas Operation in Sonora, Mexico. SilverCrest has an ongoing initiative to increase its asset base by expanding current resources and reserves, acquiring, discovering, and developing high value precious metals projects and ultimately operating multiple silver-gold mines in the Americas. The Company is led by a proven management team in all aspects of the precious metal mining sector, including taking projects through discovery, finance, on time and on budget construction, and production.
5



For Further Information:
SilverCrest Metals Inc.
Contact:
Telephone:
Fax:
Toll Free:
Email:
Website:
Lindsay Bahadir, Senior Manager Investor Relations and Organizational Effectiveness
+1 (604) 694-1730
+1 (604) 357-1313
1-866-691-1730 (Canada & USA)
info@silvercrestmetals.com
www.silvercrestmetals.com
570 Granville Street, Suite 501
Vancouver, British Columbia V6C 3P1
Non-GAAP Financial Measures
Management believes that the following non-GAAP financial measures will enable certain investors to better evaluate the Company's performance, liquidity, and ability to generate cash flow. These measures do not have any standardized definition under IFRS, and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Other companies may calculate these measures differently.
Average realized gold and silver price
Average realized gold and silver price per ounce is calculated by dividing the Company’s gross revenue from gold or silver sales for the relevant period by the gold or silver ounces sold, respectively. The Company believes the measure is useful in understanding the metal prices realized by the Company throughout the period. The following table reconciles revenue and metal sold during the period with average realized prices:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Gold revenue37,58028,005100,93581,361
Gold ounces sold during the period15,20414,50044,70442,100
Average realized gold price (per oz sold)$2,472 $1,931 $2,258 $1,933 
Silver revenue42,79135,823115,823102,449
Silver ounces sold during the period1,451,4931,530,0004,299,4934,341,000
Average realized silver price (per oz sold)$29.48 $23.41 $26.94 $23.60 
Capital expenditures
Capital expenditures are classified into sustaining capital expenditures or non-sustaining capital expenditures depending on the nature of the expenditure. Sustaining capital expenditures are those required to support current production levels. Non-sustaining capital expenditures represent the capital spending at new projects and major, discrete projects at existing operations intended to increase production or extend mine life. Management believes this to be a useful indicator of the purpose of capital expenditures and this distinction is an input into the calculation of AISC.
The following table reconciles payments for mineral properties, plant and equipment, and equipment leases to sustaining and non-sustaining capital expenditures:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Payments for mineral properties, plant and equipment$10,449 $13,081 $44,797 $33,930 
Payments for equipment leases37 11 84 82 
Total capital expenditures10,486 13,092 44,881 34,012 
Less: Non-sustaining capital expenditures(2,543)(3,256)(11,455)(8,892)
Sustaining capital expenditures$7,943 $9,836 $33,426 $25,120 
6



Free cash flow
Free cash flow subtracts sustaining capital expenditures from net cash provided by operating activities, serving as a valuable indicator of our capacity to generate cash from operations post-sustaining capital investments. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS measure:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Operating cash flow (1)
$44,166 $43,801 $82,618 $122,165 
Less: sustaining capital expenditures(7,943)(9,836)(33,426)(25,120)
Free cash flow$36,223 $33,965 $49,192 $97,045 
Free cash flow per share (basic)$0.24 $0.23 $0.33 $0.66 
Weighted average shares outstanding (basic)148,585146,776147,759147,067
(1)For the three and nine months ended September 30, 2024, operating cash flow has been adjusted to include $0.1 million and $1.7 million, respectively, in interest paid and $0.7 million and $2.8 million, respectively, in interest received which was previously presented in financing and investing activities, respectively.
Working capital
Working capital is calculated as current assets less current liabilities. The Company uses working capital as a measure of the Company’s operational efficiency and short-term financial health.
Operating margin
Operating margin is calculated as mine operating earnings divided by revenue. The Company uses Operating Margin as a measure of the Company's profitability. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Revenue
$80,371 $63,828 $216,758 $183,810 
Mine operating earnings47,033 37,460 125,998 111,359 
Operating margin
59 %59 %58 %61 %
Operating cash flow before change in working capital
The Company uses operating cash flow before change in working capital to determine the Company’s ability to generate cash flow from operations, and is calculated by adding back the change in working capital to operating cash flow as reported in the consolidated statements of cash flows.
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Operating cash flow (1)
$44,166 $43,801 $82,618 $122,165 
Less: change in working capital(6,394)(4,268)4,539 (4,106)
Operating cash flow before change in working capital$37,772 $39,533 $87,157 $118,059 
Operating cash flow per share (basic)$0.30 $0.30 $0.56 $0.83 
Operating cash flow before change in working capital per share (basic)$0.25 $0.27 $0.59 $0.80 
Weighted average shares outstanding (basic)148,585146,776147,759147,067
(1)For the three and nine months ended September 30, 2024, operating cash flow has been adjusted to include $0.1 million and $1.7 million, respectively, in interest paid and $0.7 million and $2.8 million, respectively, in interest received which was previously presented in financing and investing activities, respectively.
7



Treasury assets
SilverCrest calculates treasury assets as cash and cash equivalents plus bullion as reported in the consolidated statements of financial position. Management believes that treasury assets provide a useful measure of the Company's most liquid assets that can be used to settle short-term obligations or provide liquidity. Treasury assets are calculated as follows:
September 30
2024
December 31
2023
Cash and cash equivalents$120,864 $85,964 
Bullion37,374 19,191 
Treasury assets$158,238 $105,155 
Cash costs
Cash costs include production costs, and government royalties. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on a site basis.
AISC
All-in sustaining costs, a non-GAAP financial measure, starts with cash costs and includes general and administrative costs, reclamation accretion expense and sustaining capital expenditures. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on an overall company basis.
Cash costs and AISC are calculated as follows:
Three months ended
September 30,
Nine months ended
September 30,
2024202320242023
Production costs$23,153 $19,728 $64,036 $56,168 
Government royalties404 319 980 927 
Total cash costs (1)
23,55720,04765,01657,095
General and administrative expenses4,8852,80815,0179,222
Reclamation accretion expense126132402355
Sustaining capital expenditures7,943 9,836 33,426 25,120 
Total AISC$36,511 $32,823 $113,861 $91,792 
Silver equivalent ounces sold (koz)2,6602,6837,8547,688
Cash costs (per AgEq sold)$8.85 $7.47 $8.28 $7.43 
AISC (per AgEq sold)$13.72 $12.23 $14.50 $11.94 
(1)2023 Figures have been recast to align with the current period’s presentation. For the three and nine months ended September 30, 2024, cash costs increased by $2.5 million and $4.7 million, respectively, from the exclusion of adjustments for corporate salaries and other expenses, and changes in inventories.
8



Adjusted earnings
Adjusted earnings and adjusted basic earnings per share (collectively, "Adjusted Earnings") are presented to remove items that are unrelated to ongoing operations. These metrics do not have a standardized definition under IFRS Accounting Standards and should not be considered as a substitute for results prepared in accordance with IFRS Accounting Standards. Other companies may calculate Adjusted Earnings differently. Adjusted Earnings excludes the tax-effected impact of transaction and integration costs, unrealized gains and losses on foreign currency derivative contracts, gains or losses from the disposal of mineral properties, plant and equipment, and deferred taxes.
Three months ended
September 30,
Nine months ended
September 30,
Three months ended
June 30,
20242023202420232024
Net earnings$9,508 $29,936 $49,866 $80,803 $6,494 
Increase (decrease) due to:
Transaction and integration costs3,435 — 3,435 — — 
Unrealized losses on foreign currency derivative contracts4,218 — 7,732 — 4,062 
Mineral properties, plant and equipment gains— — (20)— (20)
Current tax effect from adjusting items(380)— (380)— — 
Deferred tax (recovery) expense9,503 (1,389)28,306 1,998 14,335 
Adjusted earnings26,284 28,547 88,939 82,801 24,871 
Weighted average shares outstanding (in 000's) Basic148,585 146,776 147,759 147,067 147,728 
Adjusted basic earnings per share$0.18 $0.19 $0.60 $0.56 $0.17 
Forward-Looking Statements
This news release contains “forward-looking statements” and “forward-looking information” (collectively “forward-looking statements”) within the meaning of applicable Canadian and United States securities legislation. These include, without limitation, statements with respect to: the proposed Transaction, including the terms of the Transaction, anticipated completion of the Transaction, the receipt of required approvals, and the satisfaction of closing conditions; the Company’s 2024 guidance and outlook; the amount of future production of gold and silver over any period; the strategic plans and expectations for the Company’s operation, exploration program and ESG related projects; working capital requirements; expected recoveries; expected cash costs and outflows, Au and Ag prices and currency exchange rates. Such forward-looking statements or information are based on a number of assumptions, which may prove to be incorrect. Assumptions have been made regarding, among other things: present and future business strategies; continued commercial operations at the Las Chispas Operation; the environment in which the Company will operate in the future, including the price of gold and silver; estimates of capital and operating costs; production estimates; estimates of mineral resources, mineral reserves and metallurgical recoveries and mining operational risk; the reliability of mineral resource and mineral reserve estimates; mining and development costs; the conditions in general economic and financial markets; availability of skilled labour; timing and amount of expenditures related to exploration programs; and effects of regulation by governmental agencies and changes in Mexican mining legislation. The actual results could differ materially from those anticipated in these forward-looking statements as a result of risk factors including: the timing and content of work programs; results of exploration activities; the interpretation of drilling results and other geological data; receipt, maintenance and security of permits and mineral property titles; environmental and other regulatory risks; project cost overruns or unanticipated costs and expenses; fluctuations in gold and silver prices and currency exchange rates; and general market and industry conditions. Forward-looking statements are based on the expectations and opinions of the Company’s management on the date the statements are made. The assumptions used in the preparation of such statements, although considered reasonable at the time of preparation, may prove to be imprecise and, as such, readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made. The Company undertakes no obligation to update or revise any forward-looking statements included in this news release if these beliefs, estimates and opinions or other circumstances should change, except as otherwise required by applicable law.
9



Qualified Persons Statement
The Qualified Person under National Instrument 43-101 Standards of Disclosure for Mineral Projects for this news release is N. Eric Fier, CPG, P.Eng, CEO for SilverCrest, who has reviewed and approved its contents.
10

SilverCrest Metals (AMEX:SILV)
Gráfica de Acción Histórica
De Oct 2024 a Nov 2024 Haga Click aquí para más Gráficas SilverCrest Metals.
SilverCrest Metals (AMEX:SILV)
Gráfica de Acción Histórica
De Nov 2023 a Nov 2024 Haga Click aquí para más Gráficas SilverCrest Metals.