UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November, 2024
Commission File No. 0001-34184
SILVERCORP METALS INC.
(Translation of registrant’s name into English)
Suite 1750 - 1066 West Hastings Street
Vancouver, BC Canada V6E 3X1
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F
Form 20-F [ ] Form 40-F [ X ]
1
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.
|
|
Dated: November 8, 2024 |
SILVERCORP METALS INC. |
|
/s/ Jonathan Hoyles |
|
Jonathan Hoyles |
|
General Counsel and Corporate Secretary |
2
EXHIBIT INDEX
|
|
EXHIBIT |
DESCRIPTION OF EXHIBIT |
3
Exhibit 99.1
SILVERCORP
METALS INC.
UNAUDITED
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
For
the three and six months ended September 30, 2024 and 2023
(Tabular
amounts are in thousands of US dollars, unless otherwise stated)
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Income |
(Unaudited
- Expressed in thousands of U.S. dollars, except per share amount and number of shares)
| |
| |
Three
Months Ended September 30, | | |
Six
months Ended September 30, | |
| |
Notes | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenue | |
4 | |
$ | 68,003 | | |
$ | 53,992 | | |
$ | 140,168 | | |
$ | 113,998 | |
Cost
of mine operations | |
| |
| | | |
| | | |
| | | |
| | |
Production
costs | |
| |
| 23,337 | | |
| 21,268 | | |
| 46,805 | | |
| 45,566 | |
Depreciation
and amortization | |
| |
| 6,887 | | |
| 6,515 | | |
| 14,167 | | |
| 14,178 | |
Mineral
resource taxes | |
| |
| 1,547 | | |
| 1,597 | | |
| 3,195 | | |
| 2,963 | |
Government
fees and other taxes | |
5 | |
| 715 | | |
| 751 | | |
| 1,350 | | |
| 1,408 | |
General
and administrative | |
6 | |
| 3,856 | | |
| 2,918 | | |
| 6,476 | | |
| 5,639 | |
| |
| |
| 36,342 | | |
| 33,049 | | |
| 71,993 | | |
| 69,754 | |
Income
from mine operations | |
| |
| 31,661 | | |
| 20,943 | | |
| 68,175 | | |
| 44,244 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Corporate
general and administrative | |
6 | |
| 4,976 | | |
| 3,810 | | |
| 9,263 | | |
| 7,460 | |
Property
evaluation and business development | |
| |
| 1,257 | | |
| 114 | | |
| 2,679 | | |
| 223 | |
Foreign
exchange loss (gain) | |
| |
| 1,120 | | |
| (1,314 | ) | |
| (629 | ) | |
| 913 | |
(Gain)
loss on investments | |
10 | |
| (3,840 | ) | |
| 603 | | |
| (6,056 | ) | |
| (483 | ) |
Share
of loss in associates | |
11 | |
| 472 | | |
| 705 | | |
| 884 | | |
| 1,345 | |
Dilution
gain on investment in associate | |
11 | |
| — | | |
| (733 | ) | |
| — | | |
| (733 | ) |
Loss
on disposal of plant and equipment | |
| |
| 35 | | |
| 35 | | |
| 147 | | |
| 30 | |
Other
expense | |
| |
| 24 | | |
| 763 | | |
| 409 | | |
| 529 | |
Income
from operations | |
| |
| 27,617 | | |
| 16,960 | | |
| 61,478 | | |
| 34,960 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Finance
income | |
7 | |
| 1,934 | | |
| 1,742 | | |
| 3,614 | | |
| 3,236 | |
Finance
costs | |
7 | |
| (82 | ) | |
| (54 | ) | |
| (147 | ) | |
| (114 | ) |
| |
| |
| 29,469 | | |
| 18,648 | | |
| 64,945 | | |
| 38,082 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Income
tax expense | |
8 | |
| 6,415 | | |
| 3,878 | | |
| 13,762 | | |
| 10,099 | |
Net
income | |
| |
$ | 23,054 | | |
$ | 14,770 | | |
$ | 51,183 | | |
$ | 27,983 | |
Attributable
to: | |
| |
| | | |
| | | |
| | | |
| | |
Equity
holders of the Company | |
| |
$ | 17,707 | | |
$ | 11,050 | | |
$ | 39,645 | | |
$ | 20,267 | |
Non-controlling
interests | |
20 | |
| 5,347 | | |
| 3,720 | | |
| 11,538 | | |
| 7,716 | |
| |
| |
$ | 23,054 | | |
$ | 14,770 | | |
$ | 51,183 | | |
$ | 27,983 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Earnings
per share attributable to the equity holders of the Company | |
| |
| | | |
| | | |
| | | |
| | |
Basic
earnings per share | |
| |
$ | 0.09 | | |
$ | 0.06 | | |
$ | 0.21 | | |
$ | 0.11 | |
Diluted
earnings per share | |
| |
$ | 0.09 | | |
$ | 0.06 | | |
$ | 0.20 | | |
$ | 0.11 | |
Weighted
Average Number of Shares Outstanding - Basic | |
| |
| 203,532,135 | | |
| 176,844,107 | | |
| 190,625,815 | | |
| 176,885,599 | |
Weighted
Average Number of Shares Outstanding - Diluted | |
| |
| 206,474,605 | | |
| 179,750,876 | | |
| 193,546,078 | | |
| 179,792,368 | |
Approved on behalf
of the Board: |
|
|
|
|
|
|
|
(Signed)
Ken Robertson |
|
(Signed)
Rui Feng |
|
Director |
|
Director |
|
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Comprehensive Income (loss) |
(Unaudited
- Expressed in thousands of U.S. dollars)
| |
| |
Three
Months Ended September 30, | | |
Six
Months Ended September 30, | |
| |
Notes | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| |
| | |
| | |
| | |
| |
Net
income | |
| |
$ | 23,054 | | |
$ | 14,770 | | |
$ | 51,183 | | |
$ | 27,983 | |
Other
comprehensive income (loss), net of taxes: | |
| |
| | | |
| | | |
| | | |
| | |
Items
that may subsequently be reclassified to net income or loss: | |
| |
| | | |
| | | |
| | | |
| | |
Currency
translation adjustment | |
| |
| 18,026 | | |
| (5,969 | ) | |
| 13,798 | | |
| (24,386 | ) |
Share
of other comprehensive income (loss) in associates | |
11 | |
| 169 | | |
| (58 | ) | |
| 24 | | |
| (3 | ) |
Reclassification
to net income upon ownership dilution of investment in associates | |
| |
| — | | |
| (34 | ) | |
| — | | |
| (34 | ) |
Items
that will not subsequently be reclassified to net loss: | |
| |
| | | |
| | | |
| | | |
| | |
Change
in fair value on equity investments designated as FVTOCI | |
10 | |
| (117 | ) | |
| 6 | | |
| (139 | ) | |
| (108 | ) |
Other
comprehensive income (loss), net of taxes | |
| |
$ | 18,078 | | |
$ | (6,055 | ) | |
$ | 13,683 | | |
$ | (24,531 | ) |
Attributable
to: | |
| |
| | | |
| | | |
| | | |
| | |
Equity
holders of the Company | |
| |
$ | 14,684 | | |
$ | (5,571 | ) | |
$ | 10,667 | | |
$ | (20,071 | ) |
Non-controlling
interests | |
20 | |
| 3,394 | | |
| (484 | ) | |
| 3,016 | | |
| (4,460 | ) |
| |
| |
$ | 18,078 | | |
$ | (6,055 | ) | |
$ | 13,683 | | |
$ | (24,531 | ) |
Total
comprehensive income | |
| |
$ | 41,132 | | |
$ | 8,715 | | |
$ | 64,866 | | |
$ | 3,452 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Attributable
to: | |
| |
| | | |
| | | |
| | | |
| | |
Equity
holders of the Company | |
| |
$ | 32,391 | | |
$ | 5,479 | | |
$ | 50,312 | | |
$ | 196 | |
Non-controlling
interests | |
| |
| 8,741 | | |
| 3,236 | | |
| 14,554 | | |
| 3,256 | |
| |
| |
$ | 41,132 | | |
$ | 8,715 | | |
$ | 64,866 | | |
$ | 3,452 | |
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Financial Position |
(Unaudited
- Expressed in thousands of U.S. dollars)
As at | |
Notes | |
September 30, 2024 | | |
March 31, 2024 | |
ASSETS | |
| |
| | | |
| | |
Current Assets | |
| |
| | | |
| | |
Cash and cash equivalents | |
24 | |
$ | 180,325 | | |
$ | 152,942 | |
Short-term investments | |
9 | |
| 29,180 | | |
| 31,949 | |
Trade and other receivables | |
| |
| 1,258 | | |
| 2,202 | |
Inventories | |
| |
| 19,640 | | |
| 7,395 | |
Due from related parties | |
21 | |
| 1,197 | | |
| 590 | |
Income tax receivable | |
| |
| 27 | | |
| 71 | |
Prepaids and deposits | |
| |
| 10,209 | | |
| 6,749 | |
| |
| |
| 241,836 | | |
| 201,898 | |
Non-current Assets | |
| |
| | | |
| | |
Long-term prepaids and deposits | |
| |
| 3,979 | | |
| 1,634 | |
Reclamation deposits | |
| |
| 4,539 | | |
| 4,409 | |
Other investments | |
10 | |
| 12,433 | | |
| 46,254 | |
Investment in associates | |
11 | |
| 48,746 | | |
| 49,426 | |
Investment properties | |
12 | |
| 455 | | |
| 463 | |
Plant and equipment | |
4, 13 | |
| 93,031 | | |
| 79,898 | |
Mineral rights and properties | |
4, 14 | |
| 575,716 | | |
| 318,833 | |
Long-term receivables | |
| |
| 784 | | |
| — | |
TOTAL ASSETS | |
| |
$ | 981,519 | | |
$ | 702,815 | |
LIABILITIES AND EQUITY | |
| |
| | | |
| | |
Current Liabilities | |
| |
| | | |
| | |
Accounts payable and accrued liabilities | |
| |
$ | 73,435 | | |
$ | 41,797 | |
Current portion of lease obligation | |
16 | |
| 231 | | |
| 213 | |
Deposits received | |
| |
| 4,446 | | |
| 4,223 | |
Income tax payable | |
| |
| 1,412 | | |
| 921 | |
| |
| |
| 79,524 | | |
| 47,154 | |
Non-current Liabilities | |
| |
| | | |
| | |
Long-term portion of lease obligation | |
16 | |
| 1,019 | | |
| 1,102 | |
Long-term deposits received | |
15 | |
| 13,250 | | |
| — | |
Deferred income tax liabilities | |
| |
| 55,926 | | |
| 51,108 | |
Environmental rehabilitation | |
17 | |
| 6,241 | | |
| 6,442 | |
Total Liabilities | |
| |
| 155,960 | | |
| 105,806 | |
Equity | |
| |
| | | |
| | |
Share capital | |
| |
| 408,125 | | |
| 258,400 | |
Equity reserves | |
| |
| 2,180 | | |
| (12,908 | ) |
Retained earnings | |
| |
| 293,584 | | |
| 261,763 | |
Total equity attributable to the equity holders of the Company | |
| |
| 703,889 | | |
| 507,255 | |
| |
| |
| | | |
| | |
Non-controlling interests | |
4, 20 | |
| 121,670 | | |
| 89,754 | |
Total Equity | |
| |
| 825,559 | | |
| 597,009 | |
| |
| |
| | | |
| | |
TOTAL LIABILITIES AND EQUITY | |
| |
$ | 981,519 | | |
$ | 702,815 | |
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Cash Flows |
(Unaudited
- Expressed in thousands of U.S. dollars)
| |
| |
Three Months Ended September 30, | | |
Six Months Ended September 30, | |
| |
Notes | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Cash provided by | |
| |
| | | |
| | | |
| | | |
| | |
Operating activities | |
| |
| | | |
| | | |
| | | |
| | |
Net income | |
| |
$ | 23,054 | | |
$ | 14,770 | | |
$ | 51,183 | | |
$ | 27,983 | |
Add (deduct) items not affecting cash: | |
| |
| | | |
| | | |
| | | |
| | |
Finance costs | |
7 | |
| 82 | | |
| 54 | | |
| 147 | | |
| 114 | |
Income tax expense | |
8 | |
| 6,415 | | |
| 3,878 | | |
| 13,762 | | |
| 10,099 | |
Depreciation, amortization and depletion | |
| |
| 7,325 | | |
| 6,927 | | |
| 15,061 | | |
| 15,015 | |
(Gain) loss on investments | |
10 | |
| (3,840 | ) | |
| 603 | | |
| (6,056 | ) | |
| (483 | ) |
Share of loss in associates | |
11 | |
| 472 | | |
| 705 | | |
| 884 | | |
| 1,345 | |
Dilution gain on investment in associate | |
| |
| — | | |
| (733 | ) | |
| — | | |
| (733 | ) |
Loss on disposal of plant and equipment | |
| |
| 35 | | |
| 35 | | |
| 147 | | |
| 30 | |
Share-based compensation | |
18 | |
| 1,182 | | |
| 1,366 | | |
| 2,383 | | |
| 2,737 | |
Reclamation expenditures | |
17 | |
| (287 | ) | |
| (214 | ) | |
| (475 | ) | |
| (261 | ) |
Income taxes paid | |
| |
| (6,768 | ) | |
| (1,784 | ) | |
| (9,904 | ) | |
| (6,317 | ) |
Interest paid | |
7 | |
| (29 | ) | |
| (6 | ) | |
| (59 | ) | |
| (13 | ) |
Changes in non-cash operating working capital | |
24 | |
| (4,513 | ) | |
| 3,243 | | |
| (3,990 | ) | |
| 8,209 | |
Net cash provided by operating activities | |
| |
| 23,128 | | |
| 28,844 | | |
| 63,083 | | |
| 57,725 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Investing activities | |
| |
| | | |
| | | |
| | | |
| | |
Plant and equipment | |
| |
| | | |
| | | |
| | | |
| | |
Additions | |
| |
| (5,581 | ) | |
| (3,343 | ) | |
| (9,372 | ) | |
| (6,557 | ) |
Proceeds on disposals | |
| |
| 40 | | |
| 348 | | |
| 40 | | |
| 472 | |
Mineral rights and properties | |
| |
| | | |
| | | |
| | | |
| | |
Acquisition | |
3, 24 | |
| (4,953 | ) | |
| — | | |
| (4,953 | ) | |
| — | |
Capital expenditures | |
| |
| (16,985 | ) | |
| (12,086 | ) | |
| (29,579 | ) | |
| (23,971 | ) |
Reclamation deposits | |
| |
| | | |
| | | |
| | | |
| | |
Paid | |
| |
| (23 | ) | |
| (14 | ) | |
| (39 | ) | |
| (29 | ) |
Refund | |
| |
| 19 | | |
| 33 | | |
| 44 | | |
| 33 | |
Other investments | |
| |
| | | |
| | | |
| | | |
| | |
Acquisition | |
10 | |
| (1,011 | ) | |
| (18,465 | ) | |
| (19,784 | ) | |
| (22,059 | ) |
Proceeds on disposals | |
10 | |
| 95 | | |
| 770 | | |
| 34,202 | | |
| 840 | |
Investment in associates | |
11 | |
| — | | |
| (4,982 | ) | |
| (4 | ) | |
| (4,982 | ) |
Short-term investment | |
| |
| | | |
| | | |
| | | |
| | |
Purchase | |
| |
| (22,156 | ) | |
| (20,912 | ) | |
| (95,087 | ) | |
| (29,464 | ) |
Redemption | |
| |
| 65,399 | | |
| 7,587 | | |
| 98,667 | | |
| 13,537 | |
Net cash used in investing activities | |
| |
| 14,844 | | |
| (51,064 | ) | |
| (25,865 | ) | |
| (72,180 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Financing activities | |
| |
| | | |
| | | |
| | | |
| | |
Principal payments on lease obligation | |
16 | |
| (45 | ) | |
| (65 | ) | |
| (85 | ) | |
| (129 | ) |
Cash dividends distributed | |
18(c) | |
| — | | |
| — | | |
| (2,221 | ) | |
| (2,214 | ) |
Non-controlling interests | |
| |
| | | |
| | | |
| | | |
| | |
Distribution | |
4, 20 | |
| (7,316 | ) | |
| — | | |
| (11,049 | ) | |
| (7,248 | ) |
Related parties | |
| |
| | | |
| | | |
| | | |
| | |
Payments made | |
21 | |
| — | | |
| — | | |
| (500 | ) | |
| — | |
Proceeds from issuance of common shares | |
| |
| 1,120 | | |
| — | | |
| 1,246 | | |
| — | |
Common shares repurchased as part of normal course issuer bid | |
| |
| — | | |
| (572 | ) | |
| — | | |
| (572 | ) |
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Cash Flows |
(Unaudited
- Expressed in thousands of U.S. dollars)
Net cash used in financing activities | |
| |
| (6,241 | ) | |
| (637 | ) | |
| (12,609 | ) | |
| (10,163 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Effect of exchange rate changes on cash and cash equivalents | |
| |
| 4,180 | | |
| (1,323 | ) | |
| 2,774 | | |
| (1,976 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Decrease in cash and cash equivalents | |
| |
| 35,911 | | |
| (24,180 | ) | |
| 27,383 | | |
| (26,594 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents, beginning of the period | |
| |
| 144,414 | | |
| 143,278 | | |
| 152,942 | | |
| 145,692 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents, end of the period | |
| |
$ | 180,325 | | |
$ | 119,098 | | |
$ | 180,325 | | |
$ | 119,098 | |
Supplementary cash flow information | |
24 | |
| | | |
| | | |
| | | |
| | |
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Changes in Equity |
(Unaudited - Expressed in thousands
of U.S. dollars, except numbers for share figures)
| |
| |
Share capital | | |
Equity reserves | | |
| | |
| | |
| | |
| |
| |
Notes | |
Number of
shares | | |
Amount | | |
Share option reserve | | |
Reserves | | |
Accumulated
other
comprehensive
loss | | |
Retained
earnings | | |
Total equity
attributable to the
equity holders of
the Company | | |
Non-controlling interests | | |
Total equity | |
Balance, April 1, 2023 | |
| |
| 176,771,265 | | |
$ | 255,684 | | |
$ | 20,893 | | |
$ | 25,834 | | |
$ | (43,243 | ) | |
$ | 229,885 | | |
$ | 489,053 | | |
$ | 90,778 | | |
$ | 579,831 | |
Restricted share units vested | |
| |
| 245,278 | | |
| 1,001 | | |
| (1,001 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Share-based compensation | |
| |
| — | | |
| — | | |
| 2,737 | | |
| — | | |
| — | | |
| — | | |
| 2,737 | | |
| — | | |
| 2,737 | |
Dividends declared | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,214 | ) | |
| (2,214 | ) | |
| — | | |
| (2,214 | ) |
Distribution to non-controlling interests | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (7,248 | ) | |
| (7,248 | ) |
Shares buy-back as per normal course issuer bid | |
| |
| (196,554 | ) | |
| (572 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (572 | ) | |
| — | | |
| (572 | ) |
Comprehensive income (loss) | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| (20,071 | ) | |
| 20,267 | | |
| 196 | | |
| 3,256 | | |
| 3,452 | |
Balance, September 30, 2023 | |
| |
| 176,819,989 | | |
$ | 256,113 | | |
$ | 22,629 | | |
$ | 25,834 | | |
$ | (63,314 | ) | |
$ | 247,938 | | |
$ | 489,200 | | |
$ | 86,786 | | |
$ | 575,986 | |
Restricted share units vested | |
| |
| 683,477 | | |
| 2,735 | | |
| (2,735 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Share-based compensation | |
| |
| — | | |
| — | | |
| 1,409 | | |
| — | | |
| — | | |
| — | | |
| 1,409 | | |
| — | | |
| 1,409 | |
Dividends declared | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,214 | ) | |
| (2,214 | ) | |
| — | | |
| (2,214 | ) |
Shares buy-back as per normal course issuer bid | |
| |
| (191,770 | ) | |
| (448 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (448 | ) | |
| — | | |
| (448 | ) |
Distribution to non-controlling interests | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (3,840 | ) | |
| (3,840 | ) |
Comprehensive income | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 3,269 | | |
| 16,039 | | |
| 19,308 | | |
| 6,808 | | |
| 26,116 | |
Balance, March 31, 2024 | |
| |
| 177,311,696 | | |
$ | 258,400 | | |
$ | 21,303 | | |
$ | 25,834 | | |
$ | (60,045 | ) | |
$ | 261,763 | | |
$ | 507,255 | | |
$ | 89,754 | | |
$ | 597,009 | |
Options exercised | |
| |
| 450,131 | | |
| 2,088 | | |
| (842 | ) | |
| — | | |
| — | | |
| — | | |
| 1,246 | | |
| — | | |
| 1,246 | |
Restricted share units vested | |
| |
| 345,329 | | |
| 1,621 | | |
| (1,621 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Securities issued upon acquisition of Adventus | |
| |
| 38,818,841 | | |
| 146,016 | | |
| 4,501 | | |
| — | | |
| — | | |
| — | | |
| 150,517 | | |
| 22,808 | | |
| 173,325 | |
Share-based compensation | |
18(b) | |
| — | | |
| — | | |
| 2,383 | | |
| — | | |
| — | | |
| — | | |
| 2,383 | | |
| — | | |
| 2,383 | |
Dividends declared | |
18(c) | |
| — | | |
| — | | |
| | | |
| — | | |
| — | | |
| (2,221 | ) | |
| (2,221 | ) | |
| — | | |
| (2,221 | ) |
Adjustment to non-controlling interests | |
20 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,603 | ) | |
| (5,603 | ) | |
| 5,603 | | |
| — | |
Distribution to non-controlling interests | |
20 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (11,049 | ) | |
| (11,049 | ) |
Comprehensive income | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 10,667 | | |
| 39,645 | | |
| 50,312 | | |
| 14,554 | | |
| 64,866 | |
Balance, September 30, 2024 | |
| |
| 216,925,997 | | |
$ | 408,125 | | |
$ | 25,724 | | |
$ | 25,834 | | |
$ | (49,378 | ) | |
$ | 293,584 | | |
$ | 703,889 | | |
$ | 121,670 | | |
$ | 825,559 | |
See
accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Condensed
Consolidated Interim Statements of Changes in Equity |
(Unaudited - Expressed in thousands
of U.S. dollars, except numbers for share figures)
See accompanying notes to the consolidated financial statements
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Silvercorp
Metals Inc., along with its subsidiary companies (collectively the “Company”), is engaged in the acquisition, exploration,
development, and mining of mineral properties. The Company’s producing mines are located in China, and current exploration and
development projects are located in China and Ecuador.
On
July 31, 2024, the Company acquired a 75% interest in the El Domo project, a permitted, pre-construction stage copper-gold project (the
“El Domo Project”), and a 98.7% interest in the Condor project, a development stage gold project (the “Condor Project”),
through the acquisition of Adventus Mining Corporation (“Adventus”), a Canadian company focused on the exploration and development
of its mineral properties in Ecuador. The acquisition is expected to contribute to the Company’s diversification of its mining assets
and enhance its geographical market presence in Latin America (note 3).
The
Company is a publicly listed company incorporated in the Province of British Columbia, Canada, with limited liability under the legislation
of the Province of British Columbia. The Company’s shares are traded on the Toronto Stock Exchange and NYSE American.
The
head office, registered address and records office of the Company are located at 1066 West Hastings Street, Suite 1750, Vancouver, British
Columbia, Canada, V6E 3X1.
| 2. | MATERIAL
ACCOUNTING POLICIES |
(a) Statement of Compliance
These
unaudited condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard
34 – Interim Financial Reporting (“IAS 34”) of the International Financial Reporting Standards (“IFRS”)
as issued by the International Accounting Standards Board (“IASB”) and have been condensed with certain disclosures from
the Company’s audited consolidated financial statements for the year ended March 31, 2024. Accordingly, these unaudited condensed
consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements
for the year ended March 31, 2024. These unaudited condensed consolidated interim financial statements follow the same accounting policies
set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2024 with the exception of the adoption
of certain amendments noted in note 2(b) below.
These
unaudited condensed consolidated interim financial statements were authorized for issue in accordance with a resolution of the Board
of Directors dated November 6, 2024.
(b) Adoption of New Accounting Standards, Interpretation or Amendments
The
Company adopted the following new standards or amendments to IFRS as at April 1, 2024. Their adoption has not had any material impact
on the disclosures or the amounts reported in these unaudited condensed consolidated interim financial statements.
Classification
of Liabilities as Current or Non-Current (Amendments to IAS 1)
The
amendments to IAS 1 clarify the presentation of liabilities. The classification of liabilities as current or non-current is based on
contractual rights that are in existence at the end of the reporting period and is 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,
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
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 complied with after the reporting date do not affect the classification
of debt as current or non-current at the reporting date. The amendments were applied effective April 1, 2024 and did not have a material
impact on the Company’s unaudited condensed consolidated interim financial statements.
Lease
Liability in a Sale and Leaseback (Amendments to IFRS 16)
The
amendments require a seller-lessee to subsequently measure lease liabilities arising from a leaseback in a way that it does not recognize
any amount of the gain or loss that relates to the right of use it retains. The new requirements do not prevent a seller-lessee from
recognizing in profit or loss any gain or loss relating to the partial or full termination of a lease. A seller-lessee applies the amendments
retrospectively in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors to sale and leaseback transactions
entered into after the date of initial application. The amendments were applied effective April 1, 2024 and did not have a material impact
on the Company’s unaudited condensed consolidated interim financial statements.
Supplier
Financing Arrangements (Amendments to IAS 7 and IFRS 7)
The
amendments require disclosure requirements regarding the effects of supplier finance arrangement on their liabilities, cash flows and
exposure to liquidity risk. Entities are required to disclose the followings:
| ● | The
terms and conditions; |
| ● | The
amount of the liabilities that are part of the arrangements, breaking out the amounts for
which the suppliers have already received payment from the finance providers, and stating
where the liabilities are reflected in the balance sheet; |
| ● | Ranges
of payment due dates; and |
| ● | Liquidity
risk information. |
The
amendments were applied effective April 1, 2024 and did not have a material impact on the Company’s unaudited condensed consolidated
interim financial statements.
(c) New Accounting Standards Issued but not effective
Certain
new accounting standards and interpretations have been issued that are not mandatory for the current period and have not been early adopted.
Presentation
and Disclosure in Financial Statements (IFRS 18 replaces IAS 1)
In
April 2024, the IASB released IFRS 18 Presentation and Disclosure in Financial Statements. IFRS 18 replaces IAS 1 Presentation
of Financial Statements while carrying forward many of the requirements in IAS 1. IFRS 18 introduces new requirements to: i) present
specified categories and defined subtotals in the statement of earnings, ii) provide disclosures on management-defined performance measures
(“MPMs”) in the notes to the financial statements, iii) improve aggregation and disaggregation. Some of the requirements
in IAS 1 are moved to IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors and IFRS 7 Financial Instruments: Disclosures.
The IASB also made minor amendments to
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
IAS 7 Statement of Cash Flows and IAS 33 Earnings per Share in connection with the new standard.
IFRS 18 requires retrospective application with specific transition provisions.
The
amendments are effective for annual reporting periods beginning on or after January 1, 2027, with early adoption permitted. The Company
is currently evaluating the impact of IFRS 18 on its financial statements.
Lack
of Exchangeability (Amendments to IAS 21)
The
amendments contain guidance to specify when a currency is exchangeable and how to determine the exchange rate when it is not. The amendments
are effective for annual reporting periods beginning on or after January 1, 2025. The Company is currently evaluating the impact of this
amendment.
Amendments
to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7)
The
amendments contain guidance to derecognition of a financial liability settled through electronic transfer, as well as classification
of financial assets for:
| ● | Contractual
terms that are consistent with a basic lending arrangement; |
| ● | Assets
with non-recourse features; |
| ● | Contractually
linked instruments. |
Also,
additional disclosures relating to investments in equity instruments designated at fair value through other comprehensive income (“FVOCI”)
and added disclosure requirements for financial instruments with contingent features. The amendments are effective for annual reporting
periods beginning on or after January 1, 2026. The Company is currently evaluating the impact of these amendments.
(d) Basis of Consolidation
These
unaudited condensed consolidated interim financial statements include the accounts of the Company and its wholly or partially owned subsidiaries.
Subsidiaries
are consolidated from the date on which the Company obtains control up to the date of the disposition of control. Control is achieved
when the Company has power over the subsidiary, is exposed or has rights to variable returns from its involvement with the subsidiary
and has the ability to use its power to affect its returns. These unaudited condensed consolidated interim financial statements include
the financial results of Adventus after its acquisition on July 31, 2024.
For
non-wholly owned subsidiaries over which the Company has control, the net assets attributable to outside equity shareholders are presented
as “non-controlling interests” in the equity section of the consolidated balance sheets. Net income for the period that is
attributable to the non-controlling interests is calculated based on the ownership of the non-controlling interest shareholders in the
subsidiary. Adjustments to recognize the non-controlling interests’ share of changes to the subsidiary’s equity are made
even if this results in the non-controlling interests having a deficit balance. Changes in the Company’s ownership interest in
a subsidiary that do not result in a loss of control are recorded as equity transactions. The carrying amount of non-controlling interests
is adjusted to reflect the change in the non-controlling interests’ relative interests in the subsidiary and the difference between
the adjustment to the carrying amount of non-controlling interest and the Company’s share of proceeds received and/or consideration
paid is recognized directly in equity and attributed to equity holders of the Company.
Balances,
transactions, revenues and expenses between the Company and its subsidiaries are eliminated on consolidation.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Table
below summarizes the Company’s material subsidiaries which are consolidated as follows:
Name of subsidiaries |
Principal activity |
Place of incorporation |
Ownership interest |
Mineral properties |
Silvercorp Metals (China) Inc. |
Corporate |
China |
100% |
|
Adventus Mining Corporation(ii) |
Holding |
Canada |
100% |
|
Luminex Resources Corp.(ii) |
Holding |
Canada |
100% |
|
Salazar Holdings Limited(ii) |
Holding |
Canada |
75% |
|
Fortune Mining Limited |
Holding |
BVI (i) |
100% |
|
Victor Resources Ltd. |
Holding |
BVI |
100% |
|
Victor Mining Ltd. |
Holding |
BVI |
100% |
|
Yangtze Mining (H.K.) Ltd. |
Holding |
Hong Kong |
100% |
|
Wonder Success Limited |
Holding |
Hong Kong |
100% |
|
Henan Huawei Mining Co. Ltd. (“Henan Huawei”) |
Mining |
China |
80% |
Ying Mining District |
Henan Found Mining Co. Ltd. (“Henan Found”) |
Mining |
China |
77.5% |
Xinshao Yunxiang Mining Co., Ltd. (“Yunxiang”) |
Care and maintenance |
China |
70% |
BYP |
Guangdong Found Mining Co. Ltd. (“Guangdong Found”) |
Mining |
China |
99% |
GC |
Shanxi Xinbaoyuan Mining Co., Ltd. (“Xinbaoyuan”) |
Development and exploration |
China |
77.5% |
Kuanping |
Curimining S.A(ii) |
Development and exploration |
Ecuador |
75% |
El Domo |
Condormine S.A(ii) |
Exploration |
Ecuador |
98.7% |
Condor |
(i) British Virgin Islands (“BVI”)
(ii) Entities added as part of the Adventus acquisition set out in note 3
(e) Business combinations or asset acquisition
It
follows the same policies set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2024.
Previously
held interest
In
a step acquisition that is not accounted for as a business combination, previously held equity interest in an acquiree is remeasured
to fair value at the acquisition date, and a gain or loss is recognized in profit or loss, or other comprehensive income, as appropriate
(depending on whether the previously held equity interest was measured at fair value through profit or loss or fair value through other
comprehensive income).
(f) Critical Accounting Judgments and Estimates
These
unaudited condensed consolidated interim financial statements follow the same significant accounting judgments and estimates set out
in note 2 to the audited consolidated financial statements for the year ended March 31, 2024.
In
addition to the judgments and estimates set out in note 2 to the audited consolidated financial statements for the year ended March 31,
2024, the Company has made critical judgments in assessing whether transactions undertaken during
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
the reporting period represent business
combinations or asset acquisitions in applying IFRS 3 Business Combinations. This distinction affects how assets and liabilities acquired
are accounted for and the resulting financial statement impact.
For
each acquisition, the Company evaluated whether the transaction met the definition of a business under IFRS 3. This involved assessing
if the acquisition included (i) an integrated set of activities and assets, (ii) inputs, and (iii) processes that have the capability
to create outputs. Where an acquired set of activities and assets did not meet the criteria of a business, the transaction was classified
as an asset acquisition, and consideration paid was allocated to the identifiable net assets on a relative fair value basis.
The
following key factors were considered:
| ● | Inputs
and processes acquired: Whether the acquired assets included organized workflows, management
processes, or a workforce capable of managing and producing outputs. |
| ● | Control
over critical processes: An assessment of whether the Group obtained control over processes
that are critical to generating outputs. |
| ● | Synergies
and strategic benefits: The extent to which the transaction provided synergies or additional
strategic capabilities. |
The
application of this judgment has a material effect on the financial statements as it influences whether goodwill, deferred taxes are
recognized and the accounting treatment for transaction costs.
(g) Deferred revenue
When
a cash prepayment is received from customers prior to a sale meeting the criteria of revenue recognition, the amount received is recognized
as deferred revenue on the statements of financial position. Revenue will be subsequently recognized in the consolidated statements of
income when such criteria are met.
Where
the Company determines at the beginning of a precious metals streaming contract that the obligations under it will be satisfied through
the delivery of its own production of non-financial items (i.e. gold and silver credits) instead of cash or other financial assets, the
Company will account for any upfront cash deposit as deposit liability to be reclassified to deferred revenue on completion of the mine.
The
consideration received from deliveries of the gold and silver credits is variable, subject to changes in the total estimated production
as well as the prices of the gold and silver credits at the time of delivery. Changes to the variable consideration are accounted for
in revenue in the consolidated statements of income.
The
deferred revenue contains a significant financing component as the upfront cash deposit is received in advance of the delivery of the
concentrate and a financing charge on the deferred revenue is recognized. The interest rate used is based on the implicit rate for the
streaming contract on the date of inception, based on the discount rate and the reserve and resources assumed. The financing component
attributable to the qualifying asset is capitalized and included as its carrying amounts until the asset is ready for their intended
use, in accordance with the Company’s accounting policy for borrowing costs.
| 3. | ACQUISITION
OF ADVENTUS MINING CORPORATION |
On
July 31, 2024, the Company completed the acquisition of Adventus through the purchase of all issued and outstanding common shares of
Adventus, not already owned by Silvercorp, by issuing a total of 38,818,841 Silvercorp shares to the original shareholders of Adventus.
The Company also issued a total of 1,766,721 Silvercorp stock options to replace Adventus’ outstanding options, and 2,787,020 Silvercorp
warrants to replace Adventus’ outstanding warrants. All
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Adventus restricted share units outstanding immediately before closing
were settled in cash, funded by the Company through Adventus.
Adventus
is a Canadian company focused on the exploration and development of copper-gold mineral projects, mainly the El Domo Project and the
Condor Project, in Ecuador. Adventus owns 75% interest in the El Domo Project and 98.7% interest in the Condor Project.
The
acquisition has been accounted for as an asset acquisition as it was determined that the mineral projects did not constitute a business
as defined by IFRS 3 - Business Combination. The consideration paid along with the transaction costs incurred in connection with the
acquisition of Adventus, were determined in accordance with IFRS 2 - Share-based Payment, and were allocated to the assets acquired and
liabilities assumed based on their relative fair values.
Table
below summarizes the total acquisitions incurred and their allocation to the assets acquired and liabilities assumed.
Consideration Paid | |
| |
38,818,841 common shares of Silvercorp issued | |
$ | 146,016 | |
1,766,721 stock options of Silvercorp issued | |
| 2,403 | |
2,787,020 warrants of Silvercorp issued | |
| 2,098 | |
Previously held interest in Adventus | |
| 25,748 | |
Funds advanced to Adventus before closing | |
| 1,239 | |
| |
$ | 177,504 | |
Transaction costs | |
| 3,838 | |
Total acquisition costs to be allocated | |
$ | 181,342 | |
| |
| | |
Fair value of assets acquired and liabilities assumed | |
| | |
Cash and cash equivalent | |
$ | 3,483 | |
Other receivable | |
| 710 | |
Prepaid and deposits | |
| 324 | |
Other investment | |
| 21 | |
Property, plant and equipment | |
| 523 | |
Mineral rights and properties | |
| 225,958 | |
Other assets | |
| 645 | |
Accounts payable and accrued liabilities | |
| (14,248 | ) |
Lease obligation | |
| (16 | ) |
Deposit received (note 15) | |
| (13,250 | ) |
Non-controlling interests | |
| (22,808 | ) |
Net assets acquired | |
$ | 181,342 | |
All
of the Company’s operations are within the mining and metals industry. The Company reviews its segment reporting to ensure it reflects
the operational structure of the Company after the Adventus acquisition and enables the Company’s chief operating decision maker to review
operating segment performance.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
An
operating segment is defined as a component of the Company that:
| ● | Engages
in business activities from which it may earn revenues or incur expenses; |
| ● | Whose
operating results are reviewed regularly by the entity’s chief operating decision maker;
and |
| ● | For
which discrete financial information is available. |
The
Company has determined that each producing mine and significant development property represents an operating segment. The Company has
organized its reportable and operating segments by significant revenue streams and geographic regions.
As
of September 30, 2024, the Company’s significant operating segments include its two producing properties in China, two development and
exploration projects in Ecuador. “Other” consists primarily of the Company’s corporate assets, other development and exploration
properties, and corporate expenses which are not allocated to operating segments.
(a) Segmented information for operating results is as follows:
Three
months ended September 30, 2024 |
| |
China | | |
Ecuador | | |
| | |
| |
Statements of Income | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Revenue | |
$ | 58,704 | | |
$ | 9,299 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 68,003 | |
Costs of mine operations | |
| (29,577 | ) | |
| (6,327 | ) | |
| (5 | ) | |
| (62 | ) | |
| (371 | ) | |
| (36,342 | ) |
Income (loss) from mine operations | |
| 29,127 | | |
| 2,972 | | |
| (5 | ) | |
| (62 | ) | |
| (371 | ) | |
| 31,661 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| (1,295 | ) | |
| (40 | ) | |
| 53 | | |
| (17 | ) | |
| (2,745 | ) | |
| (4,044 | ) |
Finance items, net | |
| 477 | | |
| 73 | | |
| — | | |
| — | | |
| 1,302 | | |
| 1,852 | |
Income tax expenses | |
| (4,497 | ) | |
| (363 | ) | |
| — | | |
| — | | |
| (1,555 | ) | |
| (6,415 | ) |
Net income (loss) | |
$ | 23,812 | | |
$ | 2,642 | | |
$ | 48 | | |
$ | (79 | ) | |
$ | (3,369 | ) | |
$ | 23,054 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Attributable to: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Equity holders of the Company | |
| 18,481 | | |
| 2,615 | | |
| 39 | | |
| (78 | ) | |
| (3,350 | ) | |
| 17,707 | |
Non-controlling interest | |
| 5,331 | | |
| 27 | | |
| 9 | | |
| (1 | ) | |
| (19 | ) | |
| 5,347 | |
Net income (loss) | |
$ | 23,812 | | |
$ | 2,642 | | |
$ | 48 | | |
$ | (79 | ) | |
$ | (3,369 | ) | |
$ | 23,054 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Three months ended September 30, 2023 |
| |
China | | |
Ecuador | | |
| | |
| |
Statements of Income | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Revenue | |
$ | 49,839 | | |
$ | 4,153 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 53,992 | |
Costs of mine operations | |
| (28,023 | ) | |
| (4,902 | ) | |
| — | | |
| — | | |
| (124 | ) | |
| (33,049 | ) |
Income (loss) from mine operations | |
| 21,816 | | |
| (749 | ) | |
| — | | |
| — | | |
| (124 | ) | |
| 20,943 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| (853 | ) | |
| 38 | | |
| — | | |
| — | | |
| (3,168 | ) | |
| (3,983 | ) |
Finance items, net | |
| 583 | | |
| 126 | | |
| — | | |
| — | | |
| 979 | | |
| 1,688 | |
Income tax (expense)/recovery | |
| (4,015 | ) | |
| 139 | | |
| — | | |
| — | | |
| (2 | ) | |
| (3,878 | ) |
Net income (loss) | |
| 17,531 | | |
| (446 | ) | |
| — | | |
| — | | |
| (2,315 | ) | |
| 14,770 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Attributable to: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Equity holders of the Company | |
| 13,760 | | |
| (441 | ) | |
| — | | |
| — | | |
| (2,269 | ) | |
| 11,050 | |
Non-controlling interest | |
| 3,771 | | |
| (5 | ) | |
| — | | |
| — | | |
| (46 | ) | |
| 3,720 | |
Net income (loss) | |
$ | 17,531 | | |
$ | (446 | ) | |
$ | — | | |
$ | — | | |
$ | (2,315 | ) | |
$ | 14,770 | |
Six months ended September 30, 2024 |
| |
China | | |
Ecuador | | |
| | |
| |
Statements of Income | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Revenue | |
$ | 121,487 | | |
$ | 18,681 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 140,168 | |
Costs of mine operations | |
| (58,772 | ) | |
| (12,682 | ) | |
| (5 | ) | |
| (62 | ) | |
| (472 | ) | |
| (71,993 | ) |
Income (loss) from mine operations | |
| 62,715 | | |
| 5,999 | | |
| (5 | ) | |
| (62 | ) | |
| (472 | ) | |
| 68,175 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| (1,949 | ) | |
| (19 | ) | |
| 53 | | |
| (17 | ) | |
| (4,765 | ) | |
| (6,697 | ) |
Finance items, net | |
| 942 | | |
| 131 | | |
| — | | |
| — | | |
| 2,394 | | |
| 3,467 | |
Income tax expenses | |
| (9,668 | ) | |
| (900 | ) | |
| — | | |
| — | | |
| (3,194 | ) | |
| (13,762 | ) |
Net income (loss) | |
$ | 52,040 | | |
$ | 5,211 | | |
$ | 48 | | |
$ | (79 | ) | |
$ | (6,037 | ) | |
$ | 51,183 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Attributable to: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Equity holders of the Company | |
| 40,499 | | |
| 5,159 | | |
| 39 | | |
| (78 | ) | |
| (5,974 | ) | |
| 39,645 | |
Non-controlling interest | |
| 11,541 | | |
| 52 | | |
| 9 | | |
| (1 | ) | |
| (63 | ) | |
| 11,538 | |
Net income (loss) | |
$ | 52,040 | | |
$ | 5,211 | | |
$ | 48 | | |
$ | (79 | ) | |
$ | (6,037 | ) | |
$ | 51,183 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Six months ended September 30, 2023 |
| |
China | | |
Ecuador | | |
| | |
| |
Statements of Income | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Revenue | |
$ | 100,415 | | |
$ | 13,583 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 113,998 | |
Costs of mine operations | |
| (56,884 | ) | |
| (12,659 | ) | |
| — | | |
| — | | |
| (211 | ) | |
| (69,754 | ) |
Income (loss) from mine operations | |
| 43,531 | | |
| 924 | | |
| — | | |
| — | | |
| (211 | ) | |
| 44,244 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| (707 | ) | |
| 114 | | |
| — | | |
| — | | |
| (8,691 | ) | |
| (9,284 | ) |
Finance items, net | |
| 1,164 | | |
| 260 | | |
| — | | |
| — | | |
| 1,698 | | |
| 3,122 | |
Income tax expenses | |
| (7,773 | ) | |
| 171 | | |
| — | | |
| — | | |
| (2,497 | ) | |
| (10,099 | ) |
Net income (loss) | |
| 36,215 | | |
| 1,469 | | |
| — | | |
| — | | |
| (9,701 | ) | |
| 27,983 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Attributable to: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Equity holders of the Company | |
| 28,398 | | |
| 1,455 | | |
| — | | |
| — | | |
| (9,586 | ) | |
| 20,267 | |
Non-controlling interest | |
| 7,817 | | |
| 14 | | |
| — | | |
| — | | |
| (115 | ) | |
| 7,716 | |
Net income (loss) | |
$ | 36,215 | | |
$ | 1,469 | | |
$ | — | | |
$ | — | | |
$ | (9,701 | ) | |
$ | 27,983 | |
(b) Segmented information for assets and liabilities is as follows:
| |
China | | |
Ecuador | | |
| | |
| |
As at September 30, 2024 | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Current assets | |
$ | 103,391 | | |
$ | 13,818 | | |
$ | 1,737 | | |
$ | 435 | | |
$ | 122,455 | | |
$ | 241,836 | |
Long-term prepaids and deposits | |
| 3,549 | | |
| 333 | | |
| — | | |
| — | | |
| 97 | | |
| 3,979 | |
Reclamation deposits | |
| 1,380 | | |
| 3,152 | | |
| — | | |
| — | | |
| 7 | | |
| 4,539 | |
Other investments | |
| — | | |
| — | | |
| — | | |
| — | | |
| 12,433 | | |
| 12,433 | |
Investment in associates | |
| — | | |
| — | | |
| — | | |
| — | | |
| 48,746 | | |
| 48,746 | |
Investment properties | |
| 455 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 455 | |
Plant and equipment | |
| 74,650 | | |
| 13,337 | | |
| 217 | | |
| 142 | | |
| 4,685 | | |
| 93,031 | |
Mineral rights and properties | |
| 287,954 | | |
| 38,253 | | |
| 203,546 | | |
| 25,514 | | |
| 20,449 | | |
| 575,716 | |
Long-term receivables | |
| — | | |
| — | | |
| 784 | | |
| — | | |
| — | | |
| 784 | |
Total Assets | |
$ | 471,379 | | |
$ | 68,893 | | |
$ | 206,284 | | |
$ | 26,091 | | |
$ | 208,872 | | |
$ | 981,519 | |
Current liabilities | |
| 57,804 | | |
| 6,225 | | |
| 3,745 | | |
| 516 | | |
| 11,234 | | |
| 79,524 | |
Long-term portion of lease obligation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,019 | | |
| 1,019 | |
Long-term deposits received | |
| — | | |
| — | | |
| — | | |
| — | | |
| 13,250 | | |
| 13,250 | |
Deferred income tax liabilities | |
| 53,047 | | |
| 1,063 | | |
| — | | |
| — | | |
| 1,816 | | |
| 55,926 | |
Environmental rehabilitation | |
| 3,709 | | |
| 1,519 | | |
| — | | |
| — | | |
| 1,013 | | |
| 6,241 | |
Total liabilities | |
$ | 114,560 | | |
$ | 8,807 | | |
$ | 3,745 | | |
$ | 516 | | |
$ | 28,332 | | |
$ | 155,960 | |
Non-controlling interests | |
$ | 91,605 | | |
$ | (192 | ) | |
$ | 28,816 | | |
$ | (395 | ) | |
$ | 1,836 | | |
$ | 121,670 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
China | | |
Ecuador | | |
| | |
| |
As at March 31, 2024 | |
Ying Mining District | | |
GC Mine | | |
El Domo | | |
Condor | | |
Other | | |
Total | |
Current assets | |
$ | 91,777 | | |
$ | 9,272 | | |
$ | — | | |
$ | — | | |
$ | 100,849 | | |
$ | 201,898 | |
Long-term prepaids and deposits | |
| 1,104 | | |
| 129 | | |
| — | | |
| — | | |
| 401 | | |
| 1,634 | |
Reclamation deposits | |
| 1,370 | | |
| 3,032 | | |
| — | | |
| — | | |
| 7 | | |
| 4,409 | |
Other investments | |
| 63 | | |
| — | | |
| — | | |
| — | | |
| 46,191 | | |
| 46,254 | |
Investment in associates | |
| — | | |
| — | | |
| — | | |
| — | | |
| 49,426 | | |
| 49,426 | |
Investment properties | |
| 463 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 463 | |
Plant and equipment | |
| 61,350 | | |
| 13,648 | | |
| — | | |
| — | | |
| 4,900 | | |
| 79,898 | |
Mineral rights and properties | |
| 264,903 | | |
| 34,409 | | |
| — | | |
| — | | |
| 19,521 | | |
| 318,833 | |
Total Assets | |
$ | 421,030 | | |
$ | 60,490 | | |
$ | — | | |
$ | — | | |
$ | 221,295 | | |
$ | 702,815 | |
Current liabilities | |
| 38,271 | | |
| 5,621 | | |
| — | | |
| — | | |
| 3,262 | | |
| 47,154 | |
Long-term portion of lease obligation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,102 | | |
| 1,102 | |
Deferred income tax liabilities | |
| 50,001 | | |
| 133 | | |
| — | | |
| — | | |
| 974 | | |
| 51,108 | |
Environmental rehabilitation | |
| 4,000 | | |
| 1,486 | | |
| — | | |
| — | | |
| 956 | | |
| 6,442 | |
Total liabilities | |
$ | 92,272 | | |
$ | 7,240 | | |
$ | — | | |
$ | — | | |
$ | 6,294 | | |
$ | 105,806 | |
Non-controlling interests | |
$ | 88,166 | | |
$ | (262 | ) | |
$ | — | | |
$ | — | | |
$ | 1,850 | | |
$ | 89,754 | |
(c) Sales by metal
The
sales generated for the three and six months ended September 30, 2024 and 2023 were all earned in China and were comprised of:
| |
Three months ended September 30, 2024 | |
| |
Ying Mining District | | |
GC | | |
Total | |
Gold | |
$ | 2,699 | | |
$ | — | | |
$ | 2,699 | |
Silver | |
| 40,757 | | |
| 2,712 | | |
| 43,469 | |
Lead | |
| 12,028 | | |
| 1,259 | | |
| 13,287 | |
Zinc | |
| 2,081 | | |
| 4,568 | | |
| 6,649 | |
Other | |
| 1,139 | | |
| 760 | | |
| 1,899 | |
| |
$ | 58,704 | | |
$ | 9,299 | | |
$ | 68,003 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
Three months ended September 30, 2023 | |
| |
Ying Mining District | | |
GC | | |
Total | |
Gold | |
$ | 4,565 | | |
$ | — | | |
$ | 4,565 | |
Silver | |
| 29,990 | | |
| 1,163 | | |
| 31,153 | |
Lead | |
| 12,358 | | |
| 769 | | |
| 13,127 | |
Zinc | |
| 1,736 | | |
| 1,879 | | |
| 3,615 | |
Other | |
| 1,190 | | |
| 342 | | |
| 1,532 | |
| |
$ | 49,839 | | |
$ | 4,153 | | |
$ | 53,992 | |
| |
Six months ended September 30, 2024 | |
| |
Ying Mining District | | |
GC | | |
Total | |
Gold | |
$ | 4,685 | | |
$ | — | | |
$ | 4,685 | |
Silver | |
| 83,543 | | |
| 5,724 | | |
| 89,267 | |
Lead | |
| 26,098 | | |
| 2,772 | | |
| 28,870 | |
Zinc | |
| 4,651 | | |
| 8,579 | | |
| 13,230 | |
Other | |
| 2,510 | | |
| 1,606 | | |
| 4,116 | |
| |
$ | 121,487 | | |
$ | 18,681 | | |
$ | 140,168 | |
| |
Six months ended September 30, 2023 | |
| |
Ying Mining District | | |
GC | | |
Total | |
Gold | |
$ | 7,080 | | |
$ | — | | |
$ | 7,080 | |
Silver | |
| 62,351 | | |
| 3,954 | | |
| 66,305 | |
Lead | |
| 25,004 | | |
| 2,718 | | |
| 27,722 | |
Zinc | |
| 3,527 | | |
| 5,747 | | |
| 9,274 | |
Other | |
| 2,453 | | |
| 1,164 | | |
| 3,617 | |
| |
$ | 100,415 | | |
$ | 13,583 | | |
$ | 113,998 | |
(d) Major customers
Revenue
from major customers is summarized as follows:
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
Six months ended September 30, 2024 | |
Customers | |
Ying Mining District | | |
GC | | |
Total | | |
Percentage of
total revenue | |
Customer D | |
$ | 34,644 | | |
$ | — | | |
$ | 34,644 | | |
| 25 | % |
Customer E | |
| 24,972 | | |
| 1,754 | | |
| 26,726 | | |
| 19 | % |
Customer B | |
| 24,446 | | |
| — | | |
| 24,446 | | |
| 17 | % |
Customer A | |
| 19,550 | | |
| 106 | | |
| 19,656 | | |
| 14 | % |
Customer F | |
| 10,030 | | |
| — | | |
| 10,030 | | |
| 7 | % |
| |
$ | 113,642 | | |
$ | 1,860 | | |
$ | 115,502 | | |
| 82 | % |
| |
Six months ended September 30, 2023 | |
Customers | |
Ying Mining District | | |
GC | | |
Total | | |
Percentage of
total revenue | |
Customer A | |
$ | 25,218 | | |
$ | 2,268 | | |
$ | 27,486 | | |
| 24 | % |
Customer B | |
| 24,575 | | |
| — | | |
| 24,575 | | |
| 22 | % |
Customer C | |
| 14,671 | | |
| 1,156 | | |
| 15,827 | | |
| 14 | % |
Customer D | |
| 21,533 | | |
| — | | |
| 21,533 | | |
| 19 | % |
Customer E | |
| 9,056 | | |
| 1,807 | | |
| 10,863 | | |
| 10 | % |
| |
$ | 95,053 | | |
$ | 5,231 | | |
$ | 100,284 | | |
| 89 | % |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| 5. | GOVERNMENT
FEES AND OTHER TAXES |
Government
fees and other taxes consist of:
| |
Three months ended September 30, | | |
Six months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Government fees | |
$ | 16 | | |
$ | 13 | | |
$ | 31 | | |
$ | 29 | |
Other taxes | |
| 699 | | |
| 738 | | |
| 1,319 | | |
| 1,379 | |
| |
$ | 715 | | |
$ | 751 | | |
$ | 1,350 | | |
$ | 1,408 | |
Government
fees include environmental protection fees paid to the state and local Chinese government. Other taxes were composed of surtax on value-added
tax, land usage levy, stamp duty and other miscellaneous levies, duties and taxes imposed by the state and local Chinese government.
| 6. | GENERAL
AND ADMINISTRATIVE |
General
and administrative expenses consist of:
| |
Three months ended September 30, 2024 | | |
Three months ended September 30, 2023 | |
| |
Corporate | | |
Mines | | |
Total | | |
Corporate | | |
Mines | | |
Total | |
Amortization and depreciation | |
$ | 169 | | |
$ | 272 | | |
$ | 441 | | |
$ | 148 | | |
$ | 264 | | |
$ | 412 | |
Office administrative expenses | |
| 650 | | |
| 1,429 | | |
| 2,079 | | |
| 516 | | |
| 840 | | |
| 1,356 | |
Professional fees | |
| 153 | | |
| 156 | | |
| 309 | | |
| 239 | | |
| 124 | | |
| 363 | |
Salaries and benefits | |
| 2,822 | | |
| 1,999 | | |
| 4,821 | | |
| 1,541 | | |
| 1,690 | | |
| 3,231 | |
Share-based compensation | |
| 1,182 | | |
| — | | |
| 1,182 | | |
| 1,366 | | |
| — | | |
| 1,366 | |
| |
$ | 4,976 | | |
$ | 3,856 | | |
$ | 8,832 | | |
$ | 3,810 | | |
$ | 2,918 | | |
$ | 6,728 | |
| |
Six months ended September 30, 2024 | | |
Six months ended September 30, 2023 | |
| |
Corporate | | |
Mines | | |
Total | | |
Corporate | | |
Mines | | |
Total | |
Amortization and depreciation | |
$ | 347 | | |
$ | 550 | | |
$ | 897 | | |
$ | 296 | | |
$ | 541 | | |
$ | 837 | |
Office administrative expenses | |
| 1,315 | | |
| 2,117 | | |
| 3,432 | | |
| 1,057 | | |
| 1,548 | | |
| 2,605 | |
Professional fees | |
| 466 | | |
| 246 | | |
| 712 | | |
| 414 | | |
| 227 | | |
| 641 | |
Salaries and benefits | |
| 4,752 | | |
| 3,563 | | |
| 8,315 | | |
| 2,956 | | |
| 3,323 | | |
| 6,279 | |
Share-based compensation | |
| 2,383 | | |
| — | | |
| 2,383 | | |
| 2,737 | | |
| — | | |
| 2,737 | |
| |
$ | 9,263 | | |
$ | 6,476 | | |
$ | 15,739 | | |
$ | 7,460 | | |
$ | 5,639 | | |
$ | 13,099 | |
Finance
items consist of:
| |
Three months ended September 30, | | |
Six months ended September 30, | |
Finance income | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Interest income | |
$ | 1,934 | | |
$ | 1,742 | | |
$ | 3,614 | | |
$ | 3,236 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
Three months ended September 30, | | |
Six months ended September 30, | |
Finance costs | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Interest in lease obligation | |
$ | 29 | | |
$ | 6 | | |
$ | 59 | | |
$ | 13 | |
Accretion of environmental rehabilitation liabilities | |
| 53 | | |
| 48 | | |
| 88 | | |
| 101 | |
| |
$ | 82 | | |
$ | 54 | | |
$ | 147 | | |
$ | 114 | |
The
significant components of income tax expense are as follows:
| |
Three months ended September 30, | | |
Six months ended September 30, | |
Income tax expense | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Current | |
$ | 6,076 | | |
$ | 2,485 | | |
$ | 10,397 | | |
$ | 7,368 | |
Deferred | |
| 339 | | |
| 1,393 | | |
| 3,365 | | |
| 2,731 | |
| |
$ | 6,415 | | |
$ | 3,878 | | |
$ | 13,762 | | |
$ | 10,099 | |
Short-term
investments consist of the following:
As
at September 30, 2024 | |
Carrying Value | | |
Interest rates | |
Maturity |
Bonds | |
$ | 1,310 | | |
0% - 5.5% | |
Up to January 16, 2025 |
Money market instruments | |
| 27,870 | | |
| |
|
| |
$ | 29,180 | | |
| |
|
As at March 31, 2024 | |
Carrying Value | | |
Interest rates | |
Maturity |
Bonds | |
$ | 1,329 | | |
0% - 6.9% | |
Up to January 16, 2025 |
Money market instruments | |
| 30,620 | | |
| |
|
| |
$ | 31,949 | | |
| |
|
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
As at September 30, 2024 | | |
As at March 31, 2024 | |
Investments designated as FVTOCI | |
| | |
| |
Public companies | |
$ | 529 | | |
$ | 547 | |
Private companies | |
| — | | |
| 62 | |
| |
| 529 | | |
| 609 | |
Investments designated as FVTPL | |
| | | |
| | |
Public companies | |
| 9,370 | | |
| 42,488 | |
Private companies | |
| 2,534 | | |
| 3,157 | |
| |
| 11,904 | | |
| 45,645 | |
Total | |
$ | 12,433 | | |
$ | 46,254 | |
Investments
in publicly traded companies represent equity interests of other publicly-trading mining companies that the Company has acquired through
the open market or through private placements. Investments held for trading are classified as FVTPL. For other investments, the Company
can make an irrevocable election, on an instrument-by-instrument basis, to designate them as FVTOCI.
The
continuity of such investments is as follows:
| |
Fair Value | | |
Accumulated fair
value change included
in OCI | | |
Accumulated fair
value change included
in P&L | |
As at April 1, 2023 | |
$ | 15,540 | | |
$ | (25,648 | ) | |
$ | 1,385 | |
Loss on equity investments designated as FVTOCI | |
| (67 | ) | |
| (67 | ) | |
| — | |
Gain on equity investments designated as FVTPL | |
| 9,074 | | |
| — | | |
| 9,074 | |
Acquisition | |
| 23,305 | | |
| — | | |
| — | |
Disposal | |
| (1,492 | ) | |
| — | | |
| — | |
Impact of foreign currency translation | |
| (106 | ) | |
| — | | |
| — | |
As at March 31, 2024 | |
$ | 46,254 | | |
$ | (25,715 | ) | |
$ | 10,459 | |
Loss on equity investments designated as FVTOCI | |
| (139 | ) | |
| (139 | ) | |
| — | |
Gain on equity investments designated as FVTPL | |
| 6,056 | | |
| — | | |
| 6,056 | |
Acquisition | |
| 19,784 | | |
| — | | |
| — | |
Disposal | |
| (34,202 | ) | |
| — | | |
| — | |
Transferred upon acquisition of Adventus | |
| (25,748 | ) | |
| — | | |
| — | |
Impact of foreign currency translation | |
| 428 | | |
| — | | |
| — | |
As at September 30, 2024 | |
$ | 12,433 | | |
$ | (25,854 | ) | |
$ | 16,515 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| 11. | INVESTMENT
IN ASSOCIATES |
| (a) | Investment
in New Pacific Metals Corp. |
New
Pacific Metals Corp. (“NUAG”) is a Canadian public company listed on the Toronto Stock Exchange (symbol: NUAG) and NYSE American
(symbol: NEWP). NUAG is a related party of the Company by way of one common director and one common officer, and the Company accounts
for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies
of NUAG.
As
at September 30, 2024, the Company owned 46,907,606 common shares of NUAG (March 31, 2024 – 46,904,706), representing an ownership
interest of 27.4% (March 31, 2024 – 27.4%).
The
summary of the investment in NUAG common shares and its market value as at the respective reporting dates are as follows:
| |
Number of shares | | |
Amount | | |
Value of NUAG’s common shares
per quoted market price | |
As at April 1, 2023 | |
| 44,351,616 | | |
$ | 43,253 | | |
$ | 119,621 | |
Participation in bought deal | |
| 2,541,890 | | |
| 4,982 | | |
| | |
Purchase from open market | |
| 11,200 | | |
| 15 | | |
| | |
Dilution gain | |
| | | |
| 733 | | |
| | |
Share of net loss | |
| | | |
| (1,784 | ) | |
| | |
Share of other comprehensive loss | |
| | | |
| (28 | ) | |
| | |
Foreign exchange impact | |
| | | |
| (91 | ) | |
| | |
As at March 31, 2024 | |
| 46,904,706 | | |
$ | 47,080 | | |
$ | 63,693 | |
Purchase from open market | |
| 2,900 | | |
| 4 | | |
| | |
Share of net loss | |
| | | |
| (749 | ) | |
| | |
Share of other comprehensive income | |
| | | |
| 31 | | |
| | |
Foreign exchange impact | |
| | | |
| 169 | | |
| | |
As at September 30, 2024 | |
| 46,907,606 | | |
$ | 46,535 | | |
$ | 69,498 | |
| (b) | Investment
in Tincorp Metals Inc. |
Tincorp
Metals Inc. (“TIN”), formerly Whitehorse Gold Corp., is a Canadian public company listed on the TSX Venture Exchange (symbol:
TIN). TIN is a related party of the Company by way of one common director and one common officer, and the Company accounts for its investment
in TIN using the equity method as it is able to exercise significant influence over the financial and operating policies of TIN.
As
at September 30, 2024, the Company owned 19,864,285 common shares of TIN (March 31, 2024 – 19,864,285), representing an ownership
interest of 29.7% (March 31, 2024 – 29.7%).
The
summary of the investment in TIN common shares and its market value as at the respective reporting dates are as follows:
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| |
Number of shares | | |
Amount | | |
Value of TIN’s common
shares per quoted market
price | |
As at April 1, 2023 | |
| 19,514,285 | | |
| 7,442 | | |
| 6,777 | |
Tincorp shares received under credit facility agreement | |
| 350,000 | | |
| 78 | | |
| | |
Share of net loss | |
| | | |
| (908 | ) | |
| | |
Share of other comprehensive income | |
| | | |
| (8 | ) | |
| | |
Impairment | |
| | | |
| (4,251 | ) | |
| | |
Foreign exchange impact | |
| | | |
| (7 | ) | |
| | |
As at March 31, 2024 | |
| 19,864,285 | | |
$ | 2,346 | | |
$ | 2,346 | |
Share of net loss | |
| | | |
| (135 | ) | |
| | |
Share of other comprehensive loss | |
| | | |
| (7 | ) | |
| | |
Foreign exchange impact | |
| | | |
| 7 | | |
| | |
As at September 30, 2024 | |
| 19,864,285 | | |
$ | 2,211 | | |
$ | 2,428 | |
Investment
properties consist of:
| |
Costs | | |
Accumulated
depreciation and
amortization | | |
Net carrying value | |
As at April 1, 2023 | |
$ | — | | |
$ | — | | |
$ | — | |
Additions | |
| 287 | | |
| — | | |
| 287 | |
Transfer from property, plant, and equipment | |
| 837 | | |
| (619 | ) | |
| 218 | |
Depreciation and amortization | |
| — | | |
| (39 | ) | |
| (39 | ) |
Impact of foreign currency translation | |
| (9 | ) | |
| 6 | | |
| (3 | ) |
As at March 31, 2024 | |
| 1,115 | | |
| (652 | ) | |
| 463 | |
Depreciation and amortization | |
| — | | |
| (21 | ) | |
| (21 | ) |
Impact of foreign currency translation | |
| 34 | | |
| (21 | ) | |
| 13 | |
As at September 30, 2024 | |
$ | 1,149 | | |
$ | (694 | ) | |
$ | 455 | |
Investment
properties include real estate properties that are rented out to earn rental income. The investment properties were initially recorded
at cost, and subsequently measured at cost less accumulated depreciation. Depreciation is computed on a straight-line basis based on
the nature and an estimated 20 years’ useful life of the asset. The Company did not engage an independent valuer to value the properties,
and the fair value of the properties estimated based on the quoted market prices for the similar real estate properties in the nearby
neighborhoods were approximately $1.9 million as at September 30, 2024 (March 31, 2024 - $2.8 million).
During
the three and six months ended September 30, 2024, the Company recorded rental income of $0.06 million and $0.09 million (three and six
months ended September 30, 2023 - $0.03 million and $0.06 million), which was included in other expenses (income) on the condensed consolidated
interim statements of income.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Plant
and equipment consist of:
| |
Land use
rights and
building | | |
Office
equipment | | |
Machinery | | |
Motor
vehicles | | |
Construction
in progress | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
As at April 1, 2023 | |
$ | 112,121 | | |
$ | 10,879 | | |
$ | 34,374 | | |
$ | 8,062 | | |
$ | 7,228 | | |
$ | 172,664 | |
Additions | |
| 1,020 | | |
| 853 | | |
| 1,965 | | |
| 609 | | |
| 8,469 | | |
| 12,916 | |
Disposals | |
| (1,082 | ) | |
| (234 | ) | |
| (1,033 | ) | |
| (290 | ) | |
| — | | |
| (2,639 | ) |
Reclassification of asset groups | |
| 2,209 | | |
| 461 | | |
| 840 | | |
| (410 | ) | |
| (3,100 | ) | |
| — | |
Impact of foreign currency translation | |
| (5,459 | ) | |
| (495 | ) | |
| (1,723 | ) | |
| (394 | ) | |
| (404 | ) | |
| (8,475 | ) |
As at March 31, 2024 | |
$ | 108,809 | | |
$ | 11,464 | | |
$ | 34,423 | | |
$ | 7,577 | | |
$ | 12,193 | | |
$ | 174,466 | |
Additions | |
| 21 | | |
| 290 | | |
| 1,524 | | |
| 260 | | |
| 12,088 | | |
| 14,183 | |
Acquisition of Adventus | |
| — | | |
| 51 | | |
| 347 | | |
| 125 | | |
| — | | |
| 523 | |
Disposals | |
| (265 | ) | |
| (70 | ) | |
| (102 | ) | |
| (146 | ) | |
| (2 | ) | |
| (585 | ) |
Reclassification of asset groups | |
| 1,012 | | |
| 67 | | |
| 247 | | |
| — | | |
| (1,326 | ) | |
| — | |
Impact of foreign currency translation | |
| 3,302 | | |
| 329 | | |
| 1,104 | | |
| 234 | | |
| 665 | | |
| 5,634 | |
As at September 30, 2024 | |
$ | 112,879 | | |
$ | 12,131 | | |
$ | 37,543 | | |
$ | 8,050 | | |
$ | 23,618 | | |
$ | 194,221 | |
Accumulated amortization and impairment |
As at April 1, 2023 | |
$ | (56,781 | ) | |
$ | (7,142 | ) | |
$ | (23,213 | ) | |
$ | (5,469 | ) | |
$ | — | | |
$ | (92,605 | ) |
Disposals | |
| 778 | | |
| 216 | | |
| 291 | | |
| 211 | | |
| — | | |
| 1,496 | |
Depreciation and amortization | |
| (4,315 | ) | |
| (1,031 | ) | |
| (2,263 | ) | |
| (390 | ) | |
| — | | |
| (7,999 | ) |
Impact of foreign currency translation | |
| 2,777 | | |
| 316 | | |
| 1,176 | | |
| 271 | | |
| — | | |
| 4,540 | |
As at March 31, 2024 | |
$ | (57,541 | ) | |
$ | (7,641 | ) | |
$ | (24,009 | ) | |
$ | (5,377 | ) | |
$ | — | | |
$ | (94,568 | ) |
Disposals | |
| 62 | | |
| 70 | | |
| 119 | | |
| 147 | | |
| — | | |
| 398 | |
Depreciation and amortization | |
| (2,177 | ) | |
| (476 | ) | |
| (1,095 | ) | |
| (345 | ) | |
| — | | |
| (4,093 | ) |
Impact of foreign currency translation | |
| (1,770 | ) | |
| (217 | ) | |
| (769 | ) | |
| (171 | ) | |
| — | | |
| (2,927 | ) |
As at September 30, 2024 | |
$ | (61,426 | ) | |
$ | (8,264 | ) | |
$ | (25,754 | ) | |
$ | (5,746 | ) | |
$ | — | | |
$ | (101,190 | ) |
Carrying amounts | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
As at March 31, 2024 | |
$ | 51,268 | | |
$ | 3,823 | | |
$ | 10,414 | | |
$ | 2,200 | | |
$ | 12,193 | | |
$ | 79,898 | |
As at September 30, 2024 | |
$ | 51,453 | | |
$ | 3,867 | | |
$ | 11,789 | | |
$ | 2,304 | | |
$ | 23,618 | | |
$ | 93,031 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| 14. | MINERAL
RIGHTS AND PROPERTIES |
Mineral
rights and properties consist of:
As at | |
September 30, 2024 | | |
March 31, 2024 | |
Producing mineral properties | |
$ | 326,207 | | |
$ | 299,312 | |
Non-producing mineral properties | |
| 249,509 | | |
| 19,521 | |
| |
$ | 575,716 | | |
$ | 318,833 | |
Producing properties | |
Ying Mining District | | |
GC | | |
Total | |
Carrying values | |
| | | |
| | | |
| | |
As at April 1, 2023 | |
$ | 402,012 | | |
$ | 120,118 | | |
$ | 522,130 | |
Capitalized expenditures | |
| 44,633 | | |
| 6,202 | | |
| 50,835 | |
Environmental rehabilitation | |
| 89 | | |
| 151 | | |
| 240 | |
Foreign currency translation impact | |
| (20,174 | ) | |
| (5,914 | ) | |
| (26,088 | ) |
As at March 31, 2024 | |
$ | 426,560 | | |
$ | 120,557 | | |
$ | 547,117 | |
Capitalized expenditures | |
| 26,294 | | |
| 3,812 | | |
| 30,106 | |
Foreign currency translation impact | |
| 13,718 | | |
| 3,746 | | |
| 17,464 | |
As at September 30, 2024 | |
$ | 466,572 | | |
$ | 128,115 | | |
$ | 594,687 | |
Accumulated depletion and impairment | |
| | | |
| | | |
| | |
As at April 1, 2023 | |
$ | (150,862 | ) | |
$ | (88,048 | ) | |
$ | (238,910 | ) |
Depletion | |
| (18,379 | ) | |
| (2,405 | ) | |
| (20,784 | ) |
Foreign currency translation impact | |
| 7,584 | | |
| 4,305 | | |
| 11,889 | |
As at March 31, 2024 | |
$ | (161,657 | ) | |
$ | (86,148 | ) | |
$ | (247,805 | ) |
Depletion | |
| (11,713 | ) | |
| (1,089 | ) | |
| (12,802 | ) |
Foreign currency translation impact | |
| (5,248 | ) | |
| (2,625 | ) | |
| (7,873 | ) |
| |
$ | (178,618 | ) | |
$ | (89,862 | ) | |
$ | (268,480 | ) |
Carrying values | |
| | | |
| | | |
| | |
As at March 31, 2024 | |
$ | 264,903 | | |
$ | 34,409 | | |
$ | 299,312 | |
As at September 30, 2024 | |
$ | 287,954 | | |
$ | 38,253 | | |
$ | 326,207 | |
Non-producing properties | |
BYP | | |
Kuanping | | |
El Domo | | |
Condor | | |
Total | |
Carrying values | |
| | | |
| | | |
| | | |
| | | |
| | |
As at April 1, 2023 | |
$ | 6,953 | | |
$ | 13,253 | | |
$ | — | | |
$ | — | | |
$ | 20,206 | |
Capitalized expenditures | |
| — | | |
| 290 | | |
| — | | |
| — | | |
| 290 | |
Environmental rehabilitation | |
| 20 | | |
| — | | |
| — | | |
| — | | |
| 20 | |
Foreign currency translation impact | |
| (337 | ) | |
| (658 | ) | |
| — | | |
| — | | |
| (995 | ) |
As at March 31, 2024 | |
$ | 6,636 | | |
$ | 12,885 | | |
$ | — | | |
$ | — | | |
$ | 19,521 | |
Acquisition | |
| — | | |
| — | | |
| 201,013 | | |
| 24,945 | | |
| 225,958 | |
Capitalized expenditures | |
| — | | |
| 325 | | |
| 2,533 | | |
| 569 | | |
| 3,427 | |
Foreign currency translation impact | |
| 200 | | |
| 403 | | |
| — | | |
| — | | |
| 603 | |
As at September 30, 2024 | |
$ | 6,836 | | |
$ | 13,613 | | |
$ | 203,546 | | |
$ | 25,514 | | |
$ | 249,509 | |
The
BYP Mine was placed on care and maintenance since August 2014 and the Company is conducting activities to apply for a new mining license,
but the process has taken longer than expected.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
The
Kuanping Project was acquired in 2021 and is located in Shanzhou District, Sanmenxia City, Henan Province, China, approximately 33 km
north of the Ying Mining District. The Company has completed all studies and reports required to construct the mine, and the final approval
from the provincial authorities to construct the mine is pending.
The
Company acquired the El Domo Project and the Condor Project through the acquisition of Adventus on July 31, 2024.
The
El Domo Project is a permitted, pre-construction stage copper-gold project, 75% owned by Adventus. The El Domo Project is located in
central Ecuador, approximately 150 km northeast of the major port city of Guayaquil - about a 3-hour drive. The El Domo Project spans
low-lying hills and plains between 300 to 900 m above sea level.
In
June 2024, an action seeking to void the environmental license of the El Domo project was brought in local court in Las Naves Canton,
Bolívar Province, Ecuador (the “Court”) by a group of plaintiffs alleging defects in the environmental consultation
process for the El Domo Project. The Court rejected the litigation on July 24, 2024 ruling that the Ecuadorean government correctly discharged
its environmental consultation obligations prior to issuing an environmental license for the El Domo Project. The plaintiffs filed an
appeal (the “Appeal”) to the provincial court, and the Appeal was heard by the provincial court of Bolívar Province
on October 17, 2024, but a ruling has not yet been made.
The
Condor Project is located within one of the most developed trends in Ecuador, near large-scale operations such as the Fruta del Norte
gold mine (33 km north) and the Mirador copper mine (55 km north) and 98.7% owned by Adventus.
Based
on the information posted on the website of the Mineral Rights Administration of the Department of Natural Resources of Henan Province,
China (the “Department of Natural Resources”), the Company’s application to renew Yuelianggou Mining License (the “License”),
containing the SGX and HZG silver-lead-zinc mine, located in the western part of the Ying Mining District, for another 11 years to September
24, 2035 with an increase in allowable production capacity to 500,000 tonnes per year, has been approved by the Department of Natural
Resources. An assessment report, prepared by a third party regarding the historical government investment in the License area and the
payment required to compensate the mineral resources transferred to the Company was published on the website of the Department of Natural
Resources and was available for public inquires until November 5, 2024. If the Department of Natural Resources did not receive any objections
to the assessment report by the end of the public inquiry period, the Department of Natural Resources will enter into a mineral resource
transfer agreement with the Company and a digital certificate representing the License will be issued to the Company. The Company has
not yet been made aware of any objections. Based on the current assessment report, the Company may be required to make a lump sum payment
of approximately $7.2 million to the government upon issuance of the License.
| 15. | LONG
TERM DEPOSITS RECEIVED |
In
order to develop the El Domo Project, Adventus entered into a precious metals purchase agreement (“PMPA”) with Wheaton Precious
Metals International Ltd. (“Wheaton”). The PMPA provides Adventus with access to an upfront cash consideration of $175.5 million
and a $5.0 million equity commitment. Of this, $13.0 million was made available as an early deposit (the “Early Deposit”)
for pre-construction activities, and $0.5 million for local community development initiatives (the “ESG Deposit”) prior to
production. The remainder will be available in four installments during construction, subject to certain customary conditions precedent
being satisfied.
Under
the PMPA, Wheaton will purchase 50% of the payable gold production until 145,000 ounces have been delivered, thereafter dropping to 33%
for the life of mine; and 75% of the payable silver production until 4,600,000 ounces have been delivered, thereafter dropping to 50%
for the life of mine.
Wheaton
will make ongoing payments for the gold and silver ounces delivered equal to 18% of the spot prices (“Production Payment”)
until the value of gold and silver delivered less the Production Payment is equal to the upfront consideration of $175.5 million, at
which point the Production Payment will increase to 22% of the spot prices.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
As
at September 30, 2024, Wheaton advanced Adventus a total of $13.25 million (July 31, 2024 - $13.25 million), being the $13.0 million
as Early Deposit and $0.25 million as ESG Deposit to support the training programs for members of the communities. Pursuant to the terms
of the PMPA, Adventus was required to deliver approximately 92.3 ounces to Wheaton monthly until the development of the El Domo Project
reaches certain milestones or the deposits will be repaid. The estimated liabilities of this gold delivery were $2.3 million as at September
30, 2024, which are derivative liabilities and have been included in the accounts payable and accrued liabilities on the unaudited condensed
consolidated interim statements of financial position.
The
following table summarizes changes in the Company’s lease obligation related to the Company’s office lease.
| |
Lease Obligations | |
As at April 1, 2023 | |
$ | 583 | |
Addition | |
| 998 | |
Interest accrual | |
| 22 | |
Interest received or paid | |
| (22 | ) |
Principal repayment | |
| (262 | ) |
Foreign exchange impact | |
| (4 | ) |
As at March 31, 2024 | |
$ | 1,315 | |
Addition | |
| 16 | |
Interest accrual | |
| 59 | |
Interest received or paid | |
| (59 | ) |
Principal repayment | |
| (85 | ) |
Foreign exchange impact | |
| 4 | |
As at September 30, 2024 | |
$ | 1,250 | |
Less: current portion | |
| 231 | |
Non-current portion | |
$ | 1,019 | |
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
The
following table presents a reconciliation of the Company’s undiscounted cash flows to their present value for its lease obligation
as at September 30, 2024:
| |
Lease Obligations | |
Within 1 year | |
$ | 292 | |
Between 2 to 5 years | |
$ | 1,108 | |
Over 5 years | |
| 195 | |
Total undiscounted amount | |
| 1,595 | |
Less future interest | |
| (345 | ) |
Total discounted amount | |
$ | 1,250 | |
Less: current portion | |
| 231 | |
Non-current portion | |
$ | 1,019 | |
The
lease obligations were discounted at discount rates ranging from 9.2% to 15.6% as at September 30, 2024.
| 17. | ENVIRONMENTAL
REHABILITATION OBLIGATION |
The
following table presents the reconciliation of the beginning and ending obligations associated with the retirement of the properties:
| |
Environmental
rehabilitation obligation | |
As at April 1, 2023 | |
$ | 7,318 | |
Reclamation expenditures | |
| (970 | ) |
Accretion of environmental rehabilitation liabilities | |
| 191 | |
Revision of provision | |
| 259 | |
Foreign exchange impact | |
| (356 | ) |
As at March 31, 2024 | |
$ | 6,442 | |
Reclamation expenditures | |
| (475 | ) |
Accretion of environmental rehabilitation liabilities | |
| 88 | |
Foreign exchange impact | |
| 186 | |
As at September 30, 2024 | |
$ | 6,241 | |
Unlimited
number of common shares without par value. All shares issued as at September 30, 2024 were fully paid.
| (b) | Share-based
compensation |
The
Company has a share-based compensation plan (the “Plan”) which consists of stock options, restricted share units (the “RSUs”)
and performance share units (the “PSUs”). The Plan allows for the maximum number of common shares to be reserved for issuance
on any share-based compensation to be a rolling 10% of the issued and outstanding common shares from time to time. Furthermore, no more
than 3% of the reserve may be granted in the form of RSUs and PSUs.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
For
the three and six months ended September 30, 2024, a total of $1.2 million and $2.4 million (three and six months ended September 30,
2023 - $1.4 million and $2.7 million) in share-based compensation expense was recognized and included in the corporate general and administrative
expenses and property evaluation and business development expenses on the condensed consolidated interim statements of income.
The
following is a summary of option transactions:
| |
Number of options | | |
Weighted average
exercise price per
share CAD | |
Balance, April 1, 2023 | |
| 1,431,668 | | |
$ | 6.01 | |
Options cancelled/forfeited | |
| (104,667 | ) | |
| 5.83 | |
Balance, March 31, 2024 | |
| 1,327,001 | | |
$ | 6.02 | |
Options granted to directors, officers and employees | |
| 330,000 | | |
| 4.41 | |
Replacement options issued upon Adventus Acquisition | |
| 1,766,721 | | |
| 5.71 | |
Options exercised | |
| (450,131 | ) | |
| 3.74 | |
Options cancelled/forfeited | |
| (5,000 | ) | |
| 9.45 | |
Balance, September 30, 2024 | |
| 2,968,591 | | |
$ | 6.00 | |
The
following table summarizes information about stock options outstanding as at September 30, 2024:
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Exercise
price in
CAD | | |
Number of options
outstanding at September 30, 2024 | | |
Weighted average
remaining
contractual life
(Years) | | |
Number of options
exercisable at September 30, 2024 | | |
Weighted average
exercise price in
CAD | |
| $12.52 | | |
| 35,525 | | |
| 1.17 | | |
| 35,525 | | |
| $12.52 | |
| 9.96 | | |
| 41,956 | | |
| 1.16 | | |
| 41,956 | | |
| 9.96 | |
| 9.56 | | |
| 81,200 | | |
| 0.06 | | |
| 81,200 | | |
| 9.56 | |
| 9.45 | | |
| 370,000 | | |
| 1.11 | | |
| 370,000 | | |
| 9.45 | |
| 9.27 | | |
| 39,236 | | |
| 0.04 | | |
| 39,236 | | |
| 9.27 | |
| 9.07 | | |
| 224,989 | | |
| 2.34 | | |
| 224,989 | | |
| 9.07 | |
| 8.48 | | |
| 50,750 | | |
| 0.35 | | |
| 50,750 | | |
| 8.48 | |
| 7.99 | | |
| 126,875 | | |
| 2.38 | | |
| 126,875 | | |
| 7.99 | |
| 7.49 | | |
| 49,096 | | |
| 2.15 | | |
| 49,096 | | |
| 7.49 | |
| 6.21 | | |
| 15,225 | | |
| 2.66 | | |
| 15,225 | | |
| 6.21 | |
| 5.46 | | |
| 405,667 | | |
| 0.65 | | |
| 405,667 | | |
| 5.46 | |
| 5.13 | | |
| 361,658 | | |
| 3.30 | | |
| 361,658 | | |
| 5.13 | |
| 4.93 | | |
| 5,075 | | |
| 3.24 | | |
| 5,075 | | |
| 4.93 | |
| 4.41 | | |
| 330,000 | | |
| 4.50 | | |
| — | | |
| — | |
| 4.08 | | |
| 60,000 | | |
| 3.40 | | |
| 30,000 | | |
| 4.08 | |
| 3.93 | | |
| 341,334 | | |
| 2.57 | | |
| 195,333 | | |
| 3.93 | |
| 3.75 | | |
| 10,150 | | |
| 2.99 | | |
| 10,150 | | |
| 3.75 | |
| 3.65 | | |
| 24,514 | | |
| 3.15 | | |
| 24,514 | | |
| 3.65 | |
| 3.16 | | |
| 76,125 | | |
| 4.49 | | |
| 76,125 | | |
| 3.16 | |
| 3.06 | | |
| 10,150 | | |
| 1.07 | | |
| 10,150 | | |
| 3.06 | |
| 2.67 | | |
| 309,066 | | |
| 4.32 | | |
| 309,066 | | |
| 2.67 | |
| $12.52 | | |
| 2,968,591 | | |
| 2.47 | | |
| 2,462,590 | | |
| $6.36 | |
The
options exercisable at September 30, 2024 have a weighted average exercise price of $6.36 (March 31, 2024 - $6.52).
The
fair value of stock options granted during the six months ended September 30, 2024 were calculated as of the date of grant using the
Black-Scholes option pricing model with the following weighted average assumptions:
| |
Six
months ended September 30, |
|
| |
2024 |
|
Risk free interest
rate | |
| 3.39% |
|
Expected life of option in
years | |
| 3.11
years |
|
Expected volatility | |
| 50.14% |
|
Expected dividend yield | |
| 0.68% |
|
Estimated forfeiture rate | |
| 9.77% |
|
Weighted average
share price at date of grant | |
| $5.08 CAD |
|
Subsequent
to September 30, 2024, a total of 440,602 stock options with grant date closing prices of CAD$2.67 to CAD$5.46 were exercised, and a
total of 143,770 stock options were cancelled and/or forfeited.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| (ii) | Share
purchase warrants |
The
following is a summary of share purchase warrant transactions:
| |
Number of warrants | | |
Weighted average exercise price CAD | |
Balance, April 1, 2023 and 2024 | |
| — | | |
$ | — | |
Warrants issued upon Adventus acquisition | |
| 2,787,020 | | |
| 5.46 | |
Balance, September 30, 2024 | |
| 2,787,020 | | |
$ | 5.46 | |
The
following table summarizes information about share purchase warrants outstanding as at September 30, 2024:
| |
Exercise price CAD | | |
Number of warrants
outstanding at
September 30, 2024 | | |
Expiry date |
|
Warrants issued upon Adventus acquisition | |
$ | 6.47 | | |
| 1,416,771 | | |
February 16, 2025 |
|
Warrants issued upon Adventus acquisition | |
| 4.41 | | |
| 1,370,249 | | |
August 3, 2026 |
|
| |
| | | |
| 2,787,020 | | |
|
|
The
fair value of share purchase warrants issued during the six months ended September 30, 2024 were calculated as of the date of grant using
the Black-Scholes option pricing model with the following weighted average assumptions:
| |
Six
months ended
September 30, 2024 |
|
Risk free interest
rate | |
| 3.43% |
|
Expected life in years | |
| 1.27
years |
|
Expected volatility | |
| 46.55% |
|
Expected dividend yield | |
| 0.68% |
|
Estimated forfeiture rate | |
| —% |
|
Weighted average
share price at date of issuance | |
| $
5.21 CAD |
|
Subsequent
to September 30, 2024, a total of 6,939 share purchase warrants with grant date closing price of CAD$6.47 were exercised.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
The
following is a summary of RSUs transactions:
| |
Number of units | | |
Weighted average
grant date closing
price per share CAD | |
Balance, April 1, 2023 | |
| 2,126,670 | | |
$ | 5.29 | |
Granted | |
| 1,056,000 | | |
| 5.28 | |
Forfeited | |
| (113,665 | ) | |
| 5.04 | |
Distributed | |
| (928,755 | ) | |
| 5.44 | |
Balance, March 31, 2024 | |
| 2,140,250 | | |
$ | 5.23 | |
Granted | |
| 1,044,750 | | |
| 4.41 | |
Forfeited | |
| (14,333 | ) | |
| 4.82 | |
Distributed | |
| (345,329 | ) | |
| 6.44 | |
Balance, September 30, 2024 | |
| 2,825,338 | | |
$ | 4.78 | |
During
the three and six months ended September 30, 2024, a total of nil and 1,044,750 RSUs were granted to directors, officers, and employees
of the Company at grant date closing prices of CAD$4.41 per share subject to a vesting schedule over a three-year term with 1/6 of the
RSUs vesting every six months from the date of grant.
Subsequent
to September 30, 2024, a total of 188,456 RSUs with grant date closing prices of CAD$4.0 to CAD$5.28 were distributed, and a total of
27,084 RSUs were cancelled and/or forfeited.
| (c) | Cash
dividends declared |
During
the three and six months ended September 30, 2024, dividends of $nil and $2.2 million or $0.0125 per share, respectively, (three and
six months ended September 30, 2023 - $nil and $2.2 million or $0.025 per share) were declared and paid.
| (d) | Normal
course issuer bid |
On
September 17, 2024, the Company announced a normal course issuer bid (the “2024 NCIB”) commencing September 19, 2024 to repurchase
up to 8,670,700 of its own common shares until September 18, 2025.
| 19. | ACCUMULATED
OTHER COMPREHENSIVE LOSS |
As at | |
September 30, 2024 | | |
March 31, 2024 | |
Loss on investments designated as FVTOCI | |
$ | 24,560 | | |
$ | 24,421 | |
Share of loss in associate | |
| 1,425 | | |
| 1,449 | |
Loss on currency translation adjustment | |
| 23,393 | | |
| 34,175 | |
| |
$ | 49,378 | | |
$ | 60,045 | |
The
change in fair value on equity investments designated as FVTOCI, share of other comprehensive loss in associates, and currency translation
adjustment are net of tax of $nil for all periods presented.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
| 20. | NON-CONTROLLING
INTERESTS |
Tables
below summarize the financial information and continuity of the Company’s material non-controlling interests:
As of September 30, 2024 | |
Henan
Found | | |
Henan
Huawei | | |
Yunxiang | | |
Salazar
Holdings | |
Non-controlling interests percentage | |
| 22.5 | % | |
| 20.0 | % | |
| 30.0 | % | |
| 25.0 | % |
Current assets | |
$ | 100,303 | | |
$ | 1,881 | | |
$ | 609 | | |
$ | 2,098 | |
Non-current assets | |
| 357,082 | | |
| 10,118 | | |
| 9,582 | | |
| 204,547 | |
Current liabilities | |
| (55,927 | ) | |
| (1,879 | ) | |
| (271 | ) | |
| (6,057 | ) |
Non-current liabilities | |
| (55,356 | ) | |
| (1,400 | ) | |
| (36,845 | ) | |
| (41,784 | ) |
Net Assets (deficit) | |
$ | 346,102 | | |
$ | 8,720 | | |
$ | (26,925 | ) | |
$ | 158,804 | |
| |
| | | |
| | | |
| | | |
| | |
Revenue | |
$ | 121,395 | | |
$ | 14,849 | | |
$ | — | | |
$ | — | |
Net income (loss) and comprehensive income (loss) | |
$ | 61,477 | | |
$ | 3,865 | | |
$ | (27 | ) | |
$ | 222 | |
Cash flows provided by (used in) operating activities | |
$ | 59,164 | | |
$ | 976 | | |
$ | (111 | ) | |
$ | (33 | ) |
Cash flows used in investing activities | |
$ | (33,064 | ) | |
$ | (13 | ) | |
$ | — | | |
$ | (2,198 | ) |
Cash flows used in financing activities | |
$ | (33,004 | ) | |
$ | (3,141 | ) | |
$ | — | | |
$ | (3 | ) |
Non-controlling interest continuity | |
Henan
Found | | |
Henan
Huawei | | |
Yunxiang | | |
Salazar
Holdings | |
As at April 1, 2023 | |
$ | 85,282 | | |
$ | 3,510 | | |
$ | 2,640 | | |
$ | — | |
Share of net income (loss) | |
| 12,846 | | |
| 673 | | |
| (151 | ) | |
| — | |
Share of other comprehensive loss | |
| (3,063 | ) | |
| (55 | ) | |
| (96 | ) | |
| — | |
Distribution | |
| (10,088 | ) | |
| (950 | ) | |
| — | | |
| — | |
As at March 31, 2024 | |
$ | 84,977 | | |
$ | 3,178 | | |
$ | 2,393 | | |
$ | — | |
Acquisition | |
| — | | |
| — | | |
| — | | |
| 23,204 | |
Share of net income (loss) | |
| 10,938 | | |
| 602 | | |
| (61 | ) | |
| 40 | |
Share of other comprehensive income | |
| 2,776 | | |
| 171 | | |
| 53 | | |
| — | |
Adjustment to NCI | |
| — | | |
| — | | |
| — | | |
| 5,603 | |
Distribution | |
| (10,128 | ) | |
| (921 | ) | |
| — | | |
| — | |
As at September 30, 2024 | |
$ | 88,563 | | |
$ | 3,030 | | |
$ | 2,385 | | |
$ | 28,847 | |
During
the year ended March 31, 2024, Henan Non-ferrous transferred 12.25% equity interest of Henan Found to Henan First Geological Brigade
Ltd. (“First Geological Brigade”), a company who has the same ultimate parent company as Henan Non-ferrous. As at March 31,
2024, Henan Non-ferrous is the 5.25% equity holder of Henan Found and First Geological Brigade is the 12.25% equity holder of Henan Found.
Salazar
Resources Ltd. (“Salazar”) is 25% owner of the common share of Salazar Holding Limited (“Salazar Holding”), who
owns 100% interest in the El Domo Project. Pursuant to the option agreement and shareholders’ agreement with Salazar, the Company
has priority repayment of its investment in the El Domo according to an agreed distribution formula. Based on this formula, the percentage
share of non-controlling interest will change as a function of advances made by the Company and the earnings or loss recorded by Salazar
Holdings and its subsidiaries over the time. After the Company has
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
received priority repayment of its investment, the non-controlling
interest will revert to 25%. As at September 30, 2024, the effective percentage of the non-controlling interest in Salazar Holding is
18.17%.
| 21. | RELATED
PARTY TRANSACTIONS |
Related
party transactions are made on terms agreed upon by the related parties. The balances with related parties are unsecured, non-interest
bearing, and due on demand. Related party transactions not disclosed elsewhere in the unaudited condensed consolidated interim financial
statements are as follows:
| (a) | Due
from related parties |
As at | |
September 30, 2024 | | |
March 31, 2024 | |
NUAG (i) | |
$ | 80 | | |
$ | 28 | |
TIN (ii) | |
| 1117 | | |
| 562 | |
| |
$ | 1,197 | | |
$ | 590 | |
| i. | The
Company recovers costs for services rendered to NUAG and expenses incurred on behalf of NUAG pursuant to a services and administrative
costs reallocation agreement. During the three and six months ended September 30, 2024, a total of $0.3 million and $0.5 million (three
and six months ended September 30, 2023 - $0.2 million and $0.5 million, respectively) of services rendered to and expenses incurred
on behalf of NUAG. The costs recoverable from NUAG were recorded as a direct reduction of general and administrative expenses on the
condensed consolidated interim statements of income. |
| ii. | The
Company recovers costs for services rendered to TIN and expenses incurred on behalf of TIN pursuant to a services and administrative
costs reallocation agreement. During the three and six months ended September 30, 2024, a total of $0.02 million and $0.05 million (three
and six months ended September 30, 2023 - $0.05 million and $0.13 million, respectively) of services rendered to and expenses incurred
on behalf of TIN. The costs recoverable from TIN were recorded as a direct reduction of general and administrative expenses on the condensed
consolidated interim statements of income. In January 2024, the Company and TIN entered into an interest-free unsecured credit facility
agreement with no conversion features (the “Facility”) to allow TIN to advance up to $1.0 million from the Company. In January
2024, the Company advanced $0.5 million to TIN and received 350,000 common shares of TIN as the Bonus Shares for granting the Facility.
In April 2024, the Company advanced the remaining $0.5 million to TIN. |
The
Company’s objectives of capital management are intended to safeguard the entity’s ability to support the Company’s
normal operating requirement on an ongoing basis, continue the development and exploration of its mineral properties, and support any
expansionary plans.
The
capital of the Company consists of the items included in equity less cash and cash equivalents and short-term investments. Risk and capital
management are primarily the responsibility of the Company’s corporate finance function and are monitored by the Board of Directors.
The Company manages the capital structure and makes adjustments depending on economic conditions. Funds have been primarily secured
through profitable operations and issuances of equity capital. The Company invests all capital that is surplus to its immediate needs
in short-term, liquid and highly rated financial instruments, such as cash and other short-term deposits, all held with major financial
institutions. Significant risks are monitored and actions are taken, when necessary, according to the Company’s approved policies.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
The
Company manages its exposure to financial risks, including liquidity risk, foreign exchange risk, interest rate risk, credit risk and
equity price risk in accordance with its risk management framework. 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.
The
Company classifies its fair value measurements within a fair value hierarchy, which reflects the significance of the inputs used in making
the measurements as defined in IFRS 13, Fair Value Measurement (“IFRS 13”).
Level
1 – Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.
Level
2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in
active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are
observable or can be corroborated by observable market data.
Level
3 – Unobservable inputs which are supported by little or no market activity.
The
following tables set forth the Company’s financial assets and liabilities that are measured at fair value level on a recurring
basis within the fair value hierarchy as at September 30, 2024 and March 31, 2024 that are not otherwise disclosed. As required by IFRS
13, the assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value
measurement.
| |
Fair value as at September 30, 2024 | |
Recurring measurements | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Financial assets | |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
$ | 180,325 | | |
$ | — | | |
$ | — | | |
$ | 180,325 | |
Short-term investments - money market instruments | |
| 27,870 | | |
| — | | |
| — | | |
| 27,870 | |
Investments in public companies | |
| 9,899 | | |
| — | | |
| — | | |
| 9,899 | |
Investments in private companies | |
| — | | |
| — | | |
| 2,534 | | |
| 2,534 | |
| |
| | | |
| | | |
| | | |
| | |
Financial liability | |
| | | |
| | | |
| | | |
| | |
Accounts payable and accrued liabilities - derivative liabilities | |
| — | | |
| — | | |
| 2,290 | | |
| 2,290 | |
| |
Fair value as at March 31, 2024 | |
Recurring measurements | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Financial assets | |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
$ | 152,942 | | |
$ | — | | |
$ | — | | |
$ | 152,942 | |
Short-term investments - money market instruments | |
| 30,620 | | |
| — | | |
| — | | |
| 30,620 | |
Investments in public companies | |
| 41,818 | | |
| — | | |
| 1,217 | | |
| 43,035 | |
Investments in private companies | |
| — | | |
| — | | |
| 3,219 | | |
| 3,219 | |
Financial
assets classified within Level 3 are equity investments in private companies and one public company which are suspended from quotation
owned by the Company. Significant unobservable inputs are used to determine the fair value of the financial assets, which includes recent
arm’s length transactions of the investee, the investee’s financial performance as well as any changes in planned milestones
of the investees.
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
Fair
value of the other financial instruments excluded from the table above approximates their carrying amount as at September 30, 2024 and
March 31, 2024, due to the short-term nature of these instruments.
There
were no transfers into or out of Level 3 during the three and six months ended September 30, 2024 and 2023.
Liquidity
risk is the risk that the Company will not be able to meet its financial obligations as they arise. The Company manages liquidity risk
by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities. Cash flow forecasting
is performed regularly to ensure that there is sufficient capital in order to meet short-term business requirements, after considering
cash flows from operations and our holdings of cash and cash equivalents, and short-term investments.
In
the normal course of business, the Company enters into contracts that give rise to commitments for future minimum payments. The following
summarizes the remaining contractual maturities of the Company’s financial liabilities and operating commitments on an undiscounted
basis.
| |
September 30, 2024 | |
| |
Within a year | | |
2-5 years | | |
Over 5 years | | |
Total | |
Accounts payable and accrued liabilities | |
$ | 73,435 | | |
$ | — | | |
$ | — | | |
$ | 73,435 | |
Lease obligation | |
| 292 | | |
| 1,108 | | |
| 195 | | |
| 1,595 | |
Deposits received | |
| 4,446 | | |
| 13,250 | | |
| — | | |
| 17,696 | |
Total Contractual Obligation | |
$ | 78,173 | | |
$ | 14,358 | | |
$ | 195 | | |
$ | 92,726 | |
The
Company reports its financial statements in US dollars. The functional currency of the head office, Canadian subsidiaries and all intermediate
holding companies, except those acquired from the acquisition of Adventus, is the Canadian dollar (“CAD”) and the functional
currency of all Chinese subsidiaries is the Chinese yuan (“RMB”). The functional currency of New Infini and its subsidiaries,
Adventus and its subsidiaries is the US dollar (“USD”). The Company is exposed to foreign exchange risk when the Company
undertakes transactions and holds assets and liabilities in currencies other than its functional currencies.
The
Company currently does not engage in foreign exchange currency hedging. The sensitivity of the Company’s net income due to the
exchange rates of the Canadian dollar against the U.S. dollar and the Australian dollar as at September 30, 2024, is summarized as follows:
Currency | |
Cash and
cash
equivalents | | |
Short-term
investments | | |
Due from
related
parties | | |
Other
investments | | |
Accounts
payable and
accrued
liabilities | | |
Total | | |
Effect of +/-
10% change
in currency | |
US dollar | |
$ | 109,362 | | |
$ | 3,008 | | |
$ | 1,000 | | |
$ | 919 | | |
$ | (1,437 | ) | |
$ | 112,852 | | |
$ | 11,285 | |
Australian dollar | |
| 347 | | |
| — | | |
| — | | |
| 2,373 | | |
| — | | |
| 2,720 | | |
| 272 | |
| |
$ | 109,709 | | |
$ | 3,008 | | |
$ | 1,000 | | |
$ | 3,292 | | |
$ | (1,437 | ) | |
$ | 115,572 | | |
$ | 11,557 | |
The
Company is exposed to interest rate risk on its cash equivalents and short-term investments. As at September 30, 2024, all of its interest-bearing
cash equivalents and short-term investments earn interest at market rates that are fixed to
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
maturity or at variable interest rates with
terms of less than one year. The Company monitors its exposure to changes in interest rates on cash equivalents and short-term investments.
Due to the short-term nature of these financial instruments, fluctuations in interest rates would not have a significant impact on the
Company’s net income.
Credit
risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial
loss. The Company is exposed to credit risk primarily associated with accounts receivable, due from related parties, cash and cash equivalents,
and short-term investments. The carrying amount of assets included on the balance sheet represents the maximum credit exposure.
The
Company undertakes credit evaluations on counterparties as necessary, requests deposits from customers prior to delivery, and has monitoring
processes intended to mitigate credit risks. There were no material amounts in trade or other receivables which were past due on September
30, 2024 (March 31, 2024 - $nil).
The
Company holds certain marketable securities that will fluctuate in value as a result of trading on financial markets. As the Company’s
marketable securities holdings are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the
Company’s portfolio as at September 30, 2024, a 10% increase (decrease) in the market price of the securities held, ignoring any
foreign currency effects, would have resulted in an increase (decrease) to the net income (loss) and other comprehensive income (loss)
of $0.9 million and $0.1 million, respectively.
The
Company primarily produces and sells silver, lead, zinc, gold and other metals. In line with market practice, the Company prices its
metal concentrates based on the quoted market prices and the head grades of its metal concentrates. The Company’s sales price for
silver is fixed against the Shanghai White Platinum & Silver Exchange as quoted at www.ex-silver.com; lead and zinc are fixed against
the Shanghai Metals Exchange as quoted at www.shmet.com; and gold is fixed against the Shanghai Gold Exchange as quoted at www.sge.com.cn.
The
Company’s revenues, if any, are expected to be in large part derived from the mining and sale of silver, lead, zinc, and gold contained
in metal concentrates. The prices of those commodities have fluctuated widely, particularly in recent years, and are affected by numerous
factors beyond the Company’s control including international and regional economic and political conditions; emerging risks related
to pandemics; expectations of inflation; currency exchange fluctuations; interest rates; global or regional supply and demand for jewelry
and industrial products containing silver and other metals; sale of silver and other metals by central banks and other holders, forward
selling activities, speculators and producers of silver and other metals; availability and costs of metal substitutes; and increased
production due to new mine developments and improved mining and production methods. The effects of these factors on the price of base
and precious metals, and therefore the viability of the Company’s exploration projects and mining operations, cannot be accurately
predicted and thus the price of base and precious metals may have a significant influence on the market price of the Company’s
shares and the value of its projects.
If
silver and other metal prices were to decline significantly for an extended period of time, the Company may be unable to continue operations,
develop its projects, or fulfil obligations under agreements with the Company’s non-controlling interest holders or under its permits
or licenses.
The
Company is required to deliver approximately 92.3 ounces of gold to Wheaton monthly until the development of El Domo project reaches
certain milestones or the Company repay the early deposit advanced from Wheaton pursuant to the terms of the PPA with Wheaton. A 10%
increase in the gold price would increase the Company’s current liabilities by
SILVERCORP
METALS INC.
Notes
to Unaudited Condensed Consolidated Interim Financial Statements |
(Tabular
amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)
$0.2 million and decrease the Company's net earnings
by $0.2 million arising from this gold delivery arrangement as at September 30, 2024.
| 24. | SUPPLEMENTARY
CASH FLOW INFORMATION |
(a) Table below summarizes the information about changes in non-cash operating working capital:
| |
Three Months Ended
September 30, | | |
Six Months Ended
September 30, | |
Changes in non-cash operating working capital: | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Trade and other receivables | |
$ | (198 | ) | |
$ | (52 | ) | |
$ | 1,523 | | |
$ | 60 | |
Inventories | |
| (5,653 | ) | |
| (1,056 | ) | |
| (9,759 | ) | |
| (36 | ) |
Prepaids and deposits | |
| (91 | ) | |
| (362 | ) | |
| (3,160 | ) | |
| (1,138 | ) |
Accounts payable and accrued liabilities | |
| 891 | | |
| 6,511 | | |
| 7,439 | | |
| 9,432 | |
Deposits received | |
| 86 | | |
| (1,599 | ) | |
| 64 | | |
| 64 | |
Due from a related party | |
| 452 | | |
| (199 | ) | |
| (97 | ) | |
| (173 | ) |
| |
$ | (4,513 | ) | |
$ | 3,243 | | |
$ | (3,990 | ) | |
$ | 8,209 | |
(b) Table below summarizes the information related to non-cash capital transactions:
| |
Three Months Ended
September 30, | | |
Six Months Ended
September 30, | |
Non-cash capital transactions: | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Environmental rehabilitation expenditure paid from reclamation deposit | |
$ | — | | |
$ | (163 | ) | |
$ | — | | |
$ | (157 | ) |
Acquisition of Adventus paid by equity securities (note 3) | |
| 176,265 | | |
| — | | |
| 176,265 | | |
| — | |
Additions of plant and equipment included in accounts payable and accrued liabilities | |
| 3,983 | | |
| (870 | ) | |
| 4,811 | | |
| (645 | ) |
Capital expenditures of mineral rights and properties included in accounts payable and accrued liabilities | |
$ | 26,137 | | |
$ | 499 | | |
$ | 28,580 | | |
$ | 1,091 | |
(c) Table below summarizes the information related to cash and cash equivalents:
| |
September 30, 2024 | | |
March 31, 2024 | |
Cash on hand and at bank | |
$ | 76,036 | | |
$ | 112,355 | |
Bank term deposits and short-term money market investments | |
| 104,289 | | |
| 40,587 | |
Total cash and cash equivalents | |
$ | 180,325 | | |
$ | 152,942 | |
39
Exhibit 99.2
SILVERCORP METALS INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Six months ended September
30, 2024
(Expressed in thousands of US dollars, except
per share figures or otherwise stated)
Table of Contents
1 |
Core Business and Strategy |
2 |
2 |
Second Quarter of Fiscal Year 2025 Highlights |
3 |
3 |
Operating Performance |
4 |
4 |
Acquisition of Adventus |
13 |
5 |
Investment in Associates |
18 |
6 |
Overview of Financial Results |
20 |
7 |
Liquidity, Capital Resources, and Contractual Obligations |
28 |
8 |
Environmental Rehabilitation Provision |
30 |
9 |
Risks and Uncertainties |
31 |
10 |
Off-Balance Sheet Arrangements |
53 |
11 |
Transactions with Related Parties |
54 |
12 |
Alternative Performance (Non-IFRS) Measures |
55 |
13 |
Material Accounting Policies, Judgments, and Estimates |
64 |
14 |
Other MD&A Requirements |
66 |
15 |
Outstanding Share Data |
66 |
16 |
Disclosure Controls and Procedures |
67 |
17 |
Management’s Report on Internal Control over Financial Reporting |
68 |
18 |
Changes in Internal Control over Financial Reporting |
69 |
19 |
Directors and Officers |
69 |
Technical Information |
69 |
Forward Looking Statements |
69 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
This Management’s Discussion and Analysis
(“MD&A”) is intended to help the reader understand the significant factors that have affected Silvercorp Metals Inc. and
its subsidiaries’ (“Silvercorp” or the “Company”) performance and such factors that may affect its future
performance. This MD&A should be read in conjunction with the Company’s unaudited condensed consolidated interim financial statements
for the three and six months ended September 30, 2024 and the related notes contained therein. In addition, this MD&A should be read
in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2024 and the related notes contained
therein, the related MD&A, the Annual Information Form (available on SEDAR+ at www.sedarplus.ca), and the annual report on Form 40-F
(available on EDGAR at www.sec.gov). The Company reports its financial position, financial performance and cash flows in accordance with
International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
Silvercorp’s material accounting policy information is set out in Note 2 of the unaudited condensed consolidated interim financial
statements for the three and six months ended September 30, 2024, as well as Note 2 to the audited consolidated financial statements for
the year ended March 31, 2024. This MD&A refers to various alternative performance (non-IFRS) measures, such as adjusted earnings
and adjusted earnings per share, working capital, silver equivalent, cash cost per ounce of silver, net of by-product credits, all-in
& all-in sustaining cost per ounce of silver, net of by-product credits, production cost per tonne, and all-in sustaining production
cost per tonne. Non-IFRS measures do not have standardized meanings under IFRS. Accordingly, non-IFRS measures should not be considered
in isolation or as a substitute for measures of performance prepared in accordance with IFRS. To facilitate a better understanding of
these measures as calculated by the Company, additional information has been provided in this MD&A. Please refer to section 12, “Alternative
Performance (Non-IFRS) Measures” of this MD&A for detailed descriptions and reconciliations. Figures may not add due to rounding.
This MD&A is prepared as of November 6, 2024
and expressed in thousands of U.S. dollars, except share, per share, unit cost, and production data, or otherwise stated.
| 1. | Core Business and Strategy |
Silvercorp is a Canadian mining company producing
silver, gold, lead, zinc, and other metals with a long history of profitability and growth potential. The Company’s strategy is
to create shareholder value by focusing on generating free cash flow from long life mines; organic growth through extensive drilling for
discovery; ongoing merger and acquisition efforts to unlock value; and long-term commitment to responsible mining and sound Environmental,
Social and Governance (“ESG”) practices. Silvercorp operates several silver-lead-zinc mines at the Ying Mining District in
Henan Province, China and the GC silver-lead-zinc mine in Guangdong Province, China.
On July 31, 2024, the Company acquired a 75% interest
in the El Domo project, a permitted and pre-construction stage copper-gold project, and a 98.7% interest in the Condor project, a development
stage gold project through the acquisition of Adventus Mining Corporation (“Adventus”), a Canadian company focused on the exploration
and development of its mineral properties in Ecuador. The acquisition is expected to contribute to the Company’s diversification of its
mining assets and enhance its geographical market presence in Latin America.
The Company’s common shares are traded on
the Toronto Stock Exchange (“TSX”) and NYSE American under the symbol “SVM”.
| Management’s Discussion and Analysis | Page 2 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 2. | Second Quarter of Fiscal Year 2025 Highlights |
| ● | Mined 361,440 tonnes of ore, milled 297,205 tonnes of ore, and produced approximately 1,183 ounces of
gold, 1.7 million ounces of silver, or approximately 1.8 million ounces of silver equivalent1, plus 13.2 million pounds of
lead and 5.8 million pounds of zinc; |
| ● | Sold approximately 1,239 ounces of gold, 1.6 million ounces of silver, 13.3 million pounds of lead, and
5.9 million pounds of zinc, for revenue of $68.0 million; |
| ● | Net income attributable to equity shareholders of $17.7 million, or $0.09 per share; |
| ● | Adjusted net income attributable to equity shareholders1 of $17.8 million, or $0.09 per share; |
| ● | Generated cash flow from operating activities of $23.1 million; |
| ● | Cash cost per ounce of silver, net of by-product credits1, of negative $0.73; |
| ● | All-in sustaining cost per ounce of silver, net of by-product credits1, of $11.66; |
| ● | Spent and capitalized $0.5 million on exploration drilling, $14.6 million on underground exploration and
development, and $9.6 million on equipment and facilities, including the No. 3 tailings storage facility at the Ying Mining District; |
| ● | Spent and capitalized $181.3 million on the acquisition of Adventus Mining Corporation by issuing $150.5
million in shares, making $27.0 million cash investments and advances, and incurring $3.8 million in cash transaction costs; |
| ● | The Company has $209.5 million in cash and cash equivalents and short-term investments, and holds a portfolio
of equity investment in associates and other companies with a total market value of $84.4 million as at September 30, 2024; and |
| ● | Commissioning trial runs of the new 1,500 tonne per day mill commenced on November 1, 2024. The inventory
stockpile of approximately 129,000 tonnes of ore at the Ying Mining District is expected to be processed over 2-3 months, which will enhance
metal production to align with the Company’s Fiscal 2025 annual guidance. |
| 1 | Non-IFRS measures, please refer to section 12 for reconciliation. |
| Management’s Discussion and Analysis | Page 3 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (a) | Consolidated operating performance |
The following table summarizes consolidated operational
information for the three and six months ended September 30, 2024 and 2023:
Consolidated | |
Three months ended September 30, | |
Six months ended September 30, |
| |
2024 | | |
2023 | | |
Changes | | |
2024 | | |
2023 | | |
Changes | |
Production Data | |
| | |
| | |
| | |
| | |
| | |
| |
Ore Mined (tonnes) | |
| 361,440 | | |
| 273,465 | | |
| 32 | % | |
| 705,287 | | |
| 576,685 | | |
| 22 | % |
Ore Milled (tonnes) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold Ore | |
| 17,075 | | |
| 12,800 | | |
| 33 | % | |
| 25,551 | | |
| 23,693 | | |
| 8 | % |
Silver Ore | |
| 280,130 | | |
| 248,307 | | |
| 13 | % | |
| 579,350 | | |
| 532,509 | | |
| 9 | % |
| |
| 297,205 | | |
| 261,107 | | |
| 14 | % | |
| 604,901 | | |
| 556,202 | | |
| 9 | % |
Average Head Grades | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (grams/tonne) | |
| 188 | | |
| 204 | | |
| (8 | )% | |
| 187 | | |
| 203 | | |
| (8 | )% |
Lead (%) | |
| 2.2 | | |
| 3.1 | | |
| (27 | )% | |
| 2.4 | | |
| 3.0 | | |
| (20 | )% |
Zinc (%) | |
| 1.1 | | |
| 1.0 | | |
| 10 | % | |
| 1.2 | | |
| 1.2 | | |
| — | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average Recovery Rates | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (%) | |
| 94.7 | | |
| 94.3 | | |
| — | % | |
| 94.3 | | |
| 94.0 | | |
| — | % |
Lead (%) | |
| 94.3 | | |
| 94.7 | | |
| — | % | |
| 94.1 | | |
| 94.8 | | |
| (1 | )% |
Zinc (%) | |
| 82.9 | | |
| 82.0 | | |
| 1 | % | |
| 82.0 | | |
| 82.3 | | |
| — | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Metal Production | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (ounces) | |
| 1,183 | | |
| 2,458 | | |
| (52 | )% | |
| 2,329 | | |
| 4,010 | | |
| (42 | )% |
Silver (in thousands of ounces) | |
| 1,655 | | |
| 1,590 | | |
| 4 | % | |
| 3,372 | | |
| 3,370 | | |
| — | % |
Silver equivalent (in thousands of ounces)* | |
| 1,751 | | |
| 1,815 | | |
| (4 | )% | |
| 3,553 | | |
| 3,725 | | |
| (5 | )% |
Lead (in thousands of pounds) | |
| 13,202 | | |
| 16,065 | | |
| (18 | )% | |
| 28,821 | | |
| 33,881 | | |
| (15 | )% |
Zinc (in thousands of pounds) | |
| 5,811 | | |
| 4,601 | | |
| 26 | % | |
| 12,245 | | |
| 11,422 | | |
| 7 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cost Data* | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 67.17 | | |
| 64.77 | | |
| 4 | % | |
| 66.63 | | |
| 64.23 | | |
| 4 | % |
Shipping cost ($/tonne) | |
| 2.43 | | |
| 2.66 | | |
| (9 | )% | |
| 2.40 | | |
| 2.49 | | |
| (4 | )% |
Milling cost ($/tonne) | |
| 12.73 | | |
| 13.10 | | |
| (3 | )% | |
| 12.33 | | |
| 12.81 | | |
| (4 | )% |
Production cost ($/tonne) | |
| 82.33 | | |
| 80.53 | | |
| 2 | % | |
| 81.36 | | |
| 79.53 | | |
| 2 | % |
All-in sustaining production cost ($/tonne) | |
| 145.53 | | |
| 149.94 | | |
| (3 | )% | |
| 142.73 | | |
| 141.53 | | |
| 1 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash cost per ounce of silver, net of by-product credits ($) | |
| (0.73 | ) | |
| (1.00 | ) | |
| 27 | % | |
| (1.21 | ) | |
| (0.63 | ) | |
| (92 | )% |
All-in sustaining cost per ounce of silver, net of by-product credits ($) | |
| 11.66 | | |
| 11.50 | | |
| 1 | % | |
| 10.72 | | |
| 10.41 | | |
| 3 | % |
| Management’s Discussion and Analysis | Page 4 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
*Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.
(i) | Mine and Mill Production |
For the three months ended September 30, 2024
(“Q2 Fiscal 2025”), on a consolidated basis, the Company mined 361,440 tonnes of ore, up 32% compared to 273,465 tonnes in
the three months ended September 30, 2023 (“Q2 Fiscal 2024”). Ore milled was 297,205 tonnes, up 14% compared to 261,107 tonnes
in Q2 Fiscal 2024.
For the six months ended September 30, 2024, on
a consolidated basis, the Company mined 705,287 tonnes of ore, up 22% compared to 576,685 tonnes in the same prior year period. Ore milled
was 604,901 tonnes, up 9% compared to 556,202 tonnes in the same prior year period.
In Q2 Fiscal 2025, the Company produced approximately
1,183 ounces of gold, 1.7 million ounces of silver, or approximately 1.8 million ounces of silver equivalent, plus 13.2 million pounds
of lead and 5.8 million pounds of zinc, representing increases of 4% and 26% in silver and zinc and decreases of 52%, 4%, and 18% in gold,
silver equivalent, and lead production over Q2 Fiscal 2024. The decrease in gold and lead production is mainly due to i) approximately
129,000 tonnes of unprocessed ore stockpiled due to mill capacity constraints and ii) a lower lead head grade.
For the six months ended September 30, 2024, the
Company produced approximately 2,329 ounces of gold, 3.4 million ounces of silver, or approximately 3.6 million ounces of silver equivalent,
plus 28.8 million pounds of lead and 12.2 million of pounds of zinc, representing increases of 0.1% and 7% in silver and zinc production,
and decreases of 42%, 5% and 15%, respectively, in gold, silver equivalent and lead production over the same prior year period. The Company
expects that once the stockpiled ore is processed in the third and fourth quarters, the Company will meet its annual production guidance.
In Q2 Fiscal 2025, the consolidated mining cost
was $67.17 per tonne, up 4% compared to $64.77 per tonne in Q2 Fiscal 2024. The increase was mainly due to more mining preparation tunnels
and grade control drilling completed and expensed as part of the mining cost in the current quarter. The consolidated milling cost was
$12.73 per tonne, down 3% compared to $13.10 per tonne in Q2 Fiscal 2024. Correspondingly, the consolidated production cost per tonne
of ore processed was $82.33 per tonne, up 2% compared to $80.53 per tonne in Q2 Fiscal 2024, while the all-in sustaining production cost
per tonne of ore processed was $145.53 per tonne, down 3% compared to $149.94 per tonne in Q2 Fiscal 2024. The decrease was mainly due
to a decrease of 4% in per tonne sustaining capital expenditures, offset by an increase of 2% in the per tonne production cost.
For the six months ended September 30, 2024, the
consolidated mining cost was $66.63 per tonne, up 4% compared to $64.23 per tonne in the same prior year period. The consolidated milling
cost was $12.33 per tonne, down 4% compared to $12.81 per tonne in the same prior year period. Correspondingly, the consolidated production
cost per tonne of ore processed was $81.36 per tonne, up 2% compared to $79.53 per tonne in the same prior year period, while the all-in
sustaining production cost per tonne ore processed was $142.73 per tonne, up 1% compared to $141.53 per tonne in the same prior year period.
| (iv) | Cost per Ounce of Silver, Net of By-Product Credits1 |
In Q2 Fiscal 2025, the consolidated cash cost
per ounce of silver, net of by-product credits, was negative $0.73, compared to negative $1.00 in Q2 Fiscal 2024. The increase was mainly
due to the 2% increase in per tonne production cost, partially offset by an increase of $1.7 million in by-product credits. The consolidated
all-in sustaining cost per ounce of silver, net of
| 2 | Non-IFRS measures, please refer to section 12 for reconciliation. |
| Management’s Discussion and Analysis | Page 5 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
by-product credits, was $11.66, up 1% compared to $11.50 in Q2 Fiscal 2024. The increase
was mainly due to the increase in the cash costs per ounces of silver, net of by-product credits.
For the six months ended September 30, 2024, the
consolidated cash cost per ounce of silver, net of by-product credits, was negative $1.21, compared to negative $0.63 in the same prior
year period. The consolidated all-in sustaining cost per ounce of silver, net of by-product credits, was $10.72, compared to 10.41 in
the same prior year period.
| (v) | Exploration and Development |
The following table summarizes the development
work and capital expenditures in Q2 Fiscal 2025.
| |
Capitalized Development and Exploration Expenditures | |
Expensed |
| |
Ramp
and Development
Tunnels | | |
Exploration
Tunnels | | |
Drilling
and other | | |
Equipment
&
Mill
and TSF | | |
Total | | |
Mining
Preparation
Tunnels | | |
Drilling | |
| |
(Metres) | | |
($ Thousand) | | |
(Metres) | | |
($ Thousand) | | |
(Metres) | | |
($ Thousand) | | |
($ Thousand) | | |
($ Thousand) | | |
(Metres) | | |
(Metres) | |
Q2 Fiscal 2025 |
Ying Mining District | |
| 4,589 | | |
$ | 5,841 | | |
| 17,440 | | |
$ | 7,445 | | |
| 8,843 | | |
$ | 336 | | |
$ | 9,487 | | |
$ | 23,109 | | |
| 23,008 | | |
| 52,136 | |
GC Mine | |
| 154 | | |
| 4 | | |
| 2,743 | | |
| 1,308 | | |
| 9,649 | | |
| 210 | | |
| 69 | | |
| 1,591 | | |
| 2,642 | | |
| 4,659 | |
El Domo | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,533 | | |
| — | | |
| 2,533 | | |
| — | | |
| — | |
Condor | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 569 | | |
| — | | |
| 569 | | |
| — | | |
| — | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 249 | | |
| 8 | | |
| 257 | | |
| — | | |
| — | |
Consolidated | |
| 4,743 | | |
| 5,845 | | |
| 20,183 | | |
| 8,753 | | |
| 18,492 | | |
| 3,897 | | |
| 9,564 | | |
| 28,059 | | |
| 25,650 | | |
| 56,795 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Q2 Fiscal 2024 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Ying Mining District | |
| 2,703 | | |
$ | 1,943 | | |
| 20,147 | | |
$ | 8,042 | | |
| 40,854 | | |
$ | 1,481 | | |
$ | 2,266 | | |
$ | 13,732 | | |
| 9,460 | | |
| 22,968 | |
GC Mine | |
| 248 | | |
| 195 | | |
| 1,629 | | |
| 428 | | |
| 5,782 | | |
| 420 | | |
| 193 | | |
| 1,236 | | |
| 1,408 | | |
| 6,580 | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 76 | | |
| 14 | | |
| 90 | | |
| — | | |
| — | |
Consolidated | |
| 2,951 | | |
| 2,138 | | |
| 21,776 | | |
| 8,470 | | |
| 46,636 | | |
| 1,977 | | |
| 2,473 | | |
| 15,058 | | |
| 10,868 | | |
| 29,548 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Changes
(%) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Ying Mining District | |
| 70 | % | |
| 201 | % | |
| (13 | )% | |
| (7 | )% | |
| (78 | )% | |
| (77 | )% | |
| 319 | % | |
| 68 | % | |
| 143 | % | |
| 127 | % |
GC Mine | |
| (38 | )% | |
| (98 | )% | |
| 68 | % | |
| 206 | % | |
| 67 | % | |
| (50 | )% | |
| (64 | )% | |
| 29 | % | |
| 88 | % | |
| (29 | )% |
Other | |
| — | % | |
| — | % | |
| — | % | |
| — | % | |
| — | % | |
| 228 | % | |
| (43 | )% | |
| 186 | % | |
| — | % | |
| — | % |
Consolidated | |
| 61 | % | |
| 173 | % | |
| (7 | )% | |
| 3 | % | |
| (60 | )% | |
| 97 | % | |
| 287 | % | |
| 86 | % | |
| 136 | % | |
| 92 | % |
Total capital expenditures in Q2 Fiscal 2025 were
$28.1 million, up 86% compared to $15.1 million in Q2 Fiscal 2024. The increase was mainly due to more tunneling completed and the construction
of the No. 3 tailings storage facility (“TSF”) and mill expansion at the Ying Mining District, as well as additional expenditures
incurred at the newly acquired El Domo Project and Condor Project. Total capital expenditures incurred to construct the TSF were approximately
$4.0 million in Q2 Fiscal 2025 and $16.0 million since the inception of construction. The capital expenditures incurred for the 1,500
tonnes per day mill expansion were approximately $2.8 million in Q2 Fiscal 2025 and $3.2 million since the inception of construction.
In Q2 Fiscal 2025, on a consolidated basis, a
total of 75,287 metres or $2.0 million worth of diamond drilling were completed (Q2 Fiscal 2024 – 76,184 metres or $2.6 million),
of which approximately 56,795 metres or $1.5 million worth of diamond drilling were expensed as part of mining costs (Q2 Fiscal 2024 –
29,548 metres or $0.6 million) and approximately 18,492 metres or $0.5 million worth of diamond drilling were capitalized (Q2 Fiscal 2024
– 40,636 metres or $2.0 million). In addition, approximately 25,650 metres or $9.2 million worth of preparation tunneling were completed
and expensed as part of mining costs (Q2 Fiscal 2024 – 10,868 metres or $4.1 million), and approximately 24,926 metres
| Management’s Discussion and Analysis | Page 6 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
or $14.6
million worth of tunnels, raises, ramps and declines were completed and capitalized (Q2 Fiscal 2024 – 24,727 metres or $10.6 million).
For the six months ended September 30, 2024, the
development work and capital expenditures are summarized as follows:
| |
Capitalized Development and Exploration Expenditures | |
Expensed |
| |
Ramp
and Development
Tunnels | | |
Exploration
Tunnels | | |
Drilling
and other | | |
Equipment &
Mill and TSF | | |
Total | | |
Mining
Preparation
Tunnels | | |
Drilling | |
| |
(Metres) | | |
($
Thousand) | | |
(Metres) | | |
($
Thousand) | | |
(Metres) | | |
($
Thousand) | | |
($
Thousand) | | |
($
Thousand) | | |
(Metres) | | |
(Metres) | |
Six months ended September
30, 2024 |
Ying Mining District | |
| 19,654 | | |
$ | 13,522 | | |
| 32,530 | | |
$ | 11,773 | | |
| 29,879 | | |
$ | 999 | | |
$ | 14,057 | | |
$ | 40,351 | | |
| 34,838 | | |
| 96,959 | |
GC Mine | |
| 1,935 | | |
| 963 | | |
| 5,849 | | |
| 2,294 | | |
| 25,570 | | |
| 555 | | |
| 110 | | |
| 3,922 | | |
| 5,107 | | |
| 10,192 | |
El Domo | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,533 | | |
| — | | |
| 2,533 | | |
| — | | |
| — | |
Condor | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 569 | | |
| — | | |
| 569 | | |
| — | | |
| — | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 325 | | |
| 16 | | |
| 341 | | |
| — | | |
| — | |
Consolidated | |
| 21,589 | | |
| 14,485 | | |
| 38,379 | | |
| 14,067 | | |
| 55,449 | | |
| 4,981 | | |
| 14,183 | | |
| 47,716 | | |
| 39,945 | | |
| 107,151 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Six months ended September 30, 2023 |
Ying Mining District | |
| 5,756 | | |
$ | 4,205 | | |
| 39,550 | | |
$ | 15,243 | | |
| 73,693 | | |
$ | 2,632 | | |
$ | 5,696 | | |
$ | 27,776 | | |
| 17,903 | | |
| 48,905 | |
GC Mine | |
| 248 | | |
| 195 | | |
| 5,442 | | |
| 1,722 | | |
| 13,708 | | |
| 938 | | |
| 193 | | |
| 3,048 | | |
| 4,463 | | |
| 24,477 | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 127 | | |
| 23 | | |
| 150 | | |
| — | | |
| — | |
Consolidated | |
| 6,004 | | |
| 4,400 | | |
| 44,992 | | |
| 16,965 | | |
| 87,401 | | |
| 3,697 | | |
| 5,912 | | |
| 30,974 | | |
| 22,366 | | |
| 73,382 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Changes (%) |
Ying Mining District | |
| 241 | % | |
| 222 | % | |
| (18 | )% | |
| (23 | )% | |
| (59 | )% | |
| (62 | )% | |
| 147 | % | |
| 45 | % | |
| 95 | % | |
| 98 | % |
GC Mine | |
| 680 | % | |
| 394 | % | |
| 7 | % | |
| 33 | % | |
| 87 | % | |
| (41 | )% | |
| (43 | )% | |
| 29 | % | |
| 14 | % | |
| (58 | )% |
Other | |
| — | % | |
| — | % | |
| — | % | |
| — | % | |
| — | % | |
| 156 | % | |
| (30 | )% | |
| 127 | % | |
| — | % | |
| — | % |
Consolidated | |
| 260 | % | |
| 229 | % | |
| (15 | )% | |
| (17 | )% | |
| (37 | )% | |
| 35 | % | |
| 140 | % | |
| 54 | % | |
| 79 | % | |
| 46 | % |
Total capital expenditures for the six months
ended September 30, 2024 were $47.7 million, up 55% compared to $31.0 million during the same prior year period. On a consolidated basis,
a total of 162,600 metres or $4.3 million worth of diamond drilling were completed (same prior year period – 160,783 metres or $5.3
million), of which approximately 107,151 metres or $2.7 million worth of underground drilling were expensed as part of mining costs (same
prior year period – 73,382 metres or $1.6 million) and approximately 55,449 metres or $1.6 million worth of drilling were capitalized
(same prior year period – 87,401 metres or $3.7 million). In addition, approximately 39,945 metres or $15.1 million worth of preparation
tunneling were completed and expensed as part of mining costs (same prior year period – 22,366 metres or $8.1 million), and approximately
59,968 metres or $28.6 million worth of tunnels, raises, ramps and declines were completed and capitalized (same period year period –
50,996 metres or $21.4 million).
| Management’s Discussion and Analysis | Page 7 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (b) | Individual Mine Performance |
The following table summarizes the operational
information at the Ying Mining District for the three and six months ended September 30, 2024 and 2023. The Ying Mining District is the
Company’s primary source of production and revenue, and consists of four mining licenses, including the SGX, HPG, TLP-LME-LMW, and
DCG mines.
Ying Mining District | Three months ended September 30, | Six months ended September 30, |
| |
2024 | | |
2023 | | |
Changes | | |
2024 | | |
2023 | | |
Changes | |
Production Data | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore Mined (tonnes) | |
| 272,046 | | |
| 220,636 | | |
| 23 | % | |
| 528,125 | | |
| 434,384 | | |
| 22 | % |
Ore Milled (tonnes) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold Ore | |
| 17,075 | | |
| 12,800 | | |
| 33 | % | |
| 25,551 | | |
| 23,693 | | |
| 8 | % |
Silver Ore | |
| 193,423 | | |
| 200,068 | | |
| (3 | )% | |
| 406,189 | | |
| 397,984 | | |
| 2 | % |
| |
| 210,498 | | |
| 212,868 | | |
| (1 | )% | |
| 431,740 | | |
| 421,677 | | |
| 2 | % |
Average Head Grades | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (grams/tonne) | |
| 240 | | |
| 235 | | |
| 2 | % | |
| 238 | | |
| 244 | | |
| (2 | )% |
Lead (%) | |
| 2.8 | | |
| 3.5 | | |
| (20 | )% | |
| 3.0 | | |
| 3.5 | | |
| (14 | )% |
Zinc (%) | |
| 0.6 | | |
| 0.7 | | |
| (14 | )% | |
| 0.6 | | |
| 0.7 | | |
| (14 | )% |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average Recovery Rates | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (%)** | |
| 92.2 | | |
| 91.1 | | |
| 1 | % | |
| 92.6 | | |
| 91.7 | | |
| 1 | % |
Silver (%) | |
| 94.9 | | |
| 95.0 | | |
| — | % | |
| 94.9 | | |
| 95.0 | | |
| — | % |
Lead (%) | |
| 94.0 | | |
| 95.0 | | |
| (1 | )% | |
| 94.2 | | |
| 95.3 | | |
| (1 | )% |
Zinc (%) | |
| 70.4 | | |
| 71.1 | | |
| (1 | )% | |
| 71.4 | | |
| 70.3 | | |
| 2 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Metal Production | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (ounces) | |
| 1,183 | | |
| 2,458 | | |
| (52 | )% | |
| 2,329 | | |
| 4,010 | | |
| (42 | )% |
Silver (in thousands of ounces) | |
| 1,518 | | |
| 1,506 | | |
| 1 | % | |
| 3,090 | | |
| 3,103 | | |
| — | % |
Silver equivalent (in thousands of ounces)* | |
| 1,614 | | |
| 1,731 | | |
| (7 | )% | |
| 3,271 | | |
| 3,458 | | |
| (5 | )% |
Lead (in thousands of pounds) | |
| 11,970 | | |
| 15,018 | | |
| (20 | )% | |
| 26,050 | | |
| 30,400 | | |
| (14 | )% |
Zinc (in thousands of pounds) | |
| 1,795 | | |
| 2,197 | | |
| (18 | )% | |
| 4,263 | | |
| 4,310 | | |
| (1 | )% |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cost Data* | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 77.82 | | |
| 68.86 | | |
| 13 | % | |
| 77.38 | | |
| 70.00 | | |
| 11 | % |
Shipping cost ($/tonne) | |
| 3.38 | | |
| 3.25 | | |
| 4 | % | |
| 3.29 | | |
| 3.26 | | |
| 1 | % |
Milling cost ($/tonne) | |
| 11.66 | | |
| 11.42 | | |
| 2 | % | |
| 10.98 | | |
| 11.28 | | |
| (3 | )% |
Production cost ($/tonne) | |
| 92.86 | | |
| 83.53 | | |
| 11 | % | |
| 91.65 | | |
| 84.54 | | |
| 8 | % |
All-in sustaining production cost ($/tonne) | |
| 146.90 | | |
| 142.84 | | |
| 3 | % | |
| 143.51 | | |
| 138.42 | | |
| 4 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash cost per ounce of silver, net of by-product credits ($) | |
| 0.62 | | |
| (1.37 | ) | |
| (145 | )% | |
| (0.05 | ) | |
| (0.52 | ) | |
| (90 | )% |
All-in sustaining cost per ounce of silver, net of by-product credits ($) | |
| 9.05 | | |
| 8.06 | | |
| 12 | % | |
| 8.07 | | |
| 7.58 | | |
| 6 | % |
*
Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.
** Gold recovery only refers to the recovery rate for gold ore
processed.
| Management’s Discussion and Analysis | Page 8 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
In Q2 Fiscal 2025, a total of 272,046 tonnes of
ore were mined at the Ying Mining District, up 23% compared to 220,636 tonnes in Q2 Fiscal 2024, and 210,498 tonnes of ore were milled,
down 1% compared to 212,868 tonnes in Q2 Fiscal 2024.
Average head grades of ore processed were 240
g/t for silver, 2.8% for lead, and 0.6% for zinc compared to 235 g/t for silver, 3.5% for lead, and 0.7% for zinc in Q2 Fiscal 2024. The
silver head grade achieved is higher than the Company’s Fiscal 2025 annual guidance of 235 g/t.
Metals produced at the Ying Mining District were
approximately 1,183 ounces of gold, 1.5 million ounces of silver, or approximately 1.6 million ounces of silver equivalent, plus 12.0
million pounds of lead, and 1.8 million pounds of zinc, representing a production increase of 1% in silver and decreases of 52%, 7%, 20%,
and 18%, respectively, compared to 2,458 ounces of gold, 1.5 million ounces of silver, or approximately 1.7 million silver equivalent,
plus 15.0 million pounds of lead, and 2.2 million pounds of zinc in Q2 Fiscal 2024. The decrease in gold, lead and zinc production is
mainly due to i) milled ore is 1% lower with approximately 129,000 tonnes of unprocessed ore stockpiled and ii) lower lead and zinc head
grades. The Company expects the stockpiled ore will be processed in the third and fourth quarters after the 1,500 tonne per day mill expansion
at the Ying Mining District is achieved in the third quarter of Fiscal 2025.
In Q2 Fiscal 2025, the mining cost at the Ying
Mining District was $77.82 per tonne, up 13% compared to $68.86 per tonne in Q2 Fiscal 2024, while the milling cost was $11.66 per tonne,
up 2% compared to $11.42 per tonne in Q2 Fiscal 2024. The increase in per tonne mining cost is mainly due to more mining preparation tunnels
and grade control drilling completed and expensed as part of the mining costs. Correspondingly, the production cost per tonne of ore processed
was $92.86, up 11% compared to $83.53 in Q2 Fiscal 2024. The all-in sustaining cost per tonne of ore processed was $146.90, up 3% compared
to $142.84 in Q2 Fiscal 2024. The increase was mainly due to the increase in the per tonne production cost as discussed above.
In Q2 Fiscal 2025, the cash cost per ounce of
silver, net of by-product credits, at the Ying Mining District was $0.62, compared to negative $1.37 in Q2 Fiscal 2024. The increase was
mainly due to the increase in per tonne production cost as discussed above. The all-in sustaining cost per ounce of silver, net of by-product
credits, was $9.05, compared to $8.06 in Q2 Fiscal 2024.
In Q2 Fiscal 2025, a total of 60,979 metres or
$1.8 million worth of diamond drilling were completed (Q2 Fiscal 2024 – 63,822 metres or $2.0 million), of which approximately 52,136
metres or $1.4 million worth of diamond drilling were expensed as part of mining costs (Q2 Fiscal 2024 – 22,968 metres or $0.5 million)
and approximately 8,843 metres or $0.3 million worth of drilling were capitalized (Q2 Fiscal 2024 – 40,854 metres or $1.5 million).
In addition, approximately 23,008 metres or $8.2 million worth of preparation tunneling were completed and expensed as part of mining
costs (Q2 Fiscal 2024 – 9,640 metres or $3.6 million), and approximately 22,029 metres or $13.3 million worth of horizontal tunnels,
raises, ramps, and declines were completed and capitalized (Q2 Fiscal 2024 – 22,850 metres or $10.0 million).
For the six months ended September 30, 2024, a
total of 528,125 tonnes of ore were mined and 431,740 tonnes of ore were milled at the Ying Mining District, compared to 434,384 tonnes
mined and 421,677 tonnes milled in the same prior year period.
Average head grades of ore processed were 238
g/t for silver, 3.0% for lead, and 0.6% for zinc compared to 244 g/t for silver, 3.5% for lead, and 0.7% for zinc in the same prior year
period.
Metals produced at the Ying Mining District were
approximately 2,329 ounces of gold, 3.1 million ounces of silver, or approximately 3.3 million ounces of silver equivalent, plus 26.1
million pounds of lead and 4.3 million pounds of zinc, down 42%, 5%, 14% and 1%, respectively, in gold, silver equivalent, lead and zinc
production, compared to 4,010 ounces of gold, 3.1 million ounces of silver, or approximately 3.5 million ounces of silver equivalent,
30.4 million pounds of lead, and 4.3 million pounds of zinc in the same prior year period.
| Management’s Discussion and Analysis | Page 9 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
For the six months ended September 30, 2024, the
mining cost at the Ying Mining District was $77.38 per tonne, up 11% compared to $70.00 per tonne in the same prior year period while
the milling costs was $10.98 per tonne, down 3% compared to $11.28 per tonne in the same prior year period. Correspondingly, the production
cost per tonne of ore processed was $91.65, up 8% compared to $84.54 in the same prior year period. The all-in sustaining costs per tonne
of ore processed was $143.51, up 4% compared to $138.42 in the same prior year period. The increase was mainly due the increases in the
production costs per tonne and $0.6 million in general administrative expenses.
For the six months ended September 30,2024, the
cash cost per ounce of silver, net of by-product credits, at the Ying Mining District was negative $0.05, compared to negative $0.52 in
the same prior year period. The all-in sustaining cost per ounce of silver, net of by-product credits was $8.07, up 6% compared to $7.58
in the same prior year period. The increase was mainly due to the increases of $0.4 million in cash production costs and $3.3 million
in general administrative expenses.
For the six months ended September 30, 2024, a
total of 126,838 metres or $4.3 million worth of diamond drilling were completed (same prior year period – 122,598 metres or $3.8
million), of which approximately 96,959 metres or $2.7 million worth of underground drilling were expensed as part of mining costs (same
prior year period – 48,905 metres or $1.2 million) and approximately 29,879 metres or $1.6 million worth of drilling were capitalized
(same prior year period – 73,693 metres or $2.6 million). In addition, approximately 34,838 metres or $15.1 million worth of preparation
tunneling were completed and expensed as part of mining costs (same prior year period – 17,903 metres or $6.8 million), and approximately
52,184 metres or $25.3 million worth of horizontal tunnels, raises, ramps, and declines were completed and capitalized (same prior year
period – 45,306 metres or $19.4 million).
| Management’s Discussion and Analysis | Page 10 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
The following table summarizes the operational
information at the GC Mine for the three and six months ended September 30, 2024 and 2023:
GC
Mine | |
Three months ended September 30, | |
Six months ended September 30, |
| |
2024 | | |
2023 | | |
Changes | | |
2024 | | |
2023 | | |
Changes | |
Production Data | |
| | |
| | |
| | |
| | |
| | |
| |
Ore Mined (tonnes) | |
| 89,394 | | |
| 52,829 | | |
| 69 | % | |
| 177,162 | | |
| 142,301 | | |
| 24 | % |
Ore Milled (tonnes) | |
| 86,707 | | |
| 48,239 | | |
| 80 | % | |
| 173,161 | | |
| 134,525 | | |
| 29 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average Head Grades | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (grams/tonne) | |
| 61 | | |
| 66 | | |
| (8 | )% | |
| 63 | | |
| 75 | | |
| (16 | )% |
Lead (%) | |
| 0.8 | | |
| 1.1 | | |
| (27 | )% | |
| 0.8 | | |
| 1.3 | | |
| (38 | )% |
Zinc (%) | |
| 2.4 | | |
| 2.5 | | |
| (4 | )% | |
| 2.4 | | |
| 2.7 | | |
| (11 | )% |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average Recovery Rates | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (%) ** | |
| 82.2 | | |
| 82.7 | | |
| (1 | )% | |
| 83.2 | | |
| 82.7 | | |
| 1 | % |
Lead (%) | |
| 87.9 | | |
| 90.2 | | |
| (3 | )% | |
| 89.1 | | |
| 90.6 | | |
| (2 | )% |
Zinc (%) | |
| 90.2 | | |
| 89.8 | | |
| — | % | |
| 90.3 | | |
| 90.2 | | |
| — | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Metal Production | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver (in thousands of ounces) | |
| 137 | | |
| 84 | | |
| 63 | % | |
| 282 | | |
| 267 | | |
| 6 | % |
Lead (in thousands of pounds) | |
| 1,232 | | |
| 1,047 | | |
| 18 | % | |
| 2,771 | | |
| 3,481 | | |
| (20 | )% |
Zinc (in thousands of pounds) | |
| 4,016 | | |
| 2,404 | | |
| 67 | % | |
| 7,982 | | |
| 7,112 | | |
| 12 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cost Data* | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 34.75 | | |
| 47.70 | | |
| (27 | )% | |
| 34.57 | | |
| 46.63 | | |
| (26 | )% |
Milling cost ($/tonne) | |
| 15.33 | | |
| 20.48 | | |
| (25 | )% | |
| 15.71 | | |
| 17.62 | | |
| (11 | )% |
Production cost ($/tonne) | |
| 50.08 | | |
| 68.18 | | |
| (27 | )% | |
| 50.28 | | |
| 64.25 | | |
| (22 | )% |
All-in sustaining production cost ($/tonne) | |
| 74.53 | | |
| 99.75 | | |
| (25 | )% | |
| 78.97 | | |
| 94.12 | | |
| (16 | )% |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash cost per ounce of silver, net of by-product credits ($) | |
| (15.67 | ) | |
| 5.64 | | |
| (378 | )% | |
| (13.85 | ) | |
| (1.99 | ) | |
| 596 | % |
All-in sustaining cost per ounce of silver, net of by-product credits ($) | |
| 1.62 | | |
| 25.95 | | |
| (94 | )% | |
| 5.19 | | |
| 14.49 | | |
| (64 | )% |
* Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.
** Silver recovery includes silver recovered in lead concentrate and silver recovered in zinc concentrate.
In Q2 Fiscal 2025, a total of 89,394 tonnes of
ore were mined at the GC Mine, up 69% compared to 52,829 tonnes in Q2 Fiscal 2024, while 86,707 tonnes were milled, up 80% compared to
48,239 tonnes in Q2 Fiscal 2024.
In Q2 Fiscal 2025, approximately 12,700 tonnes
of waste was removed through the XRT Ore Sorting System.
Average head grades of ore milled were 61 g/t
for silver, 0.8% for lead, and 2.4% for zinc compared to 66 g/t for silver, 1.1% for lead, and 2.5% for zinc in Q2 Fiscal 2024.
| Management’s Discussion and Analysis | Page 11 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Metals produced at the GC Mine were approximately
137 thousand ounces of silver, 1.2 million pounds of lead, and 4.0 million pounds of zinc, representing increases of 63%, 18%, and 67%,
respectively, in silver, lead and zinc production, respectively, compared to 84 thousand ounces of silver, 1.0 million pounds of lead,
and 2.4 million pounds of zinc in Q2 Fiscal 2024.
The mining cost at the GC Mine was $34.75 per
tonne, down 27% compared to $47.70 per tonne in Q2 Fiscal 2024. The decrease was mainly due to an increase of 69% of ores mined resulting
in lower per tonne cost allocation. The milling cost was $15.33 per tonne, down 25% compared to $20.48 per tonne in Q2 Fiscal 2024. The
production cost per tonne of ore processed was $50.08, down 27% compared to $68.18 in Q2 Fiscal 2024. The all-in sustaining production
cost per tonne of ore processed was $74.53, down 25%, compared to $99.75 in Q2 Fiscal 2024. The decrease was primarily due to the decrease
in per tonne mining cost as discussed above offset by an increase of $0.6 million in sustaining expenditures.
The cash cost per ounce of silver, net of by-product
credits, at the GC Mine, in Q2 Fiscal 2025, was negative $15.67, compared to $5.64 in Q2 Fiscal 2024. The all-in sustaining cost per ounce
of silver, net of by-product credits, was $1.62, compared to $25.95 in Q2 Fiscal 2024. The decrease was mainly due to the decrease in
per tonne production cost and all-in sustaining production cost as discussed above.
In Q2 Fiscal 2025, approximately 14,308 metres
or $0.3 million worth of diamond drilling were completed (Q2 Fiscal 2024 – 12,362 metres or $0.5 million), of which approximately
4,659 metres or $0.1 million worth of underground diamond drilling were expensed as part of mining costs (Q2 Fiscal 2024 – 6,580
metres or $0.1 million) and approximately 9,649 metres or $0.2 million of diamond drilling were capitalized (Q2 Fiscal 2024 – 5,782
metres or $0.4 million). In addition, approximately 2,642 metres or $1.0 million of tunneling were completed and expensed as part of mining
costs (Q2 Fiscal 2024 – 1,408 metres or $0.5 million), and approximately 2,897 metres or $1.3 million of horizontal tunnels, raises,
and declines were completed and capitalized (Q2 Fiscal 2024 – 1,877 metres or $0.6 million).
For the six months ended September 30, 2024, a
total of 177,162 tonnes of ore were mined and 173,161 tonnes were milled at the GC Mine, up 24% and 29%, respectively, compared to 142,301
tonnes mined and 134,525 tonnes milled in the same prior year period.
For the six months ended September 30, 2024, approximately
23,170 tonnes of waste was removed through the XRT Ore Sorting System.
Average head grades of ore milled were 63 g/t
for silver, 0.8% for lead, and 2.4% for zinc compared to 75 g/t for silver, 1.3% for lead, and 2.7% for zinc in the same prior year period.
Metals produced at the GC Mine were approximately
282 thousand ounces of silver, 2.8 million pounds of lead, and 8.0 million pounds of zinc, compared to 267 thousand ounces of silver,
3.5 million pounds of lead, and 7.1 million pounds of zinc in the same prior year period. The decrease in lead was mainly due to the lower
head grade achieved.
The mining costs at the GC Mine were $34.57 per
tonne, down 26% compared to $46.63 per tonne in the same prior year period, and the milling costs were $15.71 per tonne, down 11% compared
to $17.62 per tonne in the same prior year period. The production costs per tonne of ore processed were $50.28, down 22% compared to $64.25
in the same prior year period. The all-in sustaining production costs per tonne of ore processed were $78.97, down 16%, compared to $94.12
in the same prior year period. The decrease was primarily due to more ores mined and processed resulting in lower per tonne cost allocation.
For the six months ended September 30, 2024, the
cash cost per ounce of silver, net of by-product credits, at the GC Mine, was negative $13.85, compared to negative $1.99 in the same
prior year period. The all-in sustaining cost per ounce of silver, net of by-product credits, was $5.19, compared to $14.49 in the same
prior year period.
For the six months ended September 30, 2024, approximately
35,762 metres or $0.8 million worth of diamond drilling were completed (same prior year period – 38,185 metres or $1.4 million),
of which approximately 10,192 metres or $0.2
| Management’s Discussion and Analysis | Page 12 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
million worth of underground drilling were expensed as part of mining costs (same prior year
period – 24,477 metres or $0.4 million) and approximately 25,570 metres or $0.6 million of drilling were capitalized (same prior
year period – 13,708 metres or $0.9 million). In addition, approximately 5,107 metres or $2.0 million of tunneling were completed
and expensed as part of mining costs (same prior year period – 4,463 metres or $1.3 million), and approximately 7,784 metres or
$3.3 million of horizontal tunnels, raises, and declines were completed and capitalized (same prior year period – 5,690 metres or
$1.9 million).
Activities at the Kuanping Project have been focused
on completing studies and reports as required to construct the mine. The environmental impact assessment report was approved in July 2024,
the mine safety facilities design report was approved in September 2024, and the final approval from the provincial authorities to construct
the mine is pending.
For the six months ended September 30, 2024, total
capital expenditures at the Kuanping Project were $0.3 million, compared to $0.1 million in the same prior year period.
The BYP Mine was placed on care and maintenance
since August 2014 due to required capital upgrades to sustain its ongoing production and the market environment. The Company is conducting
activities to apply for a new mining license, but the process has taken longer than expected. There is no guarantee that the new mining
license for the BYP Mine will be issued, or if it is issued, that it will be issued under reasonable operational and/or financial terms,
or in a timely manner, or that the Company will be in a position to comply with all conditions that are imposed thereon.
The Company acquired the El Domo Project through
the acquisition of Adventus Mining Corporation (“Adventus”) on July 31, 2024. The El Domo Project is a permitted, pre-construction
stage copper-gold project, 75% owned by Adventus. The El Domo Project is located in central Ecuador, approximately 150 km northeast of
the major port city of Guayaquil - about a 3-hour drive. The El Domo Project spans low-lying hills and plains between 300 to 900 m above
sea level.
In order to develop the El Domo project, Adventus
entered into a precious metals purchase agreement (“PMPA”) with Wheaton Precious Metals International Ltd. (“Wheaton”).
The PMPA provides Adventus with access to an upfront cash consideration of $175.5 million and a $5.0 million equity commitment. Of this,
$13.0 million was made available as an early deposit (the “Early Deposit”) for pre-construction activities, and $0.5 million
for local community development initiatives (the “ESG Deposit”) prior to production. The remainder will be available in four
installments during construction, subject to certain customary conditions precedent being satisfied.
Under the PMPA, Wheaton will purchase 50% of the
payable gold production until 145,000 ounces have been delivered, thereafter dropping to 33% for the life of mine; and 75% of the payable
silver production until 4,600,000 ounces have been delivered, thereafter dropping to 50% for the life of mine.
Wheaton will make ongoing payments for the gold
and silver ounces delivered equal to 18% of the spot prices (“Production Payment”) until the value of gold and silver delivered
less the Production Payment is equal to the upfront consideration of $175.5 million, at which point the Production Payment will increase
to 22% of the spot prices.
As at September 30, 2024, Wheaton advanced Adventus a total of $13.25
million (July 31, 2024 - $13.25 million), being the $13.0 million as Early Deposit and $0.25 million as ESG Deposit to support the training
programs for members of the communities. Pursuant to the terms of the PMPA, Adventus was required to deliver approximately 92.3 ounces
to Wheaton monthly until the development of El Domo reaches certain milestones or the deposits will be repaid. The estimated liabilities
of this gold delivery were $2.3 million as at September 30, 2024, which are derivative liabilities and have been included in the accounts
payable and accrued liabilities on the unaudited condensed consolidated interim statements of financial position.
| Management’s Discussion and Analysis | Page 13 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
In June 2024, an action seeking to void the environmental
license of the El Domo Project was brought in the local court in Las Naves Canton, Bolívar Province, Ecuador (the “Court”)
by a group of plaintiffs alleging defects in the environmental consultation process for the El Domo Project. The Court rejected the litigation
on July 24, 2024 ruling that the Ecuadorean government correctly discharged its environmental consultation obligations prior to issuing
an environmental license for the El Domo Project. The plaintiffs filed an appeal (the “Appeal”) to the provincial court, and
the Appeal was heard by the provincial court of Bolívar Province on October 17, 2024, but a ruling has not yet been made.
Since the Adventus acquisition, the Company has
been diligently working to reorganize its operational structure in Ecuador and to advance the El Domo Project. The Company reviewed the
execution plan, specifically the contracting plan, purchasing plan and construction sequencing, completed an 800 m metallurgical drilling
program to facilitate a metallurgical test work program aiming to optimize the process flow sheet to improve gold recovery in copper concentrate,
re-initiated the engineering works to optimize the mine layout and processing plant, such as relocating the camp and mill building to
reduce civil excavation, relocating the maintenance shop beside the plant allowing for sharing of electrical infrastructure, and adjusting
plans for surface water management infrastructure to simply construction and reduce civil excavation and concrete requirements. Total
expenditures incurred in Q2 Fiscal 2025 were $2.5 million.
The Condor Project in southern Ecuador is 98.7%
owned by Adventus so was acquired by the Company through its acquisition of Adventus on July 31, 2024. The Condor Project is located within
one of the most mineralized trends in Ecuador, near large-scale operations such as the Fruta del Norte gold mine (33 km north) and the
Mirador copper mine (55 km north).
Since the acquisition, the Company has been diligently
working to reorganize the Condor operational structure, conduct a resources review to assess future development plans, and initiate site
control activities. Total expenditures incurred in Q2 Fiscal 2025 were $0.6 million.
| (c) | Annual Operating Outlook |
Unless otherwise stated, all reference to Fiscal
2025 Guidance in the MD&A refer to the “Fiscal 2025 Operating Outlook” section in the Company’s Fiscal 2024 Annual
MD&A dated May 22, 2024 (“Fiscal 2025 Guidance”) filed under the Company’s SEDAR+ profile at www.sedarplus.ca.
| Management’s Discussion and Analysis | Page 14 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (i) | Production and Production Costs |
The following table summarizes the production
and production cost achieved for six months ended September 30, 2024 compared to the respective Fiscal 2025 Guidance:
| |
| | |
Head grades | |
Metal production | |
Production cost |
| |
Ore
processed | | |
Gold | | |
Silver | | |
Lead | | |
Zinc | | |
Gold | | |
Silver | | |
Lead | | |
Zinc | | |
Cash
cost | | |
AISC | |
| |
(tonnes) | | |
(g/t) | | |
(g/t) | | |
(%) | | |
(%) | | |
(oz) | | |
(Koz) | | |
(Klbs) | | |
(Klbs) | | |
($/t) | | |
($/t) | |
Six months ended September 30, 2024 |
Ying Mining District | |
| 431,740 | | |
| 0.23 | | |
| 238 | | |
| 3.0 | | |
| 0.6 | | |
| 2,329 | | |
| 3,090 | | |
| 26,050 | | |
| 4,263 | | |
| 91.65 | | |
| 143.51 | |
GC Mine | |
| 173,161 | | |
| — | | |
| 63 | | |
| 0.8 | | |
| 2.4 | | |
| — | | |
| 282 | | |
| 2,771 | | |
| 7,982 | | |
| 50.28 | | |
| 78.97 | |
Consolidated | |
| 604,901 | | |
| | | |
| | | |
| | | |
| | | |
| 2,329 | | |
| 3,372 | | |
| 28,821 | | |
| 12,245 | | |
| 81.36 | | |
| 142.73 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Fiscal 2025 Guidance |
Ying Mining District | |
| 860,000-955,000 | | |
| 0.30 | | |
| 235 | | |
| 3.1 | | |
| 0.8 | | |
| 7,900-9,000 | | |
| 6,210-6,680 | | |
| 57,160-61,890 | | |
| 8,877-10,986 | | |
| 83.7-88.1 | | |
| 142.4-153.2 | |
GC Mine | |
| 291,000-301,000 | | |
| — | | |
| 68 | | |
| 1.1 | | |
| 3.0 | | |
| 0-0 | | |
| 540-550 | | |
| 7,070-7,450 | | |
| 18,240-19,110 | | |
| 54.4-55.5 | | |
| 99.3-99.7 | |
Consolidated | |
| 1,151,000-1,256,000 | | |
| | | |
| | | |
| | | |
| | | |
| 7,900-9,000 | | |
| 6,750-7,230 | | |
| 64,230-69,340 | | |
| 27,938-31,013 | | |
| 77.0-79.6 | | |
| 143.6-152.3 | |
The 1,500 tonne per day mill expansion at the
Ying Mining District has been substantially completed and commissioning trial runs to process the 129,000 tonnes of stockpiled ore have
commenced. With the mill capacity constraint issue resolved and improved mining productivity, the Company expects that it is able to achieve
its fiscal 2025 production guidance.
The consolidated all-in sustaining production
cost per tonne was within the guidance, while the per tonne production cost was slightly over the annual guidance as more tunneling and
drilling were expensed as part of mining costs at the Ying Mining District.
| Management’s Discussion and Analysis | Page 15 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (ii) | Development and Capital Expenditures |
The following table summarizes the development work and capitalized
expenditures for the six months ended September 30, 2024 compared to the respective Fiscal 2025 Guidance.
| |
Capitalized Development and Expenditures | |
Expensed |
| |
Ramp
and Development
Tunnels | | |
Exploration
Tunnels | | |
Drilling | | |
Equipment
&
Mill and TSF | | |
Total | | |
Mining
Preparation
Tunnels | | |
Drilling | |
| |
(Metres) | | |
($
Thousand) | | |
(Metres) | | |
($
Thousand) | | |
(Metres) | | |
($
Thousand) | | |
($ Thousand) | | |
($
Thousand) | | |
(Metres) | | |
(Metres) | |
Six months ended September
30, 2024 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Ying Mining District | |
| 19,654 | | |
$ | 13,522 | | |
| 32,530 | | |
$ | 11,773 | | |
| 29,879 | | |
$ | 999 | | |
| 14,057 | | |
$ | 40,351 | | |
| 34,838 | | |
| 96,959 | |
GC Mine | |
| 1,935 | | |
| 963 | | |
| 5,849 | | |
| 2,294 | | |
| 25,570 | | |
| 555 | | |
| 110 | | |
| 3,922 | | |
| 5,107 | | |
| 10,192 | |
El Domo | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,533 | | |
| — | | |
| 2,533 | | |
| — | | |
| — | |
Condor | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 569 | | |
| — | | |
| 569 | | |
| — | | |
| — | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 325 | | |
| 16 | | |
| 341 | | |
| — | | |
| — | |
Consolidated | |
| 21,589 | | |
$ | 14,485 | | |
| 38,379 | | |
$ | 14,067 | | |
| 55,449 | | |
$ | 4,981 | | |
$ | 14,183 | | |
$ | 47,716 | | |
| 39,945 | | |
| 107,151 | |
|
Fiscal 2025 Guidance |
Ying Mining District | |
| 45,100 | | |
| 27,300 | | |
| 45,800 | | |
| 17,400 | | |
| 137,700 | | |
| 3,400 | | |
| 30,600 | | |
| 78,700 | | |
| 37,800 | | |
| 117,300 | |
GC Mine | |
| 8,000 | | |
| 4,500 | | |
| 9,700 | | |
| 5,000 | | |
| 51,500 | | |
| 1,300 | | |
| 300 | | |
| 11,100 | | |
| 7,100 | | |
| 18,700 | |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,000 | | |
| 1,000 | | |
| — | | |
| — | |
Consolidated | |
| 53,100 | | |
$ | 31,800 | | |
| 55,500 | | |
$ | 22,400 | | |
| 189,200 | | |
$ | 4,700 | | |
$ | 31,900 | | |
$ | 90,800 | | |
| 44,900 | | |
| 136,000 | |
|
Percentage of Fiscal 2025 Guidance |
Ying Mining District | |
| 44 | % | |
| 28 | % | |
| 71 | % | |
| 68 | % | |
| 22 | % | |
| 29 | % | |
| 46 | % | |
| 51 | % | |
| 92 | % | |
| 83 | % |
GC Mine | |
| 24 | % | |
| 21 | % | |
| 60 | % | |
| 46 | % | |
| 50 | % | |
| 43 | % | |
| 37 | % | |
| 35 | % | |
| 72 | % | |
| 55 | % |
Other | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2 | % | |
| 34 | % | |
| — | | |
| — | |
Consolidated | |
| 41 | % | |
| 46 | % | |
| 69 | % | |
| 63 | % | |
| 29 | % | |
| 106 | % | |
| 44 | % | |
| 53 | % | |
| 89 | % | |
| 79 | % |
To boost productivity at the Ying Mining District,
the Company will continue its planned tunneling development program by adding various ramps and other development tunnel to connect mining
areas and facilitate improved access throughout the mine. The new tailings storage facility should be ready to receive tailings by the
end of November, 2024. At the El Domo Project, the Company also expects to finalize the project execution planning and detailed engineering
and engage contractors to begin the road access and site construction work in the next two quarters.
| (iii) | Mining License Renewal |
Based on information posted on the website of
the Mineral Rights Administration of the Department of Natural Resources of Henan Province, China (the “Department of Natural Resources”),
the Company’s application to renew the Yuelianggou Mining License (the “License”), containing the SGX and HZG silver-lead-zinc
mines, located in the western part of the Ying Mining District, for another 11 years to September 24, 2035 with an increase in allowable
production capacity to 500,000 tonnes per year, has been approved by the Department of Natural Resources. An assessment report, prepared
by a third party regarding the historical government investment in the License area and the payment required to transfer the mineral resources
to the Company was published on the website of the Department of Natural Resources and was available for public inquiry until November
5, 2024. If the Department of Natural Resources does not receive any objections to the assessment report by the end of the public inquiry
period, the Department of Natural Resources will enter into a mineral resource transfer agreement with the Company and a digital certificate
representing the License will be issued to the Company. The Company has not been made aware of any objections. Based on the current assessment
report, the Company may be required to make a payment of approximately $7.2 million to the government upon issuance of the License.
| Management’s Discussion and Analysis | Page 16 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 4. | Acquisition of Adventus |
On July 31, 2024, the Company completed the acquisition
of Adventus through the purchase of all issued and outstanding common shares of Adventus, not already owned by Silvercorp, by issuing
a total of 38,818,841 Silvercorp shares to the shareholders of Adventus. The Company also issued a total of 1,766,721 Silvercorp stock
options to replace Adventus’ outstanding options, and 2,787,020 Silvercorp warrants to replace Adventus’ outstanding warrants.
All Adventus restricted share units outstanding immediately before closing were settled in cash, funded by the Company through Adventus.
Adventus is a Canadian company focused on the
exploration and development of copper-gold mineral projects, mainly the El Domo Project and the Condor Project, in Ecuador. Adventus owns
75% interest in the El Domo Project and 98.7% interest in the Condor Project.
The acquisition has been accounted for as an asset
acquisition as it was determined that the mineral projects did not constitute a business as defined by IFRS 3 - Business Combination.
The consideration paid along with the transaction costs incurred in connection with the acquisition of Adventus, was determined in accordance
with IFRS 2 - Share-based Payment, and was allocated to the assets acquired and liabilities assumed based on their relative fair values.
Table below summarizes the total acquisition costs
incurred and their allocation to the assets acquired and liabilities assumed.
Consideration Paid | |
| |
38,818,841 common shares of Silvercorp issued | |
$ | 146,016 | |
1,766,721 stock options of Silvercorp issued | |
| 2,403 | |
2,787,020 warrants of Silvercorp issued | |
| 2,098 | |
Previously held interest in Adventus | |
| 25,748 | |
Funds advanced to Adventus before closing | |
| 1,239 | |
| |
$ | 177,504 | |
Transaction costs | |
| 3,838 | |
Total acquisition costs to be allocated | |
$ | 181,342 | |
| |
| | |
Fair value of assets acquired and liabilities assumed | |
| | |
Cash and cash equivalent | |
$ | 3,483 | |
Other receivable | |
| 710 | |
Prepaid and deposits | |
| 324 | |
Other investment | |
| 21 | |
Property, plant and equipment | |
| 523 | |
Mineral right and properties | |
| 225,958 | |
Other assets | |
| 645 | |
Accounts payable and accrued liabilities | |
| (14,248 | ) |
Lease obligation | |
| (16 | ) |
Deposit received | |
| (13,250 | ) |
Non-controlling interests | |
| (22,808 | ) |
Net assets acquired | |
$ | 181,342 | |
| Management’s Discussion and Analysis | Page 17 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 5. | Investment in Associates |
| (a) | Investment in New Pacific Metals Corp. |
New Pacific Metals Corp. (“NUAG”)
is a Canadian public company listed on the Toronto Stock Exchange (symbol: NUAG) and NYSE American (symbol: NEWP). The Company accounts
for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies
of NUAG.
As at September 30, 2024, the Company owned
46,907,606 common shares of NUAG (March 31, 2024 – 46,904,706), representing an ownership interest of 27.4% (March 31, 2024 –
27.4%).
The summary of the investment in NUAG common shares
and its market value as at the respective reporting dates are as follows:
| |
Number of
shares | | |
Amount | | |
Value of NUAG’s
common shares per
quoted market price | |
As at April 1, 2023 | |
| 44,351,616 | | |
$ | 43,253 | | |
$ | 119,621 | |
Participation in bought deal | |
| 2,541,890 | | |
| 4,982 | | |
| | |
Purchase from open market | |
| 11,200 | | |
| 15 | | |
| | |
Dilution gain | |
| | | |
| 733 | | |
| | |
Share of net loss | |
| | | |
| (1,784 | ) | |
| | |
Share of other comprehensive loss | |
| | | |
| (28 | ) | |
| | |
Foreign exchange impact | |
| | | |
| (91 | ) | |
| | |
As at March 31, 2024 | |
| 46,904,706 | | |
$ | 47,080 | | |
$ | 63,693 | |
Purchase from open market | |
| 2,900 | | |
| 4 | | |
| | |
Share of net loss | |
| | | |
| (749 | ) | |
| | |
Share of other comprehensive loss | |
| | | |
| 31 | | |
| | |
Foreign exchange impact | |
| | | |
| 169 | | |
| | |
As at September 30, 2024 | |
| 46,907,606 | | |
$ | 46,535 | | |
$ | 69,498 | |
| (b) | Investment in Tincorp Metals Inc. |
Tincorp Metals Inc. (“TIN”), formerly
Whitehorse Gold Corp., is a Canadian public company listed on the TSX Venture Exchange (symbol: TIN). The Company accounts for its investment
in TIN using the equity method as it is able to exercise significant influence over the financial and operating policies of TIN.
In January 2024, the Company and TIN entered into
an interest-free unsecured credit facility agreement with no conversion features (the “Facility”) to allow TIN to advance
up to $1.0 million from the Company. Upon signing the Facility, the Company advanced $0.5 million to TIN and received 350,000 common shares
of TIN as the Bonus Shares for granting the Facility. In April 2024, the Company provided the remaining $0.5 million to TIN. The Facility
has a maturity date of January 31, 2025.
As at September 30, 2024, the Company owned
19,864,285 common shares of TIN (March 31, 2024 – 19,864,285), representing an ownership interest of 29.7% (March 31, 2024 –
29.7%).
| Management’s Discussion and Analysis | Page 18 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
The summary of the investment in TIN common shares and its market value
as at the respective reporting dates are as follows:
| |
Number of
shares | | |
Amount | | |
Value of TIN’s
common shares
per quoted
market price | |
As at April 1, 2023 | |
| 19,514,285 | | |
| 7,442 | | |
| 6,777 | |
Tincorp shares received under credit facility agreement | |
| 350,000 | | |
| 78 | | |
| | |
Share of net loss | |
| | | |
| (908 | ) | |
| | |
Share of other comprehensive income | |
| | | |
| (8 | ) | |
| | |
Impairment | |
| | | |
| (4,251 | ) | |
| | |
Foreign exchange impact | |
| | | |
| (7 | ) | |
| | |
As at March 31, 2024 | |
| 19,864,285 | | |
$ | 2,346 | | |
$ | 2,346 | |
Share of net loss | |
| | | |
| (135 | ) | |
| | |
Share of other comprehensive income | |
| | | |
| (7 | ) | |
| | |
Foreign exchange impact | |
| | | |
| 7 | | |
| | |
As at September 30, 2024 | |
| 19,864,285 | | |
$ | 2,211 | | |
$ | 2,428 | |
| Management’s Discussion and Analysis | Page 19 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 6. | Overview of Financial Results |
| (a) | Selected Annual and Quarterly Information |
The following tables set out selected quarterly
results for the past ten quarters as well as selected annual results for the past three years. The dominant factors affecting results
presented below are the volatility of the realized selling metal prices and the timing of sales. The results for the quarters ended March
31 are normally affected by the extended Chinese New Year holiday.
Fiscal 2025 | |
Quarter Ended | |
Year
to date ended | |
(In thousands of USD, other
than per share amounts) | |
Jun
30, 2024 | | |
Sep
30, 2024 | | |
Sep
30, 2024 | |
Revenue | |
$ | 72,165 | | |
$ | 68,003 | | |
$ | 140,168 | |
Cost of mine operations | |
| 35,651 | | |
| 36,342 | | |
| 71,993 | |
Income from mine operations | |
| 36,514 | | |
| 31,661 | | |
| 68,175 | |
Corporate general and administrative expenses | |
| 4,287 | | |
| 4,976 | | |
| 9,263 | |
Foreign exchange (gain) loss | |
| (1,749 | ) | |
| 1,120 | | |
| (629 | ) |
Share of loss in associates | |
| 412 | | |
| 472 | | |
| 884 | |
Gain on investments | |
| (2,216 | ) | |
| (3,840 | ) | |
| (6,056 | ) |
Other items | |
| 1,919 | | |
| 1,316 | | |
| 3,235 | |
Income from operations | |
| 33,861 | | |
| 27,617 | | |
| 61,478 | |
Finance items | |
| (1,615 | ) | |
| (1,852 | ) | |
| (3,467 | ) |
Income tax expenses | |
| 7,347 | | |
| 6,415 | | |
| 13,762 | |
Net income | |
| 28,129 | | |
| 23,054 | | |
| 51,183 | |
Net income attributable to equity holders of the Company | |
| 21,938 | | |
| 17,707 | | |
| 39,645 | |
Basic earnings per share | |
| 0.12 | | |
| 0.09 | | |
| 0.21 | |
Diluted earnings per share | |
| 0.12 | | |
| 0.09 | | |
| 0.20 | |
Cash dividend declared | |
| 2,221 | | |
| — | | |
| 2,221 | |
Cash dividend declared per share | |
| 0.0125 | | |
| — | | |
| 0.0125 | |
Other financial information | |
| | | |
| | | |
| | |
Total assets | |
| | | |
| | | |
| 981,519 | |
Total liabilities | |
| | | |
| | | |
| 155,960 | |
Total equity attributable to equity holders of the Company | |
| | | |
| | | |
| 703,889 | |
| Management’s Discussion and Analysis | Page 20 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Fiscal 2024 | |
Quarter Ended | |
Year
Ended | |
(In thousands of USD, other
than per share amounts) | |
Jun
30, 2023 | | |
Sep
30, 2023 | | |
Dec
31, 2023 | | |
Mar
31, 2024 | | |
Mar
31, 2024 | |
Revenue | |
$ | 60,006 | | |
$ | 53,992 | | |
$ | 58,508 | | |
$ | 42,681 | | |
$ | 215,187 | |
Cost of mine operations | |
| 36,705 | | |
| 33,049 | | |
| 35,201 | | |
| 29,643 | | |
| 134,598 | |
Income from mine operations | |
| 23,301 | | |
| 20,943 | | |
| 23,307 | | |
| 13,038 | | |
| 80,589 | |
Corporate general and administrative expenses | |
| 3,650 | | |
| 3,810 | | |
| 3,228 | | |
| 3,407 | | |
| 14,095 | |
Foreign exchange (gain) loss | |
| 2,227 | | |
| (1,314 | ) | |
| 701 | | |
| (1,277 | ) | |
| 337 | |
Share of loss in associates | |
| 640 | | |
| 705 | | |
| 5,680 | | |
| (4,333 | ) | |
| 2,692 | |
Dilution gain on investment in associate | |
| — | | |
| (733 | ) | |
| — | | |
| — | | |
| (733 | ) |
Impairment of investment in associate | |
| — | | |
| — | | |
| — | | |
| 4,251 | | |
| 4,251 | |
Loss (gain) on investments | |
| (1,086 | ) | |
| 603 | | |
| (6,204 | ) | |
| (990 | ) | |
| (7,677 | ) |
Other items | |
| (130 | ) | |
| 912 | | |
| 2,219 | | |
| 702 | | |
| 3,703 | |
Income from operations | |
| 18,000 | | |
| 16,960 | | |
| 17,683 | | |
| 11,278 | | |
| 63,921 | |
Finance items | |
| (1,434 | ) | |
| (1,688 | ) | |
| (1,510 | ) | |
| (1,402 | ) | |
| (6,034 | ) |
Income tax expenses | |
| 6,221 | | |
| 3,878 | | |
| 5,123 | | |
| 5,055 | | |
| 20,277 | |
Net income | |
| 13,213 | | |
| 14,770 | | |
| 14,070 | | |
| 7,625 | | |
| 49,678 | |
Net income attributable to equity holders of the Company | |
| 9,217 | | |
| 11,050 | | |
| 10,510 | | |
| 5,529 | | |
| 36,306 | |
Basic earnings per share | |
| 0.05 | | |
| 0.06 | | |
| 0.06 | | |
| 0.03 | | |
| 0.21 | |
Diluted earnings per share | |
| 0.05 | | |
| 0.06 | | |
| 0.06 | | |
| 0.03 | | |
| 0.20 | |
Cash dividend declared | |
| 2,214 | | |
| — | | |
| 2,214 | | |
| — | | |
| 4,428 | |
Cash dividend declared per share | |
| 0.0125 | | |
| — | | |
| 0.0125 | | |
| — | | |
| 0.0250 | |
Other financial information | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
| | | |
| | | |
| | | |
| | | |
| 702,815 | |
Total liabilities | |
| | | |
| | | |
| | | |
| | | |
| 105,806 | |
Total equity attributable to equity holders of the Company | |
| | | |
| | | |
| | | |
| | | |
| 507,255 | |
| Management’s Discussion and Analysis | Page 21 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Fiscal 2023 | |
Quarter Ended | |
Year
Ended | |
(In thousands of USD, other
than per share amounts) | |
Jun
30, 2022 | | |
Sep
30, 2022 | | |
Dec
31, 2022 | | |
Mar
31, 2023 | | |
Mar
31, 2023 | |
Revenue | |
$ | 63,592 | | |
$ | 51,739 | | |
$ | 58,651 | | |
$ | 34,147 | | |
$ | 208,129 | |
Cost of mine operations | |
| 38,690 | | |
| 37,378 | | |
| 36,907 | | |
| 24,371 | | |
| 137,346 | |
Income from mine operations | |
| 24,902 | | |
| 14,361 | | |
| 21,744 | | |
| 9,776 | | |
| 70,783 | |
Corporate general and administrative expenses | |
| 3,557 | | |
| 3,476 | | |
| 3,171 | | |
| 3,045 | | |
| 13,249 | |
Foreign exchange loss (gain) | |
| (1,656 | ) | |
| (4,340 | ) | |
| 850 | | |
| 304 | | |
| (4,842 | ) |
Share of loss in associates | |
| 728 | | |
| 771 | | |
| 677 | | |
| 725 | | |
| 2,901 | |
Dilution loss on investment in associate | |
| | | |
| | | |
| | | |
| 107 | | |
| 107 | |
Loss (gain) on equity investments | |
| 2,671 | | |
| 1,596 | | |
| (3,010 | ) | |
| 1,061 | | |
| 2,318 | |
Impairment charges against mineral rights and properties | |
| — | | |
| 20,211 | | |
| — | | |
| — | | |
| 20,211 | |
Other items | |
| 231 | | |
| 61 | | |
| 2,791 | | |
| 9 | | |
| 3,092 | |
Income from operations | |
| 19,371 | | |
| (7,414 | ) | |
| 17,265 | | |
| 4,525 | | |
| 33,747 | |
Finance items | |
| (800 | ) | |
| (1,023 | ) | |
| 69 | | |
| 358 | | |
| (1,396 | ) |
Income tax expenses | |
| 6,087 | | |
| 3,811 | | |
| 2,259 | | |
| 1,886 | | |
| 14,043 | |
Net income | |
| 14,084 | | |
| (10,202 | ) | |
| 14,937 | | |
| 2,281 | | |
| 21,100 | |
Net income (loss) attributable to equity holders of the Company | |
| 10,169 | | |
| (1,712 | ) | |
| 11,916 | | |
| 235 | | |
| 20,608 | |
Basic earnings (loss) per share | |
| 0.06 | | |
| (0.01 | ) | |
| 0.07 | | |
| — | | |
| 0.12 | |
Diluted earnings (loss) per share | |
| 0.06 | | |
| (0.01 | ) | |
| 0.07 | | |
| — | | |
| 0.12 | |
Cash dividend declared | |
| 2,216 | | |
| — | | |
| 2,209 | | |
| — | | |
| 4,425 | |
Cash dividend declared per share | |
| 0.0125 | | |
| — | | |
| 0.0125 | | |
| — | | |
| 0.025 | |
Other financial information | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
| | | |
| | | |
| | | |
| | | |
| 676,799 | |
Total liabilities | |
| | | |
| | | |
| | | |
| | | |
| 96,968 | |
Total attributable shareholders’ equity | |
| | | |
| | | |
| | | |
| | | |
| 489,053 | |
| (b) | Overview of Q2 Fiscal 2025 Financial Results |
Net income attributable to equity shareholders
of the Company in Q2 Fiscal 2025 was $17.7 million or $0.09 per share, compared to net income of $11.1 million or $0.06 per share
in Q2 Fiscal 2024.
Compared to Q2 Fiscal 2024, the Company’s
consolidated financial results were mainly impacted by i) increases of 20%, 34%, 15% and 43%, respectively, in the realized selling prices
for gold, silver, lead and zinc; ii) increases of 4% and 29%, respectively, in silver and zinc sold; and iii) a $3.8 million in gain on
investments, offset by iv) decreases of 51% and 13%, respectively, in gold and lead sold; v) an increase of $2.1 million in mine and corporate
administrative expenses; vi) an increase of $1.1 million in business development expenditures; and vii) a negative impact of $2.4 million
in foreign exchange.
Excluding certain non-cash, non-recurring, and
non-routine items, the adjusted net income attributable to equity shareholders were $17.8 million or $0.09 per share compared to $11.7
million or $0.07 per share in Q2 Fiscal 2024.
Revenue in Q2 Fiscal 2025 was $68.0 million,
up 26% compared to $54.0 million in Q2 Fiscal 2024. The increase is mainly due to an increase of $15.2 million arising from the increase
in the realized selling prices and an increase of $3.2 million arising from the increase of silver and zinc sold, offset by a decrease
of $4.7 million as a result of less gold and lead sold.
| Management’s Discussion and Analysis | Page 22 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
The following table summarizes the metals sold,
net realized selling price and revenue achieved for each metal.
| |
Three months ended September 30, 2024 | |
Three months ended September 30, 2023 |
| |
Ying
Mining
District | | |
GC | | |
Consolidated | | |
Ying
Mining
District | | |
GC | | |
Consolidated | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Gold (ounces) | |
| 1,239 | | |
| — | | |
| 1,239 | | |
| 2,515 | | |
| — | | |
| 2,515 | |
Silver (in thousands of ounces) | |
| 1,505 | | |
| 136 | | |
| 1,641 | | |
| 1,498 | | |
| 80 | | |
| 1,578 | |
Lead (in thousands of pounds) | |
| 11,980 | | |
| 1,278 | | |
| 13,258 | | |
| 14,275 | | |
| 900 | | |
| 15,175 | |
Zinc (in thousands of pounds) | |
| 1,818 | | |
| 4,074 | | |
| 5,892 | | |
| 2,163 | | |
| 2,415 | | |
| 4,578 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (in thousands of $) | |
| 2,699 | | |
| — | | |
| 2,699 | | |
| 4,565 | | |
| — | | |
| 4,565 | |
Silver (in thousands of $) | |
| 40,757 | | |
| 2,711 | | |
| 43,468 | | |
| 29,990 | | |
| 1,163 | | |
| 31,153 | |
Lead (in thousands of $) | |
| 12,028 | | |
| 1,259 | | |
| 13,287 | | |
| 12,358 | | |
| 769 | | |
| 13,127 | |
Zinc (in thousands of $) | |
| 2,081 | | |
| 4,566 | | |
| 6,647 | | |
| 1,736 | | |
| 1,879 | | |
| 3,615 | |
Other (in thousands of $) | |
| 1,139 | | |
| 763 | | |
| 1,902 | | |
| 1,190 | | |
| 342 | | |
| 1,532 | |
| |
| 58,704 | | |
| 9,299 | | |
| 68,003 | | |
| 49,839 | | |
| 4,153 | | |
| 53,992 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold ($ per ounce) | |
| 2,178 | | |
| — | | |
| 2,178 | | |
| 1,815 | | |
| — | | |
| 1,815 | |
Silver ($ per ounce) | |
| 27.08 | | |
| 19.93 | | |
| 26.49 | | |
| 20.02 | | |
| 14.54 | | |
| 19.74 | |
Lead ($ per pound) | |
| 1.00 | | |
| 0.99 | | |
| 1.00 | | |
| 0.87 | | |
| 0.85 | | |
| 0.87 | |
Zinc ($ per pound) | |
| 1.14 | | |
| 1.12 | | |
| 1.13 | | |
| 0.80 | | |
| 0.78 | | |
| 0.79 | |
The net realized selling price is calculated using
the Shanghai Metal Exchange (“SME”) price, less smelter charges, recovery, and value added tax (“VAT”). The metal
prices quoted on the SME, excluding gold, include VAT. The following table is a comparison among the Company’s average net realized
selling prices, prices quoted on the SME, and prices quoted on the London Metal Exchange (“LME”) in Q2 Fiscal 2025 and Q2
Fiscal 2024:
| |
| Silver (in US$/ounce) | |
| Gold (in US$/ounce) | |
| Lead (in US$/pound) | |
| Zinc (in US$/pound) |
| |
| Q2
F2025 | | |
| Q2
F2024 | | |
| Q2
F2025 | | |
| Q2
F2024 | | |
| Q2
F2025 | | |
| Q2
F2024 | | |
| Q2
F2025 | | |
| Q2
F2024 | |
Net realized selling prices | |
$ | 26.49 | | |
$ | 19.74 | | |
$ | 2,178 | | |
$ | 1,815 | | |
$ | 1.00 | | |
$ | 0.87 | | |
$ | 1.13 | | |
$ | 0.79 | |
SME | |
$ | 32.21 | | |
$ | 24.53 | | |
$ | 2,452 | | |
$ | 1,974 | | |
$ | 1.14 | | |
$ | 1.00 | | |
$ | 1.48 | | |
$ | 1.31 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
LME | |
$ | 29.45 | | |
$ | 23.57 | | |
$ | 2,479 | | |
$ | 1,929 | | |
$ | 0.94 | | |
$ | 0.98 | | |
$ | 1.28 | | |
$ | 1.11 | |
Compared to Q2 Fiscal 2024, the average realized
selling prices for silver and gold in Q2 Fiscal 2025 increased by 34% and 20%, respectively, while the average silver and gold prices
quoted on the SME increased by 31% and 24%, and the average silver and gold prices quoted on the LME increased by 25% and 29%, respectively.
Costs of mine operations in Q2 Fiscal 2025
were $36.3 million, up 10% compared to $33.0 million in Q2 Fiscal 2024. Items included in costs of mine operations are as follows:
| |
Q2 Fiscal 2025 | | |
Q2 Fiscal
2024 | | |
Change | |
Production cost | |
$ | 23,337 | | |
$ | 21,268 | | |
| 10 | % |
Depreciation and amortization | |
| 6,887 | | |
| 6,515 | | |
| 6 | % |
Mineral resource taxes | |
| 1,547 | | |
| 1,597 | | |
| -3 | % |
Government fees and other taxes | |
| 715 | | |
| 751 | | |
| -5 | % |
General and administrative | |
| 3,856 | | |
| 2,918 | | |
| 32 | % |
| |
$ | 36,342 | | |
$ | 33,049 | | |
| 10 | % |
| Management’s Discussion and Analysis | Page 23 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Production cost expensed in Q2 Fiscal 2025 was
$23.3 million, up 10% compared to $21.3 million in Q2 Fiscal 2024. The increase was mainly due to the increase in per tonne production
costs as well as more silver and zinc sold. The production cost expensed represents approximately 283,500 tonnes of ore processed expensed
at $82.33 per tonne, compared to approximately 264,100 tonnes of ore processed expensed at $80.53 per tonne in Q2 Fiscal 2024.
Mine general and administrative expenses for the
mine operations in Q2 Fiscal 2025 were $3.9 million, up 32% compared to $2.9 million in Q2 Fiscal 2024. Items included in general and
administrative expenses for the mine operations are as follows:
| |
Q2 Fiscal 2025 | | |
Q2 Fiscal 2024 | | |
Change | |
Amortization and depreciation | |
$ | 272 | | |
$ | 264 | | |
| 3 | % |
Office and administrative expenses | |
| 1,429 | | |
| 840 | | |
| 70 | % |
Professional Fees | |
| 156 | | |
| 124 | | |
| 26 | % |
Salaries and benefits | |
| 1,999 | | |
| 1,690 | | |
| 18 | % |
| |
$ | 3,856 | | |
$ | 2,918 | | |
| 32 | % |
Income from mine operations in Q2 Fiscal
2025 was $31.7 million, up 51% compared to $20.9 million in Q2 Fiscal 2024. The increase was mainly due to the increase in revenue arising
from the increases in the net realized metal selling prices. Income from mine operations at the Ying Mining District was $29.1 million,
compared to $21.8 million in Q2 Fiscal 2024. Income from mine operations at the GC Mine was $3.0 million, compared to a loss of $0.7 million
in Q2 Fiscal 2024.
Corporate general and administrative expenses
in Q2 Fiscal 2025 were $5.0 million, up 31% or $1.2 million, compared to $3.8 million in Q2 Fiscal 2024. The increase was mainly due
to the inclusion of Adventus’ corporate expenditures after the acquisition of Adventus completed on July 31, 2024. Items included in corporate
general and administrative expenses are as follows:
| |
Q2 Fiscal 2025 | | |
Q2 Fiscal 2024 | | |
Change | |
Amortization and depreciation | |
$ | 169 | | |
$ | 148 | | |
| 14 | % |
Office and administrative expenses | |
| 650 | | |
| 516 | | |
| 26 | % |
Professional Fees | |
| 153 | | |
| 239 | | |
| (36 | )% |
Salaries and benefits | |
| 2,822 | | |
| 1,541 | | |
| 83 | % |
Share-based compensation | |
| 1,182 | | |
| 1,366 | | |
| (13 | )% |
| |
$ | 4,976 | | |
$ | 3,810 | | |
| 31 | % |
Property evaluation and business development
expense in Q2 Fiscal 2025 was $1.3 million compared to $0.1 million in Q2 Fiscal 2024. The increase was mainly due to a non-routine
effort to explore opportunities to list the Company’s common shares on another stock exchange, which incurred a total of $1.2 million
expense and was suspended in Q2 Fiscal 2025.
Foreign exchange loss in Q2 Fiscal 2025
was $1.1 million compared to a gain of $1.3 million in Q2 Fiscal 2024. The foreign exchange gain or loss is mainly driven by the exchange
rates of the US dollar and the Australian dollar against the Canadian dollar.
Gain on investments in Q2 Fiscal 2025 was
$3.8 million, an increase of $4.4 million compared to a loss of $0.6 million in Q2 Fiscal 2024. The gain was mainly due to the fair value
changes of mark-to-market investments.
Share of loss in associates in Q2 Fiscal
2025 was $0.5 million, compared to $0.7 million in Q2 Fiscal 2024. Share of loss in an associate represents the Company’s equity
pickup in NUAG and TIN.
| Management’s Discussion and Analysis | Page 24 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Finance income in Q2 Fiscal 2025 was $1.9
million compared to $1.7 million in Q2 Fiscal 2024. The Company invests in short-term investments which include term deposits, money market
instruments, and bonds.
Income tax expenses in Q2 Fiscal 2025 were
$6.4 million, up 65% compared to $3.9 million in Q2 Fiscal 2024. The increase is mainly due to the increase in taxable income from mine
operations and withholding tax. The income tax expense recorded in Q2 Fiscal 2025 included a current income tax expense of $6.1 million
(Q2 Fiscal 2024 - $2.5 million) and a deferred income tax expense of $0.3 million (Q2 Fiscal 2024 - $1.4 million). The current income
tax expenses in Q2 Fiscal 2025 included withholding tax expenses of $2.4 million (Q2 Fiscal 2024- $nil), which were paid at a rate of
10% on dividends distributed out of China.
| (c) | Overview of the Financial Results for the six months ended September 30, 2024 |
Net income attributable to equity shareholders
of the Company for the six months ended September 30, 2024 was $39.6 million or $0.21 per share, compared to net income of $20.3 million
or $0.11 per share in the same prior year period.
Compared to the same prior year period, the Company’s
consolidated financial results were mainly impacted by i) increases of 19%, 35%, 18% and 32%, respectively, in the realized selling prices
for gold, silver, lead and zinc; ii) an increase of $5.6 million in gain on investment, and iii) an increase of $1.5 million in the positive
impact from foreign exchange, offset by iv) decreases of 44% and 11%, respectively, in gold and lead sold; and v) an increase of $1.8
million in corporate administrative and vi) an increase of $2.5 million increase in business development expenditures.
Excluding certain non-cash, non-recurring, and non-routine items, the
adjusted basic earnings to equity shareholders were $38.4 million or $0.20 per share compared to $24.0 million or $0.14 per share in the
prior year quarter.
Revenue for the six months ended September
30, 2024 was $140.2 million, up 23% compared to $114.0 million in the same prior year period. The increase is mainly due to an increase
of $32.5 million arising from the increase in the realized selling prices offset by a decrease of $7.0 million as a result of less metals
sold. The following table summarizes the metals sold, net realized selling price and revenue achieved for each metal.
| |
Six
months ended September 30, 2024 | | |
Six
months ended September 30, 2023 | |
| |
Ying
Mining
District | | |
GC | | |
Consolidated | | |
Ying
Mining
District | | |
GC | | |
Consolidated | |
Metal Sales | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (ounces) | |
| 2,237 | | |
| — | | |
| 2,237 | | |
| 4,010 | | |
| — | | |
| 4,010 | |
Silver (in thousands of ounces) | |
| 3,095 | | |
| 285 | | |
| 3,380 | | |
| 3,129 | | |
| 264 | | |
| 3,393 | |
Lead (in thousands of pounds) | |
| 26,099 | | |
| 2,822 | | |
| 28,921 | | |
| 29,277 | | |
| 3,228 | | |
| 32,505 | |
Zinc (in thousands of pounds) | |
| 4,311 | | |
| 8,065 | | |
| 12,376 | | |
| 4,295 | | |
| 7,203 | | |
| 11,498 | |
Revenue | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold (in thousands of $) | |
| 4,685 | | |
| — | | |
| 4,685 | | |
| 7,080 | | |
| — | | |
| 7,080 | |
Silver (in thousands of $) | |
| 83,543 | | |
| 5,723 | | |
| 89,266 | | |
| 62,351 | | |
| 3,954 | | |
| 66,305 | |
Lead (in thousands of $) | |
| 26,098 | | |
| 2,772 | | |
| 28,870 | | |
| 25,004 | | |
| 2,718 | | |
| 27,722 | |
Zinc (in thousands of $) | |
| 4,651 | | |
| 8,577 | | |
| 13,228 | | |
| 3,527 | | |
| 5,747 | | |
| 9,274 | |
Other (in thousands of $) | |
| 2,510 | | |
| 1,609 | | |
| 4,119 | | |
| 2,453 | | |
| 1,164 | | |
| 3,617 | |
| |
| 121,487 | | |
| 18,681 | | |
| 140,168 | | |
| 100,415 | | |
| 13,583 | | |
| 113,998 | |
Average Selling Price, Net of Value Added Tax and Smelter Charges | | |
| | | |
| | | |
| | |
Gold ($ per ounce) | |
| 2,094 | | |
| — | | |
| 2,094 | | |
| 1,766 | | |
| — | | |
| 1,766 | |
Silver ($ per ounce) | |
| 26.99 | | |
| 20.08 | | |
| 26.41 | | |
| 19.93 | | |
| 14.98 | | |
| 19.54 | |
Lead ($ per pound) | |
| 1.00 | | |
| 0.98 | | |
| 1.00 | | |
| 0.85 | | |
| 0.84 | | |
| 0.85 | |
Zinc ($ per pound) | |
| 1.08 | | |
| 1.06 | | |
| 1.07 | | |
| 0.82 | | |
| 0.80 | | |
| 0.81 | |
| Management’s Discussion and Analysis | Page 25 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Costs of mine operations for the six months
ended September 30, 2024 were $72.0 million, up 3% compared to $69.8 million in the same prior year period. Items included in costs of
mine operations are as follows:
| |
Six months ended September 30, | |
| |
2024 | | |
2023 | | |
Change | |
Production cost | |
$ | 46,805 | | |
$ | 45,566 | | |
| 3 | % |
Depreciation and amortization | |
| 14,167 | | |
| 14,178 | | |
| — | % |
Mineral resource taxes | |
| 3,195 | | |
| 2,963 | | |
| 8 | % |
Government fees and other taxes | |
| 1,350 | | |
| 1,408 | | |
| (4 | )% |
General and administrative | |
| 6,476 | | |
| 5,639 | | |
| 15 | % |
| |
$ | 71,993 | | |
$ | 69,754 | | |
| 3 | % |
Production cost expensed for the six months ended
September 30, 2024 were $46.8 million, up 3% compared to $45.6 million in the same prior year period. The increase was mainly due to the
increase in per tonne production costs. The production cost expensed represents approximately 575,300 tonnes of ore processed expensed
at $81.36 per tonne, compared to approximately 573,000 tonnes of ore processed expensed at $79.53 per tonne in the same prior year period.
The increase in the mineral resource taxes was
mainly due to higher revenue achieved. Government fees and other taxes are comprised of environmental protection fees, surtaxes on VAT,
land usage levies, stamp duties and other miscellaneous levies, duties and taxes imposed by the state and local Chinese governments.
Mine general and administrative expenses
for the mine operations for the six months ended September 30, 2024 were $6.5 million, up 15% compared to $5.6 million in the same prior
year period. Items included in general and administrative expenses for the mine operations are as follows:
| |
Six months ended September 30, | |
| |
2024 | | |
2023 | | |
Change | |
Amortization and depreciation | |
$ | 550 | | |
$ | 541 | | |
| 2 | % |
Office and administrative expenses | |
| 2,117 | | |
| 1,548 | | |
| 37 | % |
Professional fees | |
| 246 | | |
| 227 | | |
| 8 | % |
Salaries and benefits | |
| 3,563 | | |
| 3,323 | | |
| 7 | % |
| |
$ | 6,476 | | |
$ | 5,639 | | |
| 15 | % |
Income from mine operations for the six
months ended September 30, 2024 was $68.2 million, up 54% compared to $44.2 million in the same prior year period. The increase was mainly
due to the increase in revenue arising from the increases in the net realized metal selling prices. Income from mine operations at the
Ying Mining District was $62.7 million, compared to $43.5 million in the same prior year period. Income from mine operations at the GC
Mine was $6.0 million, compared to $0.9 million in the same prior year period.
| Management’s Discussion and Analysis | Page 26 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Corporate general and administrative expenses
for the six months ended September 30, 2024 were $9.3 million, up 24% or $1.8 million, compared to $7.5 million in the same prior year
period. The increase was mainly due to the inclusion of Adventus’s corporate expenditures after the acquisition of Adventus completed
on July 31, 2024. Items included in corporate general and administrative expenses are as follows:
| |
Six months ended September 30, | |
| |
2024 | | |
2023 | | |
Change | |
Amortization and depreciation | |
$ | 347 | | |
$ | 296 | | |
| 17 | % |
Office and administrative expenses | |
| 1,315 | | |
| 1,057 | | |
| 24 | % |
Professional Fees | |
| 466 | | |
| 414 | | |
| 13 | % |
Salaries and benefits | |
| 4,752 | | |
| 2,956 | | |
| 61 | % |
Share-based compensation | |
| 2,383 | | |
| 2,737 | | |
| (13 | )% |
| |
$ | 9,263 | | |
$ | 7,460 | | |
| 24 | % |
Property evaluation and business development
expense for the six months ended September 30, 2024 was $2.7 million compared to $0.2 million in the same prior year period. The increase
was mainly due to the increase of the Company’s activities to evaluate mineral projects as well as a non-routine effort to explore opportunities
to list the Company’s common shares on another stock exchange, which incurred a total of $2.3 million of expenses.
Foreign exchange gain for the six months
ended September 30, 2024 was $0.6 million compared to a loss of $0.9 million in the same prior year period. The foreign exchange gain
is mainly driven by the exchange rates of the US dollar and the Australian dollar against the Canadian dollar.
Gain on investments for the six months
ended September 30, 2024 was $6.1 million, an increase of $5.6 million compared to $0.5 million in the same prior year period. The gain
was mainly due to the fair value changes of mark-to-market investments.
Share of loss in associates for the six
months ended September 30, 2024 was $0.9 million, compared to $1.3 million in the same prior year period. Share of loss in an associate
represents the Company’s equity pickup in NUAG and TIN.
Finance income for the six months ended
September 30, 2024 was $3.6 million compared to $3.2 million in the same prior year period. The Company invests in short-term investments
which include term deposits, money market instruments, and bonds.
Income tax expenses for the six months
ended September 30, 2024 were $13.8 million, up 36% compared to $10.1 million in the same prior year period. The increase is mainly due
to the increase in taxable income from mine operations. The income tax expense recorded for the six months ended September 30, 2024 included
a current income tax expense of $10.4 million (same prior year period - $7.4 million) and a deferred income tax expense of $3.4 million
(same prior year period - $2.7 million). The current income tax expenses for the six months ended September 30, 2024 included withholding
tax expenses of $2.4 million (same prior year period - $2.5 million), which were paid at a rate of 10% on dividends distributed out of
China.
| Management’s Discussion and Analysis | Page 27 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 7. | Liquidity, Capital Resources, and Contractual Obligations |
Liquidity
The following tables summarize the Company’s
cash and cash equivalents, short-term investments, and working capital position.
As
at | |
September
30, 2024 | | |
March 31, 2024 | | |
Changes | |
Cash and cash equivalents | |
$ | 180,325 | | |
$ | 152,942 | | |
$ | 27,383 | |
Short-term investments | |
| 29,180 | | |
| 31,949 | | |
| (2,769 | ) |
| |
$ | 209,505 | | |
$ | 184,891 | | |
$ | 24,614 | |
| |
| | | |
| | | |
| | |
Working capital | |
$ | 162,312 | | |
$ | 154,744 | | |
$ | 7,568 | |
Cash, cash equivalents and short-term investments
as at September 30, 2024 were $209.5 million, up 13% or $24.6 million compared to $184.9 million as at March 31, 2024, but down
3% or $6.2 million compared to $215.7 million as at June 30, 2024.
Working capital as at September 30,
2024 was $162.3 million, up 5% compared to $154.7 million as at March 31, 2024.
The following table summarizes the Company’s
cash flow for the three and six months ended September 30, 2024 and 2023.
| |
Three
months ended September 30, | | |
Six
months ended September 30, | |
| |
2024 | | |
2023 | | |
Changes | | |
2024 | | |
2023 | | |
Changes | |
Cash flow | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash provided by operating activities | |
$ | 23,128 | | |
$ | 28,844 | | |
$ | (5,716 | ) | |
$ | 63,083 | | |
$ | 57,725 | | |
$ | 5,358 | |
Cash provided by (used in) investing activities | |
| 14,844 | | |
| (51,064 | ) | |
| 65,908 | | |
| (25,865 | ) | |
| (72,180 | ) | |
| 46,315 | |
Cash provided by (used in) financing activities | |
| (6,241 | ) | |
| (637 | ) | |
| (5,604 | ) | |
| (12,609 | ) | |
| (10,163 | ) | |
| (2,446 | ) |
Increase (decrease) in cash and cash equivalents | |
| 31,731 | | |
| (22,857 | ) | |
| 54,588 | | |
| 24,609 | | |
| (24,618 | ) | |
| 49,227 | |
Effect of exchange rate changes on cash and cash equivalents | |
| 4,180 | | |
| (1,323 | ) | |
| 5,503 | | |
| 2,774 | | |
| (1,976 | ) | |
| 4,750 | |
Cash and cash equivalents, beginning of the period | |
| 144,414 | | |
| 143,278 | | |
| 1,136 | | |
| 152,942 | | |
| 145,692 | | |
| 7,250 | |
Cash and cash equivalents, end of the period | |
$ | 180,325 | | |
$ | 119,098 | | |
$ | 61,227 | | |
$ | 180,325 | | |
$ | 119,098 | | |
$ | 61,227 | |
Cash flow provided by operating activities
in Q2 Fiscal 2025 was $23.1 million, down $5.7 million, compared to $28.8 million in Q2 Fiscal 2024. The decrease was due to:
| ● | $4.5 million cash used by the changes in non-cash working capital, compared to $3.2 million provided in
Q2 Fiscal 2023; offset by |
| ● | $27.6 million cash flow from operations before changes in non-cash operating working capital, up $2.0
million compared to $25.6 million in Q2 Fiscal 2024. |
For the six months ended September 30, 2024, cash
flow provided by operating activities was $63.1 million, up $5.4 million compared to $57.7 million for the same prior year period. Before
the changes in non-cash operating working capital, cash flow from operating activities was $67.1 million, up $17.6 million compared to
$49.5 million for the same prior year period.
| Management’s Discussion and Analysis | Page 28 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Cash flow provided in investing activities
in Q2 Fiscal 2025 was $14.8 million, compared to $51.1 million used in Q2 Fiscal 2024, and comprised mostly of:
| ● | $65.4 million proceeds from the redemptions of short-term investments (same prior year period - $7.6 million);
offset by |
| ● | $22.2 million spent on investment in short-term investments (same prior year period - $20.9 million); |
| ● | $5.0 million cash paid on the acquisition of Adventus (same prior year period - $nil); |
| ● | $17.0 million spent on mineral exploration and development expenditures (same prior year period - $12.1
million); |
| ● | $1.0 million spent on investment in other investments (same prior year period - $18.5 million); and |
| ● | $5.6 million spent to acquire plant and equipment (same prior year period - $3.3 million). |
For the six months ended September 30, 2024, cash
flow used in investing activities was $25.9 million, compared to $72.2 million used by the same prior year period, and comprised mostly
of:
| ● | $95.1 million spent on investment in short-term investments
(same prior year period - $29.5 million); |
| ● | $29.6 million spent on mineral exploration and development
expenditures (same prior year period - $24.0 million); |
| ● | $5.0 million cash paid for the acquisition of Adventus (same prior year period - $nil); |
| ● | $19.8 million spent on the acquisition of other investments
(same prior year period - $22.1 million); |
| ● | $9.4 million spent to acquire plant and equipment (same prior
year period - $6.6 million); offset by, |
| ● | $98.7 million proceeds from the redemptions of short-term
investments (same prior year period - $13.5 million); |
| ● | $34.2 million proceeds from the disposal of other investments
(same prior year period - $0.8 million). |
Cash flow used in financing activities
in Q2 Fiscal 2025 was $6.2 million, compared to $0.6 million in Q2 Fiscal 2024, and comprised mostly of:
| ● | $1.1 million cash from share issuance due to stock options exercised (same prior year period - $nil);
and |
| ● | $7.3 million in distributions to non-controlling shareholders (same prior year period - $nil). |
Cash flow used in financing activities for the
six months ended September 30, 2024 was $12.6 million, compared to $10.2 million in the same prior year period, and comprised mostly of:
| ● | $1.2 million cash from share issuance due to stock options exercised (same prior year period - $nil); |
| ● | $11.0 million in distributions to non-controlling shareholders (same prior year period - $7.2 million); |
| ● | $2.2 million cash dividends paid to equity holders of the Company (same prior year period - $2.2 million); |
| ● | $0.5 million loaned to TIN, an associate of the Company (same prior year period - $nil). |
| ● | $nil spent to buy back common shares under the Normal Course Issuer Bid (same prior year period - $0.6
million spent to buy back 196,554 common shares). |
| Management’s Discussion and Analysis | Page 29 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Capital Resources
The Company’s objective when managing capital
is to maintain financial flexibility to continue as a going concern while optimizing growth and maximizing returns of investments for
shareholders. The Company’s strategy to achieve these objectives is to invest its excess cash balance in a portfolio of primarily
fixed income instruments.
The Company monitors its capital structure based
on changes in operations and economic conditions, and may adjust the structure by repurchasing shares, issuing new shares, or issuing
debt. If additional funds are raised through the issuance of equity securities, the percentage ownership of current shareholders will
be reduced, and such equity securities may have rights, preferences or privileges senior to those of the holders of the Company’s
common shares.
As at September 30, 2024, the Company had
cash, cash equivalents, and short-term investments of $209.5 million and working capital of $162.3 million. The Company’s financial
position at September 30, 2024 and the operating cash flows that are expected over the next 12 months lead the Company to believe
that the Company’s liquid assets are sufficient to satisfy the Company’s Fiscal 2025 working capital requirements, fund currently
planned capital expenditures, and to discharge liabilities as they come due. The Company remains well positioned to take advantage of
strategic opportunities as they become available. Liquidity risks are discussed further in the “Risks and Uncertainties” section
of this MD&A. The Company is not subject to any externally imposed capital requirements.
Contractual Obligation and Commitments
In the normal course of business, the Company
enters into contracts that give rise to commitments for future minimum payments. The following table summarizes the remaining contractual
maturities of the Company’s financial and non-financial liabilities, shown in contractual undiscounted cash flow as at September 30,
2024.
| |
Within a year | | |
2-5
years | | |
Over
5 years | | |
Total | |
Accounts payable and accrued liabilities | |
$ | 73,435 | | |
$ | — | | |
$ | — | | |
$ | 73,435 | |
Deposit received | |
| 4,446 | | |
| 13,250 | | |
| — | | |
| 17,696 | |
Income tax payable | |
| 1,412 | | |
| — | | |
| — | | |
| 1,412 | |
Lease obligation | |
| 292 | | |
| 1,108 | | |
| 195 | | |
| 1,595 | |
| |
$ | 79,585 | | |
$ | 14,358 | | |
$ | 195 | | |
$ | 94,138 | |
The Company’s customers are required to
make full amount of payment as deposits prior to the shipment of its concentrate inventories, and the customers also have rights to demand
repayment of any unused deposits paid.
| 8. | Environmental Rehabilitation Provision |
The estimated future environmental rehabilitation
costs are based principally on the requirements of relevant authorities and the Company’s environmental policies. The provision
is measured using management’s assumptions and estimates for future cash outflows. In view of uncertainties concerning environmental
rehabilitation obligations, the ultimate costs could be materially different from the amounts estimated. The Company accrues these costs,
which are determined by discounting costs using rates specific to the underlying obligation. Upon recognition of a liability for the environmental
rehabilitation costs, the Company capitalizes these costs to the related mine and amortizes such amounts over the life of each mine on
a unit-of-production basis. The accretion of the discount due to the passage of time is recognized as an increase in the liability and
a finance expense.
As at September 30, 2024, the total inflated
and undiscounted amount of estimated cash flows required to settle the Company’s environmental rehabilitation provision was $8.2
million (March 31, 2024 - $8.6 million) over the next twenty years, which has been discounted using an average discount rate of 2.26%
(March 31, 2024 – 2.26%).
The accretion of the discounted charge for the
six months ended September 30, 2024 was $0.09 million (same prior year period - $0.10 million), and reclamation expenditures incurred
for the six months ended September 30, 2024 was $0.5 million (same prior year period - $0.4 million).
| Management’s Discussion and Analysis | Page 30 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 9. | Risks and Uncertainties |
The Company is exposed to a number of risks in
conducting its business, including but not limited to: metal price risk as the Company derives its revenue from the sale of silver, lead,
zinc, and gold; credit risk in the normal course of dealing with other companies and financial institutions; foreign exchange risk as
the Company reports its financial statements in the US dollar whereas the Company operates in jurisdictions that utilize other currencies;
equity price risk and interest rate risk as the Company has investments in marketable securities that are traded in the open market or
earn interest at market rates that are fixed to maturity or at variable interest rates; inherent risk of uncertainties in estimating mineral
reserves and mineral resources; political risks; economic and social risks related to conducting business in foreign jurisdictions such
as China, Ecuador, and Mexico; environmental risks; risks related to its relations with employees and local communities where the Company
operates, and emerging risks relating to the widespread outbreak of epidemics, pandemics, or other health crises, which has to date resulted
in profound health and economic impacts globally and which presents future risks and uncertainties that are largely unknown at this time.
Management and the Board continuously assess risks
that the Company is exposed to and attempt to mitigate these risks where practical through a range of risk management strategies.
These and other risks are described in the Company’s
Annual Information Form, NI 43-101 technical reports, Form 40-F, and annual Audited Consolidated Financial Statements, which are available
on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov. Readers are encouraged to refer to these documents for a more detailed description
of the risks and uncertainties inherent to Silvercorp’s business.
| (a) | Financial Instruments Risk Exposure |
The Company is exposed to financial risks, including
metal price risk, credit risk, interest rate risk, foreign currency exchange rate risk, and liquidity risk. The Company’s exposures and
management of each of those risks is described in the unaudited condensed consolidated interim financial statements for the three and
six months ended September 30, 2024 under Note 22 “Financial Instruments”, along with the financial statement classification,
the significant assumptions made in determining the fair value, and amounts of income, expenses, gains and losses associated with financial
instruments. Fair value estimates are made at a specific point in time, based on relevant market information and information about the
financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore,
cannot be determined with precision. Changes in assumptions could significantly affect the estimates. The following provides a description
of the risks related to financial instruments and how management manages these risks:
Liquidity risk
Liquidity risk is the risk that the Company will
not be able to meet its financial obligations as they arise. The Company manages liquidity risk by monitoring actual and projected cash
flows and matching the maturity profile of financial assets and liabilities. Cash flow forecasting is performed regularly to ensure that
there is sufficient capital in order to meet short-term business requirements, after taking into account cash flows from operations and
our holdings of cash and cash equivalents, and short-term investments.
Foreign exchange risk
The Company reports its financial statements in
US dollars. The functional currency of the head office, Canadian subsidiaries and intermediate holding companies, except those acquired
from the acquisition of Adventus, is Canadian dollar (“CAD”). The functional currency of all Chinese subsidiaries is Chinese
yuan (“RMB”). The functional currency of Adventus and its subsidiaries, New Infini and its subsidiaries, is the US dollar. The
Company is exposed to foreign exchange risk when the Company undertakes transactions and holds assets and liabilities in currencies other
than its functional currencies.
| Management’s Discussion and Analysis | Page 31 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
The Company currently does not engage in foreign
exchange currency hedging. The sensitivity of the Company’s net income due to the exchange rates of the Canadian dollar against
the U.S. dollar and the Australian dollar as at September 30, 2024 is summarized as follows:
Currency | |
Cash and cash
equivalents | | |
Short-term
investments | | |
Due from
related parties | | |
Other
investments | | |
Accounts
payable and
accrued
liabilities | | |
Total | | |
Effect of +/-
10% change
in currency | |
US dollar | |
$ | 109,362 | | |
$ | 3,008 | | |
$ | 1,000 | | |
$ | 919 | | |
$ | (1,437 | ) | |
$ | 112,852 | | |
$ | 11,285 | |
Australian dollar | |
| 347 | | |
| — | | |
| — | | |
| 2,373 | | |
| — | | |
| 2,720 | | |
| 272 | |
| |
$ | 109,709 | | |
$ | 3,008 | | |
$ | 1,000 | | |
$ | 3,292 | | |
$ | (1,437 | ) | |
$ | 115,572 | | |
$ | 11,557 | |
Interest rate risk
The Company is exposed to interest rate risk on
its cash equivalents and short-term investments. As at September 30, 2024, all of its interest-bearing cash equivalents and short-term
investments earn interest at market rates that are fixed to maturity or at variable interest rates. The Company monitors its exposure
to changes in interest rates on cash equivalents and short-term investments. Due to the short-term nature of these financial instruments,
fluctuations in interest rates would not have a significant impact on the Company’s net income.
Credit risk
Credit risk is the risk that one party to a financial
instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company is exposed to credit
risk primarily associated to accounts receivable, due from related parties, cash and cash equivalents, and short-term investments. The
carrying amount of assets included on the statements of financial position represents the maximum credit exposure.
The Company undertakes credit evaluations on counterparties
as necessary, requests deposits from customers prior to delivery, and has monitoring processes intended to mitigate credit risks. There
were no material amounts in trade or other receivables which were past due on September 30, 2024 (March 31, 2024 - $nil).
Equity price risk
The Company holds certain marketable securities
that will fluctuate in value as a result of trading on Canadian financial markets. As the Company’s marketable securities holdings
are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio as at
September 30, 2024, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects,
would have resulted in an increase (decrease) to the net income and other comprehensive income of $1.1 million and $0.1 million, respectively.
The Company primarily produces and sells silver,
lead, zinc, gold and other metals. In line with market practice, the Company prices its metal concentrates based on the quoted market
prices and the head grades of its metal concentrates. The Company’s sales price for silver is fixed against the Shanghai White Platinum
& Silver Exchange as quoted at www.ex-silver.com; lead and zinc are fixed against the Shanghai Metals Exchange as quoted at www.shmet.com;
and gold is fixed against the Shanghai Gold Exchange as quoted at www.sge.com.cn.
The Company’s revenues, if any, are expected
to be in large part derived from the mining and sale of silver, lead, zinc, and gold contained in metal concentrates. The prices of those
commodities have fluctuated widely, particularly in recent years, and are affected by numerous factors beyond the Company’s control
including international and regional economic and political conditions; emerging risks related to pandemics; expectations of inflation;
currency exchange fluctuations; interest rates; global or regional supply and demand for jewelry and industrial products containing silver
and other metals; sale of silver and other metals by central banks and other holders, forward selling activities, speculators and producers
of silver and other metals; availability and costs of metal substitutes; and increased production due to new
| Management’s Discussion and Analysis | Page 32 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
mine developments and improved
mining and production methods. The effects of these factors on the price of base and precious metals, and therefore the viability of the
Company’s exploration projects and mining operations, cannot be accurately predicted and thus the price of base and precious metals
may have a significant influence on the market price of the Company’s shares and the value of its projects.
If silver and other metal prices were to decline
significantly for an extended period of time, the Company may be unable to continue operations, develop its projects, or fulfil obligations
under agreements with the Company’s non-controlling interest holders or under its permits or licenses.
The Company is required to deliver approximately
92.3 ounces of gold to Wheaton monthly until the development of El Domo Project reaches certain milestones or the Company repays the early
deposit advanced from Wheaton pursuant to the terms of the PPA with Wheaton. A 10% interest in the gold price would increase the Company’s
current liabilities by $0.2 million and decrease the Company’s net earnings by $0.2 million arising from this gold delivery arrangement
as at September 30, 2024.
| (c) | Mineral Reserves and Mineral Resources estimates may not reflect the amount of minerals that may ultimately
be extracted as uncertainties involved in the estimation of Mineral Resources and Mineral Reserves |
The Mineral Resources and Mineral Reserves estimates
of mineral assets as disclosed to investors/shareholders are based on a number of assumptions made by the relevant Qualified Persons in
accordance with National Instrument 43-101 (“NI43-101”) of Canada. Any report of Mineral Resources and Mineral Reserves estimates
of our mineral assets not reviewed and checked by a Qualified Person is not NI43-101 compliance and cannot be relied on.
While operating in China, to apply or renew mining
permit, one must follow China regulations. According to Chinese mining related laws and regulations, to apply or renew a mining permit
in China, a report of Mineral Resources and Mineral Reserves estimates completed by certified (qualified) Chinese institute shall be reviewed
by a panel organized by Industry Association such as provincial mining association. Then the report needs to be filed with the Ministry
of Natural Resources or the provincial natural resources authorities (dependent on the size). Once a mining permit has been granted, the
report of Mineral Resources and Mineral Reserves estimates does not have to be updated until the time to renew the mining permit. As the
Chinese report generally use different standards, including cut-off grade and cut-off time data or effective date, it may have different
results from NI 43-101 Mineral Resources and Mineral Reserves estimates.
Each year, mines in China are required to file
a “Dynamic Reconnaissance Report” on Mineral resources, which reports tonnage and grades mined and remaining at the year-end
during the valid period of the mining permit from the zones in which the resources were reported in the first report of Mineral Resources
and Mineral Reserves estimates which has been filed with Department of Natural Resources before applying the mining permit.
As the Chinese government doesn’t require
an updated report of Mineral Resources and Mineral Reserves estimates every year, any new discovery after the mining permit is issued
and production may not be reflected in the annual “Dynamic Reconnaissance Report”. Accordingly, this “Dynamic Reconnaissance
Report” may have different results from a NI 43-101 report which may have been completed for that year as it will include any new
discovery.
There is a degree of uncertainty attributable
to the estimation of Mineral Resources, Mineral Reserves, mineralization and corresponding grades being mined or dedicated to future production.
Until Mineral Resources, Mineral Reserves or mineralization are actually mined and processed, the quantity of metals and grades must be
considered as estimates only. The figures for mineral reserves and mineral resources contained in this MD&A are estimates only and
based on a number of assumptions, any adverse changes to which could require us to lower our mineral resource and mineral reserve estimates
and no assurance can be given that the anticipated tonnages and grades will be achieved, that the indicated level of recovery will be
realized or that mineral reserves could be mined or processed profitably. Our estimates of economically recoverable reserves are primarily
based upon interpretations of geological models, which make various assumptions, such as assumptions with respect to prices, costs, regulations,
and environmental and geological factors. These assumptions have a significant effect on the amounts recognized in our technical reports
and our financial statements, and any material difference between these assumptions and actual events may affect the economic viability
of our properties or any project undertaken by us.
| Management’s Discussion and Analysis | Page 33 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
There are numerous uncertainties inherent in estimating
Mineral Reserves and Mineral Resources, including many factors beyond the Company’s control. Such estimation is a subjective process,
and the accuracy of any reserve or resource estimate is a function of the quantity and quality of available data and of the assumptions
made and judgments used in engineering and geological interpretation. Short-term operating factors relating to the Mineral Reserves, such
as the need for orderly development of the ore bodies or the processing of new or different ore grades, may cause the mining operation
to be unprofitable in any particular accounting period. Valid estimates made at a given time may significantly change when new information
becomes available. Any material change in quantity of Mineral Resources, Mineral Reserves, mineralization, or grade may affect the economic
viability of the Company’s projects. In addition, there can be no assurance that precious or other metal recoveries in small-scale
laboratory tests will be duplicated in larger scale tests or during production, or that the known and experienced recoveries will continue.
| (d) | Mineral Reserve and Mineral Resource estimates may change adversely, and such changes may negatively
impact our results of operations or financial conditions |
Unless otherwise indicated, mineral resource and
mineral reserve estimates presented in this offering memorandum and in the Company’s other filings with securities regulatory authorities,
press releases and other public statements that may be made from time to time are based upon estimates made by the Company’s personnel
and independent geologists/mining engineers. These estimates are imprecise and depend upon geologic interpretation and statistical inferences
drawn from drilling and sampling analysis, which may prove to be unreliable. The mineral resource and mineral reserve estimates contained
in this offering memorandum have been determined based on assumed future prices, cut-off grades, operating costs and other estimates that
may prove to be inaccurate. There can be no assurance that these estimates will be accurate, that mineral reserve, mineral resource or
other mineralization figures will be accurate, or that the mineralization could be mined or processed profitably. The interpretation of
drill results, the geology, grade and continuity of the Company’s mineral deposits contains inherent uncertainty. Any material reductions
in estimates of mineralization, or of the Company’s ability to extract this mineralization, could have a material adverse effect
on its results of operations or financial condition.
The market price of silver, lead, zinc, gold,
and other metals is subject to fluctuations, which can affect the economic viability of developing our Mineral Reserves for a specific
project or lead to a reduction in reserves. There is no guarantee that Mineral Resource estimates will be reclassified as Proven or Probable
Reserves or that the mineralization can be mined or processed profitably. Inferred Mineral Resources are highly uncertain in terms of
their existence and economic and legal feasibility. Additionally, Mineral Resource estimates may be revised based on actual production
experience. The evaluation of reserves and resources is influenced by economic and technological factors that may change over time. If
our Mineral Reserve or Mineral Resource figures are decreased in the future, it could have a negative impact on our cash flows, earnings,
operational results, and financial condition.
| (e) | Mineral exploration activities have a high risk of failure and may never result in finding ore bodies
sufficient to develop a producing mine |
The long-term operation of our business and profitability
is dependent, in part, on the cost and success of our exploration and development programs. Mineral exploration and development involve
a high degree of risk and few properties that are explored are ultimately developed into producing mines. There can be no assurance that
our mineral exploration and development programs will result in any discoveries of bodies of commercial mineralization. There can also
be no assurance that even if commercial quantities of mineralization are discovered that a mineral property will be brought into commercial
production. Development of our mineral properties will follow only upon obtaining satisfactory exploration results.
Discovery of mineral deposits is dependent upon
a number of factors, including the technical skill of the exploration personnel involved. The commercial viability of a mineral deposit
once discovered is also dependent upon a number of factors, some of which are the particular attributes of the deposit (such as size,
grade and proximity to infrastructure), metals prices and government regulations, including regulations relating to royalties, allowable
production, importing and exporting of minerals, and environmental protection. Most of the above factors are beyond our control. As a
result, there can be no assurance that our exploration and development programs will yield reserves to replace or expand current
| Management’s Discussion and Analysis | Page 34 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
resources.
Unsuccessful exploration or development programs could have a material adverse effect on our operations and profitability.
| (f) | Mineral projects have a finite life and eventual closure
of the mineral projects will entail costs and risks regarding on-going, rehabilitation, and compliance with environmental standards |
All mining operations have a finite life and will
eventually close. The key costs and risks for mine closures are (i) long-term management of permanent engineered structures; (ii) achievement
of environmental remediation rehabilitation and closure standards (including the assessment, funding and implementation of post-closure
polluted and extraneous water pumping treatment); (iii) orderly retrenchment of employees; and (iv) relinquishment of the site with associated
permanent structures and community development infrastructure and programs to new owners. The successful completion of these tasks is
dependent on our ability to successfully implement negotiated agreements with the relevant government authorities, communities, and employees.
The consequences of a difficult closure range from increased closure costs and handover delays to on-going environmental rehabilitation
costs and damage to our reputation if a desired outcome cannot be achieved, all of which could materially and adversely affect our business
and results of operations.
| (g) | Our activities and business could be adversely affected
by the effects of public health crises in regions where we conduct our business operations |
Global financial conditions and the global economy
in general have at various times in the past and may in the future, experience extreme volatility in response to economic shocks or other
events. Many industries including the mining industry, are impacted by volatile conditions in response to the widespread outbreak of epidemics,
pandemics, or other health crises. Such public health crises and the responses of governments and private actors can result in disruptions
and volatility in economies, financial markets, and global supply chain as well as declining trade and market sentiment and reduced mobility
of people, all of which could impact commodity prices, interest rates, credit ratings, credit risk and inflation.
There is no guarantee that we will not experience
disruptions to some of the active mining operations due to any health epidemics in the future. Any spread of public health crises could
materially and adversely impact our business, including without limitation, employee health, workforce availability and productivity,
limitations on travel, supply chain disruptions, increased insurance premiums, increased costs and reduced efficiencies, the availability
of industry experts and personnel, restrictions on our exploration and drilling programs and/or the timing to process drill and other
metallurgical testing and the slowdown or temporary suspension of operations at some or all of our properties, resulting in reduced production
volumes. Although we have the capacity to continue certain administrative functions remotely, many other functions, including mining operations,
cannot be conducted remotely. Any such disruptions could have an adverse effect on our production, revenue, net income and business.
| (h) | Market conditions may adversely affect our results of
operations and financial condition |
Many industries, including the mining industry,
are impacted by market conditions. Some of the key impacts of the recent financial market turmoil include risks relating to public health
crises, contraction in credit markets resulting in a widening of credit risk, devaluations and high volatility in global equity, commodity,
foreign exchange and precious metals markets, and a lack of market liquidity. A continued or worsened slowdown in the financial markets
or other economic conditions, including but not limited to, consumer spending, employment rates, business conditions, inflation, fuel
and energy costs, consumer debt levels, lack of available credit, the state of the financial markets, interest rates, and tax rates may
adversely affect our growth and profitability. Specifically: (i) the volatility prices for silver, lead, zinc, gold and other metals we
sold may impact our revenue, profits, losses, and cash flow; (ii) volatile energy prices, commodity and consumable prices and currency
exchange rates would impact our production costs; and (iii) the devaluation and volatility of global stock markets may impact the valuation
of our equity and other securities. These factors could have a material adverse effect on our financial condition and results of operations.
| Management’s Discussion and Analysis | Page 35 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (i) | Actual capital costs, operating costs, production and
economic returns may differ significantly from those we have anticipated, and future development activities may not result in profitable
mining operations |
There is no assurance if and when a particular
mineral property of ours can enter into production. The amount of future production is based on the estimates prepared by or for us. The
capital and operating costs to take our projects into production or maintain or increase production levels may be significantly higher
than anticipated. Capital and operating costs of production and economic returns are based on estimates prepared by or for us and may
differ significantly from their actual values. There can be no assurance that our actual capital and operating costs will not be higher
than currently anticipated. In addition, the construction and development of mines and infrastructure are complex. Resources invested
in construction and development may yield outcomes that may differ significantly from those anticipated by us.
| (j) | We may fail to successfully acquire and integrate future acquisitions into existing operations |
If we plan to acquire mineral assets in other
overseas jurisdictions, the successful completion of such acquisitions are subject to risks and uncertainties relating to the relevant
countries or regions, including but not limited to, (i) exposure to international, regional and local economic and conditions and regulatory
policies; (ii) exposure to different legal standards and ability to enforce contracts in some jurisdictions; (iii) changes in legal development
and enforcement; (iv) restrictions or requirements relating to foreign investments, in particular, on mineral resources; and (v) compliance
with the requirements of applicable sanctions, anti-bribery and related laws and regulations.
If we make other acquisitions, any positive effects
will depend on a variety of factors, including but not limited to: integration of the acquired business or property in a timely and efficient
manner; maintaining our financial and strategic focus while integrating the acquired business or property; implementing uniform standards,
controls, procedures and policies at the acquired business, as appropriate; and to the extent that we make an acquisition outside of the
markets in which we have previously operated, conducting and managing operations in a new operating environment.
Acquiring additional businesses or properties
could place pressure on our cash reserves if such acquisitions involve cash consideration or if such acquisitions involve share consideration,
existing shareholders may experience dilution. The integration of our existing operations with any acquired business may require significant
expenditures of time, attention, and funds. Achievement of the benefits expected from consolidation may require us to incur significant
costs in connection with, among other things, implementing financial and planning systems. We may not be able to integrate the operations
of a recently acquired business or restructure our previously existing business operations without encountering difficulties and delays.
In addition, this integration may require significant attention from our management team, which may detract attention from our day-to-day
operations.
Over the short-term, difficulties associated with
integration could have a material adverse effect on our business, operating results, financial condition and the price of our Common Shares.
In addition, the acquisition of mineral properties may subject us to unforeseen liabilities, including environmental liabilities, which
could have a material adverse effect on us. Since the acquisition of Adventus completed on July 31, 2024, the Company has been diligently
working to reorganize its operational structure in Ecuador and to review the development plan of its mineral properties. However, there
can be no assurance that the Company is able to successfully integrate Adventus’ operation into our existing operation, and there is no
assurance that any future acquisitions will be successfully integrated into our existing operations.
| (k) | The permits and licenses required for our mining and exploration
may not be granted or renewed |
All mineral resources and mineral reserves of
the Company’s subsidiaries are owned by their respective governments. Mineral exploration and mining activities in China may only
be conducted by entities that have obtained or renewed exploration or mining permits and licenses in accordance with the relevant mining
laws and regulations. Under the Chinese laws and regulations, if there are residual reserves in a property when the mining permit in
respect of such property expires, the holder of the expiring mining permit will be entitled to apply for an extension for an additional
term. The Company believes that there will be no material substantive obstacle in renewing such permits. Nevertheless, there can be no
assurance as to whether the current relevant Chinese laws and regulations, as well as the current mining industry policy, will remain
unchanged at the time of the extension application of such permits, nor can there be any
| Management’s Discussion and Analysis | Page 36 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
assurance that the competent authorities will not use their
discretion to deny or delay the renewal or the extension of relevant mining permits due to factors outside the Company’s control.
Therefore, there can be no assurance that the Company will successfully renew its mining permits on favourable terms, or at all, once
such permits expire.
Any failure to obtain or any delay in obtaining
or retaining any required governmental approvals, permits or licenses could subject the Company to a variety of administrative penalties
or other government actions and adversely impact the Company’s business operations. The relevant state and provincial authorities
in China do not allow exploration permit renewal applications to be submitted earlier than 30 days before the permit expiration date and
a delay of 2 to 3 months for permit application processing times is not uncommon. The relevant state and provincial authorities in China
do not issue formal documentation to guarantee permit renewal while processing renewal applications. If any administrative penalties and
other government actions are imposed on or taken against the Company due to the Company’s failure to obtain, or delay in obtaining
or retaining, any required governmental approvals, permits or licenses, the Company’s business, financial condition and results
of operations could be materially and adversely affected.
No guarantee can be given that the necessary exploration
and mining permits and licenses will be issued to the Company or, if they are issued, that they will be renewed, or if renewed under reasonable
operational and/or financial terms, or in a timely manner, or that the Company will be in a position to comply with all conditions that
are imposed.
| (l) | The title to our mineral projects may be uncertain or
defective, which puts our investments in such properties at risk |
The validity of mining or exploration titles or
claims or rights, which constitute most of our property holdings, can be uncertain and may be contested. Our properties may be subject
to prior unregistered liens, agreements or transfers, indigenous land claims, or undetected title defects. In some cases, we do not own
or hold rights to the mineral concessions we mine. We have not conducted surveys of all the claims in which we hold direct or indirect
interests and therefore, the precise area and location of such claims may be in doubt. No assurance can be given that applicable governments
will not revoke or significantly alter the conditions of the applicable exploration and mining titles or claims, or that such exploration
and mining titles or claims will not be challenged or impugned by third parties.
We may be unable to operate our properties as
expected, or to enforce our rights to our properties. Any defects in title to our properties, or the revocation of our rights to mine,
could have a material adverse effect on our operations and financial condition.
We operate in countries with developing mining
laws, and changes in such laws could materially impact our rights or interests to our properties. We are also subject to expropriation
risk, including the risk of expropriation or extinguishment of property rights based on a perceived lack of development or advancement.
Expropriation, extinguishment of rights and any other such similar governmental actions would likely have a material adverse effect on
our operations and profitability.
In the jurisdictions in which we operate, legal
rights applicable to mining concessions are different and separate from legal rights applicable to surface lands. Accordingly, title holders
of mining concessions in many jurisdictions must agree with surface landowners on compensation in respect of mining activities conducted
on such land. We do not hold title to all of the surface lands at many of our operations and rely on contracts or other similar rights
to conduct surface activities.
Title insurance is generally not available for
mineral properties in China and the Company’s ability to ensure that it has obtained secure claims to individual mineral properties
or mining concessions may be severely constrained. Accordingly, the Company may have little or no recourse as a result of any successful
challenge to title to any of its properties. The Company’s properties may be subject to prior unregistered liens, agreements or
transfers, land claims or undetected title defects which may have a material adverse effect on the Company’s ability to develop
or exploit the properties.
| (m) | Our non-controlling interest shareholders could materially
affect our results of operations and financial conditions |
Our interests in various projects may, in certain
circumstances, become subject to the risks normally associated with the conduct of non-controlling interest shareholders. The existence
or occurrence of one or more of the following events
| Management’s Discussion and Analysis | Page 37 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
could have a material adverse impact on our profitability or the viability of our
interests held with non-controlling interest shareholders, which could have a material adverse impact on our business prospects, results
of operations and financial conditions: (i) disagreements with non-controlling interest shareholders on how to conduct exploration; (ii)
inability of non-controlling interest shareholders to meet their obligations to the applicable entity or third parties; and (iii) disputes
or litigation between shareholders regarding budgets, development activities, reporting requirements and other matters.
| (n) | We may not successfully acquire additional commercially
mineable mineral rights |
Most exploration projects do not result in the
discovery of commercially mineable ore deposits and no assurance can be given that any particular level of recovery of Mineral Reserves
will be realized or that any identified mineral deposit will ever qualify as a commercially mineable (or viable) ore body which can be
legally and economically exploited.
Our future growth and productivity will depend,
in part, on our ability to identify and acquire additional mineral rights, and on the costs and results of continued exploration and development
programs. Mineral exploration is highly speculative in nature and is frequently non-productive. Substantial expenditures are required
to: (i) establish Mineral Reserves through drilling and metallurgical and other testing techniques; (ii) determine metal content and metallurgical
recovery processes to extract metal from the ore; and (iii) construct, renovate or expand mining and processing facilities.
In addition, if we discover a mineral deposit,
it will likely take at least several years from the initial phases of exploration until production is possible. During this time, the
economic feasibility of production may change.
Our success at completing any acquisitions will
depend on a number of factors, including, but not limited to identifying acquisitions that fit our business strategy; negotiating acceptable
terms with the seller of the business or property to be acquired; and obtaining approval from regulatory authorities in the jurisdictions
of the business or property to be acquired. As a result of these uncertainties, there can be no assurance that we will successfully acquire
additional mineral rights.
| (o) | Our business requires significant and continuous capital
investment and we may experience difficulty obtaining financing |
Our operations and future growth require a high
level of capital expenditure. We have invested significant amount in the past and will continue to invest in maintaining and expanding
our mining operations. The amount of our capital expenditure depends on a number of factors, such as the projected production mine plan
over the life of mine, refurbishing infrastructure, replacement of equipment due to wear and tear and availability of funding for our
exploration projects.
In addition, if more of our exploration programs
are successful in establishing ore of commercial tonnage and grade, additional funds will be required for the development of the ore body
and to place it in commercial production. Therefore, our ability to continue exploration and development activities, if any, will depend
in part on our ability to obtain suitable financing.
We intend to fund our capital expenditures, future
acquisitions, and plan of operations from working capital, proceeds of production, external financing, strategic alliances, sale of property
interests and other financing alternatives. The sources of external financing that we may use for these purposes include project or bank
financing, or public or private offerings of equity or debt. Our ability to obtain external financing in the future at a reasonable cost
is subject to a variety of uncertainties, including, among others: (i) our future financial condition, results of operations and cash
flows; (ii) the condition of the global and domestic financial markets; and (iv) changes in the monetary policy of the relevant jurisdictions
with respect to bank interest rates and lending practices. There is no assurance that those sources of external financing will continue
to be available as required or on suitable terms, or at all. If we require additional funds and cannot obtain them on acceptable terms
when required or at a reasonable financing cost or at all, we may be unable to fulfill our working capital needs, upgrade our existing
facilities or expand our business. These or other factors may also prevent us from entering into transactions that would otherwise benefit
our business or implementing our future strategies. Any of these factors may have a material adverse effect on our business, financial
condition and results of operations.
| Management’s Discussion and Analysis | Page 38 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
In addition, another source of future funds presently
available to us is through the sale of equity capital. There is no assurance this source of financing will continue to be available as
required or on suitable terms, or at all. If it is available, future equity financings may result in substantial dilution to shareholders.
Another alternative for the financing of further exploration would be the offering by us of an interest in the properties to be earned
by another party or parties carrying out further exploration or development thereof. There can be no assurance we will be able to conclude
any such agreements, on favorable terms or at all. The failure to obtain financing could have a material adverse effect on our growth
strategy and results of operations and financial condition.
| (p) | We operate in a highly competitive industry |
The mining industry in general is intensely competitive
and there is no assurance that a ready market will exist for the sale of metal concentrate, by us. Marketability of natural resources
which may be discovered by us will be affected by numerous factors beyond our control, such as market fluctuations, the proximity and
capacity of natural resource markets and processing equipment, government regulations including regulations relating to prices, royalties,
land tenure, land use, importing and exporting of minerals and environmental protection. The exact effect of such factors cannot be predicted
but they may result in us not receiving an adequate return on our capital.
We may be at a competitive disadvantage in acquiring
additional mining properties because we must compete with other individuals and companies, many of which have greater financial resources,
operational experience, and technical capabilities than us. We may also encounter increasing competition from other mining companies in
our efforts to hire experienced mining professionals. Competition for exploration resources at all levels is currently very intense, particularly
affecting the availability of manpower. Increased competition could adversely affect our ability to attract necessary capital funding
or acquire suitable producing properties or prospects for mineral exploration in the future.
| (q) | A continued or worsened slowdown in the financial markets
or other economic conditions could have a material adverse effect on our business, financial condition and results of operations |
General economic conditions may adversely affect
our growth, profitability, and ability to obtain financing. Events in global financial markets in the past several years have had a profound
impact on the global economy. Many industries, including the silver and gold mining industry, have been and continue to be impacted by
these market conditions. Some of the key impacts of the current financial market turmoil include contraction in credit markets resulting
in a widening of credit risk, inflationary pressures, devaluations, high volatility in global equity, commodity, foreign exchange and
precious metal markets and a lack of market confidence and liquidity. A continued or worsened slowdown in the financial markets or other
economic conditions, including but not limited to, consumer spending, employment rates, business conditions, inflation, fuel and energy
costs, consumer debt levels, lack of available credit, the state of the financial markets, interest rates and tax rates, may adversely
affect our growth, profitability and ability to obtain financing. A number of issues related to economic conditions could have a material
adverse effect on our business, financial condition and results of operations, including:
| ● | contraction in credit markets could impact the cost and availability
of financing and our overall liquidity; |
| ● | the volatility of silver, lead, zinc, gold and other metal
prices would impact our revenues, profits, losses and cash flow; |
| ● | recessionary pressures could adversely impact demand for
our production; |
| ● | volatile energy, commodity and consumables prices and currency
exchange rates could impact our production costs; |
| ● | the devaluation and volatility of global stock markets could
impact the valuation of our equity and other securities; and |
| ● | significant disruption to the global economic conditions
caused by public health crises. |
| Management’s Discussion and Analysis | Page 39 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (r) | We rely on third-party contracts to conduct specific drilling,
mining and tunneling and ore transportation work |
It is common for mining companies like us to engage
third-party contractors to carry out the specific exploring and mining work. We designed, planned and monitored our exploring activities
and we have retained full control of the crucial functions of our mining operations, including the decision of mining method and formulation
of production safety programs. We primarily outsourced our (i) drilling; (ii) mining and tunneling; and (iii) ore transportation within
our mines and ore processing plants to third-party contractors according to our design and plan and the relevant applicable production
safety requirements.
As a result, our operations will be affected by
the performance of these third-party contractors. Although we monitor the works of those third-party contractors to ensure that they are
carried out on time, on budget and in accordance with our mine plannings and specification, we may not be able to control the quality,
safety and environmental standards of the works conducted by those third-party contractors to the same extent as the works conducted by
our own employees. In such event, we may become engaged in disputes with them, which could lead to additional expenses, distractions and
potentially loss of production time and additional costs, any of which could materially and adversely affect our business, financial condition
and results of operations.
| (s) | The production, processing and product delivery capabilities
of our mining assets rely on their infrastructure being adequate and remaining available |
Our operations depend on adequate infrastructure
of our mining assets. Roads, power sources, transport infrastructure and water supplies are essential for the conduct of these operations
and the availability and cost of these utilities and infrastructure affect capital and operating costs and, therefore, our ability to
maintain expected levels of production and results of operations. Unusual weather or other natural phenomena, sabotage or other interference
in the maintenance or provision of such infrastructure could impact the development of a project, reduce production volumes, increase
extraction or exploration costs, or delay the transportation of raw materials to the mines and projects and commodities to end customers.
Any such issues arising in respect of the infrastructure supporting or on our sites could have a material adverse effect on our business,
results of operations, financial condition and prospects.
| (t) | We may not be able to maintain the provision of adequate
and uninterrupted supplies of utilities at commercially acceptable prices, or at all |
Electricity and water are the main utilities used
in our operations. Our mining and ore processing processes require adequate and stable supply of electricity. No assurance can be given
that that we would not be subject to any power outages in the future. If we are to be subject to power outages or there is prolonged power
shortage in the future or there are any possible changes in the power consumption policies adopted by the PRC government and any other
overseas government where our mineral assets are located, our production will be inevitably disrupted. Our business, financial conditions
and results of operation will therefore be adversely and materially affected.
In addition, there can be no assurance that supplies
of utilities will not be interrupted or that their prices will not increase in the future. In the event that our existing suppliers cease
to supply us with utilities at commercially acceptable prices or at all, our operations will be interrupted, and our financial condition
and results of operations will be materially and adversely affected.
| Management’s Discussion and Analysis | Page 40 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (u) | Our reputation in the communities in which we operate
could deteriorate |
The continued success of our existing operations
and its future projects are in part dependent upon broad support of and a healthy relationship with the respective local communities,
in addition to conducting operations in a manner that is not detrimental to the environment. If it is perceived that we are not respecting
or advancing the economic and social progress and safety of the communities in which we operate, our reputation and shareholder value
could be damaged, which could have a negative impact on our “social license to operate”, our ability to secure new resources
and its financial performance.
The consequences of negative community reaction
could therefore have a material adverse impact on the cost, profitability, ability to finance or even the viability of an operation. Such
events could lead to disputes with national or local governments or with local communities or any other stakeholders and give rise to
material reputational damage. If our operations are delayed or shut down as a result of political and community instability, its earnings
may be constrained, and the long-term value of its business could be adversely impacted. Even in cases where no action adverse to us is
actually taken, the uncertainty associated with such political or community instability could negatively impact the perceived value of
our assets and mining investments and, consequently, have a material adverse effect on our financial condition. Failure to comply with
the social and labor plan could adversely impact upon our social license to operate and may result in the suspension and/or cancellation
of our mining rights.
| (v) | We are subject to environmental, health and safety laws,
regulation, and permits that may subject us to material costs, liabilities and obligations |
The Company’s activities are subject to
extensive laws and regulations governing environmental protection and employee health and safety, including environmental laws and regulations
in China and other jurisdictions where our mineral assets may be located. These laws address emissions into the air, discharges into water,
management of waste, management of hazardous substances, protection of natural resources, antiquities and endangered species, and reclamation
of lands disturbed by mining operations. The Company’s Chinese subsidiaries are required to have been issued environmental permits
and safety production permits with various expiration dates. These permits are also subject to periodic inspection by government authorities.
Failure to pass the inspections may result in penalties. No guarantee can be given that the necessary permits will be issued to the Company
or, if they are issued, that they will be renewed, or if renewed under reasonable operational and/or financial terms, or in a timely manner,
or that the Company will be in a position to comply with all conditions that are imposed. Failure to comply with the relevant Chinese
and other relevant jurisdiction’s environmental laws and regulations could materially and adversely affect our business and results of
operations.
Nearly all mining projects require government
approval and permits relating to environmental, social, land and water usage, community matters, and other matters. There are also laws
and regulations prescribing reclamation activities on some mining properties. Environmental legislation in many countries, including China,
is evolving and the trend has been toward stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent
environmental assessments of proposed projects and increasing responsibility for companies and their officers, directors and employees.
Compliance with environmental laws and regulations may require significant capital outlays on behalf of us and may cause material changes
or delays in our intended activities.
There can be no assurance that we have been or
will be at all times in complete compliance with current and future environmental, and health and safety laws, and the status of permits
will not materially adversely affect our business, results of operations or financial condition. Amendments to current PRC and other relevant
jurisdiction’s laws and regulations governing operations and activities of mining companies or more stringent implementation thereof
could have a material adverse impact on us and cause increases in capital expenditure, production costs or reductions in levels of production
at producing properties or require abandonment or delays in the development of new mining properties. It is possible that future changes
in these laws or regulations could have a significant adverse impact on some portion of our business, causing us to re-evaluate those
activities at that time. Our compliance with environmental laws and regulations entails uncertain costs.
| Management’s Discussion and Analysis | Page 41 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (w) | Our operations involve significant risks and hazards inherent
to the mining industry |
Mining is inherently dangerous and the Company’s
operations are subject to a number of risks and hazards including, without limitation: environmental hazards; discharge of pollutants
or hazardous chemicals; industrial accidents; failure of processing and mining equipment; labour disputes; supply problems and delays;
encountering unusual or unexpected geologic formations or other geological or grade problems; encountering unanticipated ground or water
conditions; cave-ins, pit wall failures, flooding, rock bursts and fire; periodic interruptions due to inclement or hazardous weather
conditions; equipment breakdown; other unanticipated difficulties or interruptions in development, construction or production; other acts
of God or unfavourable operating conditions; and health and safety risks associated with spread of pandemics, and any future emergence
and spread of similar pathogens.
Such risks could result in damage to, or destruction
of, mineral properties or processing facilities, personal injury or death, loss of key employees, environmental damage, delays in mining,
monetary losses and possible legal liability. Satisfying such liabilities may be very costly and could have a material adverse effect
on the Company’s future cash flow, results of operations and financial condition.
| (x) | Our operations and financial results could be adversely
affected by climate change |
There is significant evidence of the effects of
climate change on our planet and an intensifying focus on addressing these issues. The Company recognizes that climate change is a global
challenge that may have both favorable and adverse effects on our business in a range of possible ways. Mining and processing operations
are energy intensive and result in a carbon footprint either directly or through the purchase of fossil-fuel based electricity. As such,
the Company is impacted by current and emerging policy and regulation relating to greenhouse gas emission levels, energy efficiency, and
reporting of climate-change related risks. While some of the costs associated with reducing emissions may be offset by increased energy
efficiency, technological innovation, or the increased demand for our metals as part of technological innovations, the current regulatory
trend may result in additional transition costs at some of our operations. Governments are introducing climate change legislation and
treaties at the international, national, and local levels, and regulations relating to emission levels and energy efficiency are evolving
and becoming more rigorous. Current laws and regulatory requirements are not consistent across the jurisdictions in which we operate,
and regulatory uncertainty is likely to result in additional complexity and cost in our compliance efforts. Public perception of mining
is, in some respects, negative and there is increasing pressure to curtail mining in many jurisdictions as a result, in part, of perceived
adverse effects of mining on the environment.
Concerns around climate change may also affect
the market price of our shares as institutional investors and others may divest interests in industries that are thought to have more
environmental impacts. While we are committed to operating responsibly and reducing the negative effects of our operations on the environment,
our ability to reduce emissions, energy and water usage by increasing efficiency and by adopting new innovation is constrained by technological
advancement, operational factors and economics. Adoption of new technologies, the use of renewable energy, and infrastructure and operational
changes necessary to reduce water usage may also increase our costs significantly. Concerns over climate change, and our ability to respond
to regulatory requirements and societal pressures, may have significant impacts on our operations and on our reputation, and may even
result in reduced demand for our products.
The physical risks of climate change could also
adversely impact our operations. These risks include, among other things, extreme weather events, resource shortages, changes in rainfall
and in storm patterns and intensities, water shortages, changing sea levels and extreme temperatures. Climate-related events such as mudslides,
floods, droughts and fires can have significant impacts, directly and indirectly, on our operations and could result in damage to our
facilities, disruptions in accessing our sites with labour and essential materials or in shipping products from our mines, risks to the
safety and security of our personnel and to communities, shortages of required supplies such as fuel and chemicals, inability to source
enough water to supply our operations, and the temporary or permanent cessation of one or more of our operations. There is no assurance
that we will be able to anticipate, respond to, or manage the risks associated with physical climate change events and impacts, and this
may result in material adverse consequences to our business and to our financial results.
| Management’s Discussion and Analysis | Page 42 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (y) | We may be subject to regulatory investigations, claims
and legal proceeding that could materially and adversely impact our business, financial condition, or results of operations |
Due to the nature of our business, we may be subject
to numerous regulatory investigations, claims, lawsuits, and other proceedings in the ordinary course of our business. The results of
these legal proceedings cannot be predicted with certainty due to the uncertainty inherent in litigation, including the discovery of evidence
process, the difficulty of predicting decisions of judges and juries and the possibility that decisions may be reversed on appeal. There
can be no assurance that these matters will not have a material adverse effect on our business.
No assurance can be given with respect to the
ultimate outcome of current or future litigation or regulatory proceedings, and the amount of any damages awarded, or penalties assessed
in such a proceeding could be substantial. In addition to monetary damages and penalties, the allegations made in connection with the
proceedings may have a material adverse effect on the reputation of us and may impact our ability to conduct operations in the normal
course.
Litigation and regulatory proceedings also require
significant resources to be expended by the Directors, officers and employees of ours and as a result, the diversion of such resources
could materially affect the ability of us to conduct our operations in the normal course of business. Significant fees and expenses may
be incurred by us in connection with the investigation and defense of litigation and regulatory proceedings. We may also be obligated
to indemnify certain directors, officers, employees, and experts for additional legal and other expenses pursuant to such proceedings,
which additional costs may be substantial and could have a negative effect on our future operating results. We may be able to recover
certain costs and expenses incurred in connection with such matters from our insurer. However, there can be no assurance regarding when
or if the insurer will reimburse us for such costs and expenses.
The Company is subject to various claims and legal
proceedings covering a wide range of matters that arise in the ordinary course of business activities. Each of these matters is subject
to various uncertainties and it is possible that some of these other matters may be resolved in a manner that is unfavourable to the Company
which may result in a material adverse impact on the Company’s financial performance, cash flow or results of operations. The Company
carries liability insurance coverage and establishes provisions for matters that are probable and can be reasonably estimated, however
there can be no guarantee that the amount of such coverage is sufficient to protect against all potential liabilities. In addition, the
Company may in the future be subjected to regulatory investigations or other proceedings and may be involved in disputes with other parties
in the future which may result in a significant impact on our financial condition, cash flow and results of operations.
With respect to our recent acquisition of Adventus,
there was a litigation brought by a group of plaintiffs against a government agency of Ecuador concerning the environmental consultation
process of the Company’s El Domo and sought to void the environmental license of the project. The local court in Las Naves Canton, Bolivia
Province, Ecuador rejected the litigation and ruled the Ecuadorean government correctly discharged its environmental consultation obligation
prior to issuing an environmental license for the project on July 24, 2024. The plaintiffs have appealed to the provincial court, and
the appeal was heard on October 17, 2024, but a ruling has not yet been made. In the event that the ruling of the appeal is against the
Ecuadorean government, the Ecuadorean government could cancel the licenses and restart the consultation process, which could significantly
delay the construction of the project.
| (z) | We face risks associated with our acquisition of Adventus,
and if we fail to successfully integrate our recently acquired business or any future targets into our own operations, our post-acquisition
performance and business prospects may be adversely affected. |
We completed the acquisition of all of the equity
interests in Adventus on July 31, 2024. Currently, we are still in the process of integrating Adventus into our existing enterprise structure.
There can be no assurance that the Adventus Acquisition will bring benefits to us to the extent anticipated. We may not be able to successfully
integrate Adventus into our existing business to achieve the expected synergies with our existing operations and to fulfill the contemplated
purposes of this acquisition. These synergies are inherently uncertain, and are subject to significant business, economic and competitive
uncertainties, and contingencies, many of which are difficult to predict and are beyond our control. If implemented ineffectively or
if impacted by unforeseen negative economic or market conditions or other factors, we may not realize the full anticipated benefits of
the acquisition of Adventus. Our failure to meet the challenges involved in
| Management’s Discussion and Analysis | Page 43 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
realizing the anticipated benefits of the acquisition of Adventus
could cause an interruption of, or a loss of momentum in, our activities and could adversely affect our results of operations. The acquisition
and integration of the businesses may result in material unanticipated problems, expenses, liabilities, competitive responses and diversion
of management’s attention, and we may record impairment charges or write-offs in connection therewith if the anticipated benefits
of the acquisition fail to realize.
Adventus’ operations are subject to government
approvals, licenses and permits. No guarantee can be given that the necessary government exploration and mining permits and licenses will
be issued to Adventus or, if they are issued, that they will be renewed in an appropriate or timely manner, or that Adventus will be in
a position to comply with all conditions that are imposed.
Even if we achieve the expected benefits, they
may not be achieved within the anticipated time frame. Also, the synergies from our acquisition of Adventus may be offset by costs incurred
in the acquisition, losses of or disputes with key customers, suppliers, shareholders and employees of Adventus, increases in other expenses,
operating losses, liabilities or problems in the business unrelated to our collaboration. As a result, there can be no assurance that
these synergies will be achieved.
| (aa) | We face risks associated with certain political and economic
instability in Ecuador where the Curipamba – El Domo Project is located. |
The Company is subject to certain risks and possible
political and economic instability specific to Ecuador, arising from change of government, political unrest, labour disputes, invalidation
of government orders, permits or property rights, legal proceedings and referendums seeking to suspend mining activities, unsupportive
local and regional governments, risk of corruption, military repression, war, civil disturbances, criminal and terrorist acts, hostage
taking, changes in laws, expropriation, nationalization, renegotiation or nullification of existing concessions, agreements, licenses
or permits and changes to monetary or taxation policies. The occurrence of any of these risks may adversely affect the mining industry,
mineral exploration and mining activities generally or the Company specifically and could result in the impairment or loss of mineral
concessions or other mineral rights.
Exploration, development or operations may also
be affected to varying degrees by government regulations with respect to, but not limited to, restrictions on future exploration, development
and production, price controls, export controls, income taxes, labour and immigration, and by delays in obtaining or the inability to
obtain necessary permits, opposition to mining from environmental and other non-governmental organizations, limitations on foreign ownership,
expropriation of property, ownership of assets, environmental legislation, labour relations, limitations on repatriation of income and
return of capital, high rates of inflation, increased financing costs and site safety. In addition, the legislative uncertainty regarding
the consultation process for environmental licenses may pose a risk for future permitting of exploration activity near protected forests
and the need to carry out consultation activities prior to the start of any activities. These factors may affect both the ability of the
Company to undertake exploration and development activities in respect of future properties in the manner contemplated, as well as its
ability to continue to explore, develop and operate those properties in which it has an interest or in respect of which it has obtained
exploration and development rights to date.
Ecuador is experiencing a period of instability.
In 2023, former President Guillermo Lasso did not complete his term due to the triggering of “muerte cruzada”, a constitutional
mechanism whereby the Presidency and the National 20 Assembly was dissolved, and elections were held. A new National Assembly was elected
and Daniel Noboa, from the National Democratic Action (ADN) party, was elected to assume the presidency in November 2023 for a period
of 18 months, being the balance of Former President Lasso’s term. It is uncertain if President Noboa’s presidency will bring
stability to the country given a variety of challenges including, but not limited to, lack of majority in the National Assembly, the significant
national debt, the security situation, the condition of the economy and the brevity of President Noboa’s term. The instability present
in Ecuador, and overall risks associated with foreign operations, may impact the Company’s operations and financial results. In
addition, this instability could impact the Company’s ability to obtain financing in the future or to obtain such financing on terms
favourable to the Company. This may, in turn, impact the Company’s ability to execute on further acquisitions, developments or exploration
if financing is required.
| Management’s Discussion and Analysis | Page 44 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Any shifts in political attitudes or changes in
laws that may result in, among other things, significant changes to mining laws or any laws, regulations or policies are beyond the control
of the Company and may adversely affect its business. The Company faces the risk that governments or courts may adopt substantially different
policies or interpretation of laws, which might extend to the expropriation of assets or increased government participation in the mining
sector. In addition, changes in resource development or investment policies, increases in taxation rates or changes to tax regulations,
higher mining fees and royalty payments, revocation or cancellation of mining concession rights or shifts in political attitudes in Ecuador
may adversely affect the Company’s business.
| (bb) | Our investment in New Pacific Metals Corp. is subject to a number of risks and may prove unprofitable.
|
The Company is a strategic investor in New Pacific,
a Canadian public company listed on the TSX under the symbol “NUAG” and NYSE American under the symbol “NEWP”.
As of the date of this report, the Company owned 46,907,606 shares of New Pacific, representing a 27.4% ownership interest. New Pacific
is a mining company engaged in exploring and developing mineral properties in Bolivia. Investments in junior mining companies involve
volatile share prices, liquidity risk, and may result in possible loss of principal. New Pacific has no revenue from operations and no
ongoing mining operations of any kind.
Resource exploration and development is a speculative
business and involves a high degree of risk, including, among other things, unprofitable efforts resulting both from the failure to discover
mineral deposits and from finding mineral deposits which, though present, are insufficient in size and grade at the then prevailing market
conditions to return a profit from production. The marketability of natural resources which may be acquired or discovered by New Pacific
will be affected by numerous factors beyond the control of New Pacific. These factors include market fluctuations, the proximity and capacity
of natural resource markets, and government regulations, including regulations relating to prices, taxes, royalties, land use, importing
and exporting of minerals and environmental protection. The exact effect of these factors cannot be accurately predicted, but the combination
of these factors may result in the Company not receiving an adequate return on invested capital or the possible loss of principal.
Substantial expenditures are required to establish
ore reserves through drilling, metallurgical, and other testing techniques, determine metal content and metallurgical recovery processes
to extract metal from the ore, and construct, renovate, or expand mining and processing facilities. No assurance can be given that any
level of recovery of ore reserves will be realized or that any identified mineral deposit, even if it is established to contain an estimated
resource, will ever qualify as a commercial mineable ore body, which can be legally and economically exploited.
In addition to the high degree of risk associated
with investing in junior exploration mining companies, the Company’s investment in New Pacific entails an additional risk by virtue
of the fact that its projects are located in Bolivia. There has been a significant level of political and social unrest in Bolivia in
recent years resulting from a number of factors, including Bolivia’s history of political and economic instability under a variety
of governments and high rate of unemployment. New Pacific’s exploration and development activities may be affected by changes in
government, political instability, and the nature of various government regulations relating to the mining industry.
Bolivia’s fiscal regime has historically
been favourable to the mining industry, but there is a risk that this could change. New Pacific cannot predict the government’s
positions on foreign investment, mining concessions, land tenure, environmental regulation, or taxation. A change in government positions
on these issues could adversely affect New Pacific’s business and/or its holdings, assets, and operations in Bolivia. Any changes
in regulations or shifts in political conditions are beyond the control of New Pacific. Moreover, protestors and cooperatives have previously
targeted foreign companies in the mining sector, and as a result there is no assurance that future social unrest will not have an adverse
impact on the Company’s operations.
Mining companies are increasingly required to
operate in a sustainable manner and to provide benefits to affected communities and there are risks associated with New Pacific failing
to acquire and subsequently maintain a “social licence” to operate on its mineral properties. “Social licence”
does not refer to a specific permit or licence, but rather is a broad term and generic used to describe community acceptance of a company’s
plans and activities related to exploration, development or operations on its mineral projects. New Pacific will place a high priority
on, and dedicates considerable efforts and resources toward, its community relationships and responsibilities. Despite its best efforts,
there
| Management’s Discussion and Analysis | Page 45 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
are factors that may affect New Pacific’s efforts to establish and maintain social licence at any of its projects, including
national or local changes in sentiment toward mining, evolving social concerns, changing economic conditions and challenges, and the influence
of third-party opposition toward mining on local support. There can be no guarantee that a social licence can be earned by New Pacific
or if established, that a social licence can be maintained in the long term, and without strong community support the ability to secure
necessary permits, obtain project financing, and/or move a project into development or operation may be compromised. Delays in projects
attributable to a lack of community support or other community related disruptions or delays can translate directly into a decrease in
the value of a project or into an inability to bring New Pacific’s projects to, or maintain, production. The cost of measures and
other issues relating to the sustainable development of mining operations may result in additional operating costs, higher capital expenditures,
reputational damage, active community opposition (possibly resulting in delays, disruptions and stoppages), legal suits, regulatory intervention
and investor withdrawal.
Labour in Bolivia is customarily unionized and
there are risks that labour unrest or wage agreements may impact operations. New Pacific’s operations in Bolivia may also be adversely
affected by economic uncertainty characteristic of developing countries. In addition, operations may be affected in varying degrees by
government regulations with respect to restrictions on production, price controls, export controls, currency remittance, income taxes,
expropriation of property, foreign investment, maintenance of claims, environmental legislation, land use, land claims of local people,
water use, and safety factors. There is no assurance that New Pacific will be successful in obtaining ratification of the mining production
contract (“MPC”) it signed with Corporación Minera de Bolivia (COMIBOL) in a timely manner or at all, or that they
will be obtained on reasonable terms. New Pacific cannot predict the government’s positions on foreign investment, mining concessions,
land tenure, environmental regulation, community relations, or taxation. A change in government positions on these issues could adversely
affect the ratification of the MPC and New Pacific’s business.
Exploration and development of, and production
from, any deposits at New Pacific’s mineral projects require permits from various government authorities. There can be no assurance
that any required permits will be obtained in a timely manner or at all, or on reasonable terms. Delays or failure to obtain, expiry of,
or a failure to comply with the terms of such permits could prohibit development of New Pacific’s mineral projects and have a material
adverse impact on New Pacific.
| (cc) | Our investment in Tincorp Metals Inc. is subject to a number of risks and may prove unprofitable. |
The Company is a strategic investor in Tincorp,
a Canadian public company listed on the TSX-V under the symbol “TIN”. As of the date of this report, the Company owned 19,864,286
common shares of Tincorp, representing a 29.7% interest in Tincorp.
Tincorp is a junior exploration company currently
in the business of acquiring and exploring mineral properties. Investments in junior mining companies involve volatile share prices, liquidity
risk, and may result in possible loss of principal. Tincorp has no revenue from operations and no ongoing mining operations of any kind.
If Tincorp is not able to raise the funds needed to continue its operations or meet its liabilities, the results from its exploration
activities are unsuccessful, or if share price declines significantly for a prolonged period, the Company may have to record impairment
charges against its investment.
Long-term operation of Tincorp’s business
and its profitability are dependent, in part, on the cost and success of its exploration and future development programs. Mineral exploration
and development involve a high degree of risk and historically few properties that are explored are ultimately developed into producing
mines. There is no assurance that Tincorp’s mineral exploration and future development programs will result in any discoveries,
expansions of mineral resources or the definition of mineral reserves. There is also no assurance that, even if commercially viable quantities
of mineral resources or mineral reserves are discovered, a mineral property will be brought into commercial production. Development of
Tincorp’s mineral properties will only commence if it obtains satisfactory exploration results. Discovery of mineral deposits is
dependent upon a number of factors, including the technical skill of the exploration geoscientists involved. The commercial viability
of a mineral deposit is also dependent upon a number of factors including: the particular attributes of the deposit such as size, grade
and proximity to infrastructure; metal prices; and government regulations including regulations relating to royalties, allowable production,
importing and exporting of minerals and environmental protection. Most of the above factors are beyond the control of Tincorp. Unsuccessful
exploration or development programs could have a material adverse impact on Tincorp’s operations and profitability.
| Management’s Discussion and Analysis | Page 46 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
In addition, Tincorp’s mineral projects
are subject to a number of risks that may make it less successful than anticipated, including, without limitation: (a) delays or higher
than expected exploration costs; (b) negative technical results and/or technical results that fail to deliver the required returns to
render the ongoing development of the Skukum Gold Project economic; (c) delays in receiving environmental permits and/or social license
from indigenous groups; (d) delays in receiving permits; (e) delays or higher than expected costs in obtaining the necessary equipment
or services to build and operate the Skukum Gold Project; and (f) adverse mining conditions may delay and hamper the ability of Tincorp
to produce the expected quantities of minerals.
Tincorp’s operations are subject to government
approvals, licences and permits. No guarantee can be given that the necessary government exploration and mining permits and licenses will
be issued to Tincorp or, if they are issued, that they will be renewed in an appropriate or timely manner, or that Tincorp will be in
a position to comply with all conditions that are imposed. The granting and enforcement of the terms of such approvals, licences and permits
are, as a practical matter, subject to the discretion of the applicable governments or governmental officials. To the extent such approvals,
licenses or permits are required and not obtained, Tincorp may be curtailed or prohibited from continuing or proceeding with exploration
or development of mineral properties.
Some of Tincorp’s projects are located in
Bolivia and, therefore, Tincorp’s current and future mineral exploration and mining activities are exposed to various levels of
political economic, and other risks and uncertainties. In recent years, there has been a significant level of political, social and economic
instability under a variety of governments and a high rate of unemployment. Tincorp’s exploration activities may be affected by
changes in government, political instability, and the nature of various government regulations relating to the mining industry.
Bolivia’s fiscal regime has historically
been favourable to the mining industry, but there is a risk that this could change. Tincorp cannot predict the government’s positions
on foreign investment, mining concessions, land tenure, environmental regulation, or taxation. A change in government positions on these
issues could adversely affect Tincorp’s business and/or its holdings, assets, and operations in Bolivia. Any changes in regulations
or shifts in political conditions are beyond the control of Tincorp. Moreover, protestors and cooperatives have previously targeted foreign
companies in the mining sector, and as a result there is no assurance that future social unrest will not have an adverse impact on Tincorp’s
operations.
Despite Tincorp’s best efforts, there are
factors that may affect its efforts to establish and maintain social licence at any of its projects, including national or local changes
in sentiment toward mining, evolving social concerns, changing economic conditions and challenges, and the influence of third-party opposition
toward mining on local support. There can be no guarantee that a social licence can be earned by Tincorp or if established, that a social
licence can be maintained in the long term, and without strong community support the ability to secure necessary permits, obtain project
financing, and/or move a project into development or operation may be compromised. Delays in projects attributable to a lack of community
support or other community related disruptions or delays can translate directly into a decrease in the value of a project or into an inability
to bring Tincorp’s projects to production, or maintain production. The cost of measures and other issues relating to the sustainable
development of mining operations may result in additional operating costs, higher capital expenditures, reputational damage, active community
opposition (possibly resulting in delays, disruptions and stoppages), legal suits, regulatory intervention and investor withdrawal.
Labour in Bolivia is customarily unionized and
there are risks that labour unrest or wage agreements may impact operations. Tincorp’s operations in Bolivia may also be adversely
affected by economic uncertainty characteristic of developing countries. In addition, operations may be affected in varying degrees by
government regulations with respect to restrictions on production, price controls, export controls, currency remittance, income taxes,
expropriation of property, foreign investment, maintenance of claims, environmental legislation, land use, land claims of local people,
water use, and safety factors. Tincorp cannot predict the government’s positions on foreign investment, mining concessions, land
tenure, environmental regulations, community relations, taxation or otherwise.
| Management’s Discussion and Analysis | Page 47 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (dd) | Our information technology system may be vulnerable to
disruption, which could place our systems at risk for data loss, operational failure, or compromise of confidential information |
We are subject to cybersecurity risks including
unauthorized access to privileged information, destroy data or disable, degrade or sabotage our systems, including through the introduction
of computer viruses. Although we take steps to secure our configurations and manage our information system, including our computer systems,
internet sites, emails and other telecommunications, and financial/geological data, there can be no assurance that measures we take to
ensure the integrity of our systems will provide adequate protection, especially because cyberattack techniques used change frequently
or are not recognized until successful. We have not experienced any material cybersecurity incident in the past, but there can be no assurance
that we would not experience in the future. If our systems are compromised, do not operate properly or are disabled, we could suffer financial
loss, disruption of business, loss of geology data which could affect our ability to conduct effective mine planning and accurate mineral
resources estimates, loss of financial data which could affect our ability to provide accurate and timely financial reporting.
| (ee) | If we are unable to implement and maintain effective internal
controls over financial reporting, investors may lose confidence in the accuracy and completeness of our financial reports |
Management of the Company is responsible for establishing
and maintaining an adequate system of internal control over financial reporting, and used the Internal Control – Integrated Framework
(2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) to evaluate, with the participation
of the CEO and CFO, the effectiveness of internal controls. The Company’s internal control over financial reporting includes:
| ● | maintaining records, that in reasonable detail, accurately
and fairly reflect our transactions and dispositions of the assets of the Company; |
| ● | providing reasonable assurance that transactions are recorded
as necessary for preparation of our consolidated financial statements in accordance with generally accepted accounting principles; |
| ● | providing reasonable assurance that receipts and expenditures
are made in accordance with authorizations of management and the directors of the Company; and |
| ● | providing reasonable assurance that unauthorized acquisition,
use or disposition of company assets that could have a material effect on the Company’s consolidated financial statements would
be prevented or detected on a timely basis. |
No matter how well a system of internal control
over financial reporting is designed, any system has inherent limitations. Even systems determined to be effective can provide only reasonable
assurance of the reliability of financial statement preparation and presentation. Also, controls may become inadequate in the future because
of changes in conditions or deterioration in the degree of compliance with the Company’s policies and procedures. In addition, as
some of the risk management and internal control policies and procedures are relatively new, the Company may need to establish and implement
additional policies and procedures to further improve the Company’s systems from time to time. Since the Company’s risk management
and internal controls depend on implementation by Company employees, there is a risk that such implementation will involve human errors
or mistakes. If the Company fails to implement its policies and procedures in a timely manner or fails to identify risks that affect the
Company’s business, the Company’s business, results of operations and financial condition could be materially and adversely
affected.
The failure to achieve and maintain the adequacy
of our internal control over financial reporting on a timely basis could result in the loss of investor confidence in the reliability
of the financial statements, which in turn could harm the business and negatively impact the trading price of shares or market value
of other securities. In addition, any failure to implement required new or improved controls, or difficulties encountered in their implementation,
could harm the operating results or cause to fail to meet the reporting obligations. There can be no assurance that the Company will
be able to remediate material weaknesses, if any, identified in future periods, or maintain all of the controls necessary for continued
compliance, and there can be no assurance that the Company will be able to retain sufficient skilled finance and accounting personnel,
especially in light of the increased demand for such personnel among publicly traded companies.
| Management’s Discussion and Analysis | Page 48 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Future acquisitions of companies may provide the
Company with challenges in implementing the required processes, procedures and controls in the acquired operations. Acquired companies
may not have disclosure controls and procedures or internal control over financial reporting that are as thorough or effective as those
required by securities laws currently applicable to the Company.
| (ff) | Any failure by us to maintain effective disclosure controls
could have an adverse effect on our business, financial position, and results of operations |
We are subject to the periodic reporting requirements
of the Exchange Act and under Canadian securities laws and we are required to maintain disclosure controls and procedures that are designed
to reasonably assure that information required to be disclosed by us in reports we file or submit under the Exchange Act and under Canadian
Securities Laws is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the SEC and
the Canadian Securities Administrators and that such information is accumulated and communicated to management to allow timely decisions
regarding required disclosure.
Any failure or alleged failure by us to maintain
effective disclosure controls could have an adverse effect on investor confidence or on our business, financial position and results of
operations. Further, our efforts to maintain effective disclosure controls may result in increased general and administrative expenses
and may divert management’s time and attention from our business.
| (gg) | We are dependent on management and key personnel |
Key members of our management team and non-executive
directors have extensive experience in the mineral resources industry. Our success depends to a significant extent upon our ability to
retain, attract and train key management personnel, in Canada, China, Ecuador and other jurisdictions where the Company conduct business
operations.
We depend on the services of several key personnel,
including the Chief Executive Officer, President, Chief Financial Officer, and the operational management team. The loss of any one of
whom could have an adverse effect on our operations. Our ability to manage growth effectively will require us to continue to implement
and improve management systems and to recruit and train new employees. We cannot be assured that we will be successful in attracting and
retaining skilled and experienced personnel.
| (hh) | Our directors and officers may have conflicts of interest
as a result of their relationship with other mining companies that are not affiliated with us |
Conflicts of interest may arise as a result of
our directors and officers also holding positions as directors and/or officers of other companies. Some of those persons who are our directors
and officers have and will continue to be engaged in the identification and evaluation of assets and business opportunities and companies
on their own behalf and on behalf of other companies, and situations may arise where the directors and officers may be in direct competition
with us. Conflicts, if any, will be subject to the procedures and remedies under the Business Corporations Act (British Columbia).
| (ii) | Changes in economic, political or social conditions or
government policies in China could have a material adverse effect on our business and results of operations |
As at date of this report, all the Company’s material
mining operations are in China. Accordingly, our business, results of operations and financial conditions are, to a material extent, subject
to economic, political, social conditions and legal and regulatory development in China. The market conditions and levels of consumer
spending in China are influenced by many factors beyond our control, including consumer perception of current and future economic conditions,
levels of employment, inflation or deflation, household income, interest rates, taxation and currency exchange rates.
It may be difficult for us to predict all the
risks and uncertainties that we may face from the current and future economic, political, social, legal and regulatory development in
the PRC. Any severe or prolonged negative impacts on the economic, political or social conditions in the PRC may affect our business,
results of operations, financial conditions and business prospects.
| Management’s Discussion and Analysis | Page 49 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (jj) | We are subject to laws and regulations in other jurisdictions,
breaching of which could have a material and adverse impact on our business, results of operations, financial conditions and business
prospects |
The Company is incorporated in Canada with corporate
office in Vancouver, Canada. As at the date of this report, the Company i) is conducting mining and exploration operations in China; ii)
holds minority interest in NUAG, which held majority interests in three different mineral properties located in Bolivia; (iii) holds minority
interest in Tincorp, which held 100% interests in two tin projects in Bolivia and a gold project in Yukon, Canada; and (iv) controls several
exploration projects in Ecuador through the acquisition of Adventus. In addition, we also control a subsidiary incorporated in Mexico
and used to hold an exploration permit in Mexico. We are subject to laws and regulations in those jurisdictions. Foreign laws and regulations,
particularly, in areas of mining, import and export controls, data protection and privacy may have significant impacts on our operations.
Such laws and regulations may require us to obtain licenses, permits and consents from various governmental authorities and indigenous
groups. Failure to comply with applicable laws and regulations, including licensing and permitting requirements, may result in civil or
criminal fines, penalties or enforcement actions, including orders issued by regulatory or judicial authorities enjoining or curtailing
operations, requiring corrective measures, requiring the installation of additional equipment, requiring remedial actions or imposing
additional local or foreign parties as joint venture partners, any of which could result in significant expenditures or loss of income
by us. We may also be required to compensate private parties suffering loss or damage by reason of a breach of such laws, regulations,
licensing requirements or permitting requirements.
Our income and mining, exploration and development
projects, could be adversely affected by amendments to such laws and regulations, by future laws and regulations, by more stringent enforcement
of current laws and regulations, by changes in the policies of China, Canada, the United States, Bolivia, Ecuador, Mexico and other applicable
jurisdictions affecting investment, mining and repatriation of financial assets, by shifts in political attitudes in those jurisdictions
and by exchange controls and currency fluctuations. The effect, if any, of these factors cannot be accurately predicted. Further, there
can be no assurance that we will be able to obtain or maintain all necessary licenses and permits that may be required to carry out exploration,
development and mining operations in those jurisdictions.
Compliance with foreign laws and regulations may
be onerous and costly. Such laws and regulations are evolving, and they may not be consistent from jurisdiction to jurisdiction, which
may further increase our compliance costs. We have implemented appropriate internal control policies and measures to ensure our operations
in foreign jurisdictions are in full compliance. However, we cannot guarantee that our efforts in complying with such laws and regulations
are sufficient and effective and are updated in a timely manner. In addition, we may further expand our operations into other foreign
jurisdictions, which will expose us to further legal risks and incur additional compliance costs to us. If we are found to be in breach
of laws and regulations in foreign jurisdictions, we may be subject to penalties, fines and sanctions by relevant regulatory authorities,
which in turn may have a material and adverse impact on our business, results of operations, financial conditions and business prospects.
As at date of this report, all the Company’s material mining operations are in China. Accordingly, our business, results of operations
and financial conditions are, to a material extent, subject to economic, political, social conditions and legal and regulatory development
in China. The market conditions and levels of consumer spending in China are influenced by many factors beyond our control, including
consumer perception of current and future economic conditions, levels of employment, inflation or deflation, household income, interest
rates, taxation and currency exchange rates.
It may be difficult for us to predict all the
risks and uncertainties that we may face from the current and future economic, political, social, legal and regulatory development in
China, Canada, the United States, Bolivia, Ecuador, and Mexico. Any severe or prolonged negative impacts on the economic, political or
social conditions in these countries may affect our business, results of operations, financial conditions and business prospects.
| (kk) | The M&A Rules and certain other regulations establish
complex procedures for certain acquisition of Chinese companies by foreign investors, which could make it more difficult for us to pursue
growth opportunities through acquisition in China |
On August 8, 2006, six Chines regulatory authorities,
including the Ministry of Commerce (“MOFCOM”) and other government authorities jointly issued the Rules on Mergers and Acquisitions
of Domestic Enterprise by Foreign Investors which was effective on September 8, 2006 and amended on June 22, 2009 (the “M&A
Rules”). The M&A Rules and other regulations and rules concerning mergers and acquisitions established procedures and requirements
that could make merger and acquisition activities by foreign investors time consuming and complex. For example, the M&A Rules requires
| Management’s Discussion and Analysis | Page 50 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
MOFCOM be notified in advance of any change-of control transaction in which a foreign investor takes control of a Chinese domestic enterprise,
if (i) any important industry is concerned; (ii) such transaction involves factors that have or may have impact on the national economic
security; or (iii) such transaction will lead to a change in control of a domestic enterprise which bolds a famous trademark or China
time-honored brand. Moreover, the Anti-Monopoly Law of China promulgated by the Standing Committee of the National People’s Congress (“SCNPC”)
which became effective in 2008 and recently amended in 2022 requires that transactions which are deemed concentrations and involve parties
with specified share of the market must be cleared by the State Administration for Market Supervision (“SAMR”) before they can
be completed. In addition, the Notice of the General Office of the State Council on the Implementation of Security Review System for Mergers
and Acquisitions of Domestic Enterprises by Foreign Investors, effective in March 2011, and Measures for the Security Review of Foreign
Investment, effective in January 2021, require acquisitions by foreign investors of Chinese companies engaged in certain industries that
are crucial to national security be subject to security review before the consummation of such acquisition.
In the future, we may grow our business by acquiring
complementary businesses. Complying with the requirements of the above-mentioned regulations and other relevant rules to complete such
transactions could be time consuming, and any required approval processes, including obtaining approval from the MOFCOM or its local counterparts,
may delay or inhibit our ability to complete such transactions. The MOFCOM or other government agencies may publish explanations in the
future determining that our business is in an industry subject to the security review, in which case our future acquisitions in China,
including those by way of entering contractual control arrangements with target entities, may be closely scrutinized or prohibited. Our
ability to expand our business or maintain or expand our market share through future acquisitions would as such be materially and adversely
affected.
| (ll) | The permit, filing or other requirements of relevant government
authorities in relation to our future equity or convertible financings or share listing application to exchanges other than TSX and NYSE
American may be required under the laws of China |
On July 6, 2021, the General Office of the Central
Committee of the Communist Party of China and the General Office of the State Council jointly issued the Opinions on Strictly Cracking
Down on Illegal Securities Activities, which emphasized the need to strengthen the administration over illegal listing, and the supervision
over overseas listing by domestic companies. Stringent measures aimed at establishing a robust regulatory system are expected to be taken
to deal with the risks associated with overseas listed companies based in or having significant operations in the PRC, and to tackle any
related cybersecurity and data security, cross-border data transmission, and confidential information management, among other matters.
Further, on February 17, 2023, the China Securities
Regulatory Commission (“CSRC”) released the Trial Administrative Measures of the Overseas Securities Offering and Listing
by Domestic Companies and five ancillary interpretive guidelines (collectively, the “Overseas Listing Trial Measures”), which
apply to overseas offerings and listing by domestic companies of equity shares, depository receipts, corporate bonds convertible to equity
shares, and other equity securities, and came into effect on March 31, 2023. According to the Overseas Listing Trial Measures, overseas
offering and listing by domestic companies shall be made in strict compliance with relevant laws, administrative regulations and rules
concerning national security in spheres of foreign investment, cybersecurity and data security and duly fulfill their obligations to
protect national security, and the domestic companies may be required to rectify, make certain commitment, divest business or assets,
or take any other measures as per the competent authorities’ requirements, so as to eliminate or avert any impact of national security
resulting from such overseas offering and listing. No overseas offering and listing shall be made under any of the following circumstances:
(i) such securities offering and listing is explicitly prohibited by provisions in laws, administrative regulations and relevant state
rules; (ii) the intended securities offering and listing may endanger national security as reviewed and determined by competent authorities
under the State Council in accordance with law, among other scenarios. The Overseas Listing Trial Measures provide that if an issuer
meets both of the following conditions, the overseas securities offering and listing conducted by such issuer will be determined as an
indirect overseas offering and listing subject to the filing procedure set forth under the Overseas Listing Trial Measures: (i) 50% or
more of the issuer’s operating revenue, total profit, total assets or net assets as documented in its audited consolidated financial
statements over the same period for the most recent accounting year is accounted for by domestic companies; and (ii) the main parts of
the issuer’s business activities are conducted in China, or its main places of business are located in China, or the senior managers
in charge of its business operation and management are mostly Chinese citizens or domiciled in China. For an
| Management’s Discussion and Analysis | Page 51 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
initial public offering and listing in an overseas
market, the issuer shall designate a major domestic operating entity to file with the CSRC within three working days after the relevant
application is submitted overseas.
Pursuant to these regulations, our future capital
raising activities such as follow-on equity or debt offerings, listing on other stock exchanges, and going private transactions, may be
subject to the filing requirement with the CSRC. Failure to complete such filing procedures as required under the Overseas Listing Trial
Measures, or a rescission of any such filings completed by us, would subject us to sanctions by the CSRC or other Chinese regulatory authorities,
which could include fines and penalties on our operations in China, and other forms of sanctions that may materially and adversely affect
our business, financial conditions, and results of operations.
| (mm) | The Chinese government’s policy on foreign currency conversion
may adversely affect our business, the results of operations, and our ability to receive dividends out of China |
Conversion and remittance of foreign currencies
are subject to the foreign exchange regulations in China. It cannot be guaranteed that under a certain exchange rate, we shall have sufficient
foreign exchange to meet our foreign exchange needs. Under the current foreign exchange control system in China, foreign exchange transactions
under the current account conducted by us, including the payment of dividends, do not require advance approval from the State Administration
of Foreign Exchange (“SAFE”), but we are required to present relevant documentary evidence of such transactions and conduct
such transactions at designated foreign exchange banks within the PRC that have the licenses to carry out foreign exchange business. Foreign
exchange transactions under the capital account, however, normally need to be approved by or registered with the SAFE or its local branch
or its designated banks unless otherwise permitted by law. Any restriction on or insufficiency of foreign exchange may restrict our ability
to obtain sufficient foreign exchange for dividend payments to shareholders or satisfy any other foreign exchange obligation. If we fail
to convert RMB into any foreign exchange for any of the above purposes, any offshore capital expenditure we may have in the future and
even our business may be materially and adversely affected.
| (nn) | Development in the labour market, increase in labor costs
or any possible labour unrest may adversely affect our business and results of operations |
Competition for skilled labor is intense in the
industry, and the labor market is always developing. The development of the labor market may consequently incur an increase in labor costs.
Such development of market and possible increases in labor costs could result in a material may adversely affect our business, financial
condition and results of operations.
No assurance can be given that there is no potential
for unrest amongst employees, local communities and/or labor unions. Such unrest could result in a material work slowdown, stoppage or
strike and/or negative publicity in respect of us, which may adversely affect our business, financial condition and results of operations
| (oo) | The enforcement of the labour contract laws, social insurance
law, and other labour related regulations in China and any failure of our contribution to social insurance and housing provident fund
may materially affect our business, financial condition, and results of operations |
Pursuant to the Labor Contract Law of China, employers
are subject to strict requirements in terms of signing labor contracts, minimum wages, paying remuneration, overtime working hours limitations,
determining the term of employees’ probation and unilaterally terminating labor contracts. In the event that we decide to terminate
the employment of some of our employees or otherwise change our employment or labor practices, the PRC Labor Contract Law and its implementation
rules may limit our ability to effect those changes in a desirable or cost-effective manner, which could adversely affect our business
and results of operations.
According to the Social Insurance Law of China,
employees shall participate in pension insurance, work-related injury insurance, medical insurance, unemployment insurance and maternity
insurance and the employers shall, together with their employees or separately, pay the social insurance premiums for such employees.
We as employees are required to make contributions to social insurance funds including these insurances in accordance with applicable
Chinese laws and regulations. According to the Regulation on the Administration of Housing Provident Funds, which was promulgated by the
State Council and became effective on April 3, 1999 and amended on March 24, 2019, we are required to set up
| Management’s Discussion and Analysis | Page 52 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
housing provident fund accounts
and pay the housing provident fund on time and in full for our employees. According to the Chinese Social Insurance Law, which was promulgated
by the Standing Committee of the National People’s Congress on October 28, 2010 and became effective on July 1, 2011, and amended
on December 29, 2018, a Chinese enterprise is required to obtain social insurance certificates for its employees and to pay the social
insurance contributions on time and in full.
In the event of any non-compliance with housing
provident fund contribution, the relevant competent authorities may order us to pay the outstanding amount within a certain period of
time; failing to comply with which the relevant competent authorities may apply for people’s court for enforcement. In the event
of any non-compliance with social insurance contribution, the relevant competent authorities may order us to pay the outstanding amount
within a certain period of time and impose an overdue fee amounting to 0.05% of the outstanding amount per day, failing to comply with
which the relevant competent authorities may further impose a fine amounting to no less than one time but less than three times the outstanding
amount.
As the interpretation and implementation of the
Chines Labor Contract Law, the Chinese Social Insurance Law, the Regulation on the Administration of Housing Provident Funds and other
labor-related regulations (the “labor-related laws and regulations”) are still evolving, no assurance can be given that our
employment practice do not and will not violate labor-related laws and regulations in China, which may subject us to labor disputes or
government investigations. If we are deemed to have violated relevant labor-related laws and regulations, we could be required to provide
additional compensation to our employees and our business, financial condition and results of operations could be materially and adversely
affected.
| (pp) | The reduced corporate income tax rate currently enjoyed
by our Chinese subsidiaries may be changed or discontinued, which may increase our income tax expenses and materially reduce our net
income |
Pursuant to Enterprise Income Tax Law and related
regulations, the standard income tax rate of our subsidiaries in China is 25%, and the subsidiaries in China approved as high and new
technology enterprises (“NHTEs”) by the relevant government authorities are subject to a reduced corporate income tax rate
of 15%. This tax treatment of HNTEs in the PRC is designed to foster innovation and technological advancement. Henan Found and Guangdong
Found are currently recognized as HNTEs and enjoy a reduced corporate income tax rate of 15%. In order to maintain the statuses as NHTEs
and enjoy a reduced corporate income tax rate, in the future, NHTEs will need to continue to file an application with the designated authorities
for their review and determination as high and new technology enterprises prior to the expiration of the applicable high-tech certificate.
After passing the review, NHTEs are required to comply with all applicable laws and regulations, including maintaining accurate records
and documentation to substantiate their eligibility, and annual tax reduction and exemption filing. Regular audits and inspections by
the designated tax authorities may be conducted to verify compliance, and non-compliance or fraudulent claims can result in penalties,
revocation of NHTE status, and repayment of tax benefits received.
In addition, the tax incentives for NHTEs are
subject to changes in government policies and regulations. No assurance can be given that Henan Found and Guangdong Found are always in
compliance with all laws and regulations, able to pass all audits and inspections, and successful renew the NHTE status every three years
to maintain the reduced corporate income tax rate. No assurance can be given that the reduced corporate tax rate treatment for HNTEs under
PRC laws will not change or be discontinued in the future. The reduction or elimination of the tax incentive may increase our income tax
expense and materially reduce our net income.
| 10. | Off-Balance Sheet Arrangements |
The Company does not have any off-balance sheet
arrangements.
| Management’s Discussion and Analysis | Page 53 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 11. | Transactions with Related Parties |
Related party transactions are made on terms agreed
upon by the related parties. The balances with related parties are unsecured, non-interest bearing, and due on demand. Related party transactions
not disclosed elsewhere in the unaudited condensed consolidated interim financial statements are as follows:
As at | |
September 30, 2024 | | |
March 31, 2024 | |
NUAG (i) | |
$ | 80 | | |
$ | 28 | |
TIN (ii) | |
| 1117 | | |
| 562 | |
| |
$ | 1,197 | | |
$ | 590 | |
| i. | The Company recovers costs for services rendered to NUAG
and expenses incurred on behalf of NUAG pursuant to a services and administrative costs reallocation agreement. During the three and
six months ended September 30, 2024, a total of $0.3 million and $0.5 million (three and six months ended September 30, 2023 - $0.2 million
and $0.5 million, respectively) of services rendered to and expenses incurred on behalf of NUAG. The costs recoverable from NUAG were
recorded as a direct reduction of general and administrative expenses on the condensed consolidated interim statements of income. |
| ii. | The Company recovers costs for services rendered to TIN and
expenses incurred on behalf of TIN pursuant to a services and administrative costs reallocation agreement. During the three and six months
ended September 30, 2024, a total of $0.02 million and $0.05 million (three and six months ended September 30, 2023 - $0.05 million and
$0.13 million, respectively) of services rendered to and expenses incurred on behalf of TIN. The costs recoverable from TIN were recorded
as a direct reduction of general and administrative expenses on the condensed consolidated interim statements of income. In January 2024,
the Company and TIN entered into an interest-free unsecured credit facility agreement with no conversion features (the “Facility”)
to allow TIN to advance up to $1.0 million from the Company. In January 2024, the Company advanced $0.5 million to TIN and received 350,000
common shares of TIN as the Bonus Shares for granting the Facility. In April 2024, the Company advanced the remaining $0.5 million to
TIN. |
| 12. | Alternative Performance (Non-IFRS) Measures |
The Company uses the following alternative performance
measures to manage and evaluate operating performance of the Company’s mines and are widely reported in the silver mining industry
as benchmarks for performance but are alternative performance (non-IFRS) measures that do not have standardized meaning prescribed by
IFRS and therefore unlikely to be comparable to similar measures presented by other companies. Accordingly, it is intended to provide
additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance
with IFRS. To facilitate a better understanding of these measures, the tables in this section provide the reconciliation of these measures
to the financial statements for the three and six months ended September 30, 2024 and 2023:
| Management’s Discussion and Analysis | Page 54 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| (a) | Adjusted Earnings and Adjusted Earnings per Share |
Adjusted earnings and adjusted earnings per share
are non-IFRS measures and supplement information to the Company’s consolidated financial statements. The Company believes that,
in addition to the conventional measures prepared in accordance with IFRS, the Company and certain investors and analysts use this information
to evaluate the Company’s underlying core operating performance. The presentation of adjusted earnings and adjusted earnings per
share is not meant to be a substitute of net income and net income per share presented in accordance with IFRS, but rather should be evaluated
in conjunction with such IFRS measure.
The Company defines the adjusted earnings as net
income adjusted to exclude certain non-cash items, and items that in the Company’s judgment are subject to volatility as a result
of factors which are unrelated to the Company’s operation in the period, and/or relate to items that will settle in future period,
including impairment adjustments and reversal, foreign exchange gain or loss, dilution gain or loss, share-based compensation, share of
gain or loss of associates, gain or loss on investments, and expenses are unrelated to the normal operations of the Company and are not
expected to continue. Certain items that become applicable in a period may be adjusted for, with the Company retroactively presenting
comparable periods with an adjustment for such items and, conversely, items no longer applicable may be removed from the calculation.
The following table provides a detailed reconciliation of net income as reported in the Company’s consolidated financial statements
to adjusted earnings and adjusted earnings per share.
| |
Three
months ended September 30, | | |
Six
months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Net income as reported for the period | |
$ | 23,054 | | |
$ | 14,770 | | |
$ | 51,183 | | |
$ | 27,983 | |
Adjustments, net of tax | |
| | | |
| | | |
| | | |
| | |
Share-based compensation included in general and administrative | |
| 1,182 | | |
| 1,366 | | |
| 2,383 | | |
| 2,737 | |
Non routine expenses included in property evaluation and business development | |
| 1,235 | | |
| — | | |
| 2,267 | | |
| — | |
Foreign exchange loss (gain) | |
| 1,120 | | |
| (1,314 | ) | |
| (629 | ) | |
| 913 | |
Share of loss (gain) in associates | |
| 472 | | |
| 705 | | |
| 884 | | |
| 1,345 | |
Loss (gain) on investments | |
| (3,840 | ) | |
| 603 | | |
| (6,056 | ) | |
| (483 | ) |
Adjusted earnings for the period | |
$ | 23,223 | | |
$ | 15,397 | | |
$ | 50,032 | | |
$ | 31,762 | |
Non-controlling interest as reported | |
| 5,347 | | |
| 3,720 | | |
| 11,538 | | |
| 7,716 | |
Adjustments to non-controlling interest | |
| 115 | | |
| — | | |
| 115 | | |
| — | |
Adjusted non-controlling interest | |
$ | 5,462 | | |
$ | 3,720 | | |
$ | 11,653 | | |
$ | 7,716 | |
Adjusted earnings attributable to equity holders | |
$ | 17,761 | | |
$ | 11,677 | | |
$ | 38,379 | | |
$ | 24,046 | |
Adjusted earnings per share attributable to the equity shareholders of the Company | |
| | | |
| | | |
| | | |
| | |
Basic adjusted earnings per share | |
$ | 0.09 | | |
$ | 0.07 | | |
$ | 0.20 | | |
$ | 0.14 | |
Diluted adjusted earnings per share | |
$ | 0.09 | | |
$ | 0.06 | | |
$ | 0.20 | | |
$ | 0.13 | |
Basic weighted average shares outstanding | |
| 203,532,135 | | |
| 176,844,107 | | |
| 190,625,815 | | |
| 176,885,599 | |
Diluted weighted average shares outstanding | |
| 206,474,605 | | |
| 179,750,876 | | |
| 193,546,078 | | |
| 179,792,368 | |
Working capital is an alternative performance
(non-IFRS) measure calculated as current asset less current liabilities. Working capital does not have any standardized meaning prescribed
by IFRS and is therefore unlikely to be comparable to similar measures presented by other companies. The Company and certain investors
use this information to evaluate whether the Company is able to meet its current obligations using its current assets.
| Management’s Discussion and Analysis | Page 55 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Silver equivalent is an alternative performance
(non-IFRS) measure calculated by converting the gold metals quantity to its silver equivalent using the ratio between the realized selling
prices of gold and silver and adding the converted amount expressed in silver ounces to the ounces of silver.
The following table provides a reconciliation of the Company’s
production in silver equivalent:
| |
Six months
ended September 30, 2024 | | |
Six months
ended September 30, 2023 | |
| |
Ying Mining
District | | |
GC | | |
Consolidated | | |
Ying Mining
District | | |
GC | | |
Consolidated | |
Gold production (ounces) | |
| 2,329 | | |
| — | | |
| 2,329 | | |
| 4,010 | | |
| — | | |
| 4,010 | |
Realized selling price for gold ($/ounce) | |
| 2,094 | | |
| — | | |
| 2,094 | | |
| 1,766 | | |
| — | | |
| 1,766 | |
Realized selling price for silver ($/ounce) | |
| 26.99 | | |
| — | | |
| 26.41 | | |
| 19.93 | | |
| 14.98 | | |
| 19.54 | |
Silver Equivalent Production | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold converted into silver (in thousands of ounces) | |
| 181 | | |
| — | | |
| 181 | | |
| 355 | | |
| — | | |
| 355 | |
Silver production (in thousands of ounces) | |
| 3,090 | | |
| 282 | | |
| 3,372 | | |
| 3,103 | | |
| 267 | | |
| 3,370 | |
Silver Equivalent (in thousands of ounces) | |
| 3,271 | | |
| 282 | | |
| 3,553 | | |
| 3,458 | | |
| 267 | | |
| 3,725 | |
| |
Q2 Fiscal
2025 | | |
Q2 Fiscal
2024 | |
| |
Ying Mining
District | | |
GC | | |
Consolidated | | |
Ying Mining
District | | |
GC | | |
Consolidated | |
Gold production (ounces) | |
| 1,183 | | |
| — | | |
| 1,183 | | |
| 2,458 | | |
| — | | |
| 2,458 | |
Realized selling price for gold ($/ounce) | |
| 2,094 | | |
| — | | |
| 2,094 | | |
| 1,766 | | |
| — | | |
| 1,766 | |
Realized selling price for silver ($/ounce) | |
| 26.99 | | |
| 20.08 | | |
| 26.41 | | |
| 19.93 | | |
| 14.98 | | |
| 19.54 | |
Silver Equivalent Production | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold converted into silver (in thousands of ounces) | |
| 96 | | |
| — | | |
| 96 | | |
| 225 | | |
| — | | |
| 225 | |
Silver production (in thousands of ounces) | |
| 1,518 | | |
| 137 | | |
| 1,655 | | |
| 1,506 | | |
| 84 | | |
| 1,590 | |
Silver Equivalent (in thousands of ounces) | |
| 1,614 | | |
| 137 | | |
| 1,751 | | |
| 1,731 | | |
| 84 | | |
| 1,815 | |
| (d) | Cost per Ounce of Silver |
Cash cost and all-in sustaining cost (“AISC”)
per ounce of silver, net of by-product credits, are non-IFRS measures. The Company produces by-product metals incidentally to its silver
mining activities. The Company has adopted the practice of calculating a performance measure with the net costs of producing an ounce
of silver, its primary payable metal, after deducting revenues gained from incidental by-product production. This performance measure
has been commonly used in the mining industry for many years and was developed as a relatively simple way of comparing the net production
costs of the primary metal for a specific period against the prevailing market price of such metal.
Cash cost is calculated by deducting revenue from
the sales of all metals other than silver from the production costs reported on statements of income and is calculated per ounce of silver
sold.
AISC is an extension of the “cash cost”
metric and provides a comprehensive measure of the Company’s operating performance and ability to generate cash flows. AISC has
been calculated based on World Gold Council (“WGC”) guidance released in 2013 and updated in 2018. The WGC is not a regulatory
organization and does not have the authority to develop accounting standards for disclosure requirements.
| Management’s Discussion and Analysis | Page 56 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
AISC is based on the Company’s cash cost,
net of by-product sales, and further includes general and administrative expense, mineral resources tax, government fees and other taxes,
reclamation cost accretion, lease liability payments, and sustaining capital expenditures. Sustaining capital expenditures are those costs
incurred to sustain and maintain existing assets at current productive capacity and constant planned levels of production output. Excluded
are non-sustaining capital expenditures, which result in a material increase in the life of assets, materially increase resources or reserves,
productive capacity, or future earning potential, or significant improvement in recovery or grade, or which do not relate to the current
production activities. The Company believes that this measure represents the total sustainable costs of producing silver from current
operations and provides additional information about the Company’s operational performance and ability to generate cash flows.
The following table provides a reconciliation
of cash cost and AISC per ounce of silver, net of by-product credits:
| |
| |
Three
months ended September 30, 2024 | |
| |
| |
Ying Mining
District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
A | |
$ | 18,880 | | |
$ | 4,457 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 23,337 | |
By-product sales | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (2,699 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,699 | ) |
Lead | |
| |
| (12,028 | ) | |
| (1,259 | ) | |
| — | | |
| — | | |
| — | | |
| (13,287 | ) |
Zinc | |
| |
| (2,081 | ) | |
| (4,566 | ) | |
| — | | |
| — | | |
| — | | |
| (6,647 | ) |
Other | |
| |
| (1,139 | ) | |
| (763 | ) | |
| — | | |
| — | | |
| — | | |
| (1,902 | ) |
Total by-product sales | |
B | |
| (17,947 | ) | |
| (6,588 | ) | |
| — | | |
| — | | |
| — | | |
| (24,535 | ) |
Total cash cost, net of by-product credits | |
C=A+B | |
| 933 | | |
| (2,131 | ) | |
| — | | |
| — | | |
| — | | |
| (1,198 | ) |
Add: Mineral resources tax | |
| |
| 1,316 | | |
| 231 | | |
| — | | |
| — | | |
| — | | |
| 1,547 | |
General and administrative | |
| |
| 2,804 | | |
| 658 | | |
| 5 | | |
| 62 | | |
| 5,303 | | |
| 8,832 | |
Amortization included in general and administrative | |
| |
| (142 | ) | |
| (72 | ) | |
| (3 | ) | |
| — | | |
| (224 | ) | |
| (441 | ) |
Property evaluation and business development | |
| |
| 454 | | |
| 94 | | |
| — | | |
| — | | |
| 709 | | |
| 1,257 | |
Non routine expenses included in property evaluation and business development | |
| |
| (504 | ) | |
| (160 | ) | |
| — | | |
| — | | |
| (571 | ) | |
| (1,235 | ) |
Government fees and other taxes | |
| |
| 596 | | |
| 102 | | |
| — | | |
| — | | |
| 17 | | |
| 715 | |
Reclamation accretion | |
| |
| 22 | | |
| 9 | | |
| — | | |
| — | | |
| 22 | | |
| 53 | |
Lease payment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| (40 | ) | |
| (40 | ) |
Sustaining capital expenditures | |
| |
| 8,145 | | |
| 1,489 | | |
| — | | |
| — | | |
| 9 | | |
| 9,643 | |
All-in sustaining cost, net of by-product credits | |
F | |
| 13,624 | | |
| 220 | | |
| 2 | | |
| 62 | | |
| 5,225 | | |
| 19,133 | |
Add: Non-sustaining capital expenditures | |
| |
| 9,905 | | |
| 226 | | |
| 2,198 | | |
| 341 | | |
| 253 | | |
| 12,923 | |
All-in cost, net of by-product credits | |
G | |
| 23,529 | | |
| 446 | | |
| 2,200 | | |
| 403 | | |
| 5,478 | | |
| 32,056 | |
Silver ounces sold (‘000s) | |
H | |
| 1,505 | | |
| 136 | | |
| — | | |
| — | | |
| — | | |
| 1,641 | |
Cash cost per ounce of silver, net of by-product credits | |
C/H | |
$ | 0.62 | | |
$ | (15.67 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (0.73 | ) |
All-in sustaining cost per ounce of silver, net of by-product credits | |
F/H | |
$ | 9.05 | | |
$ | 1.62 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 11.66 | |
All-in cost per ounce of silver, net of by-product credits | |
G/H | |
$ | 15.63 | | |
$ | 3.28 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 19.53 | |
By-product credits per ounce of silver | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (1.79 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1.64 | ) |
Lead | |
| |
| (7.99 | ) | |
| (9.26 | ) | |
| — | | |
| — | | |
| — | | |
| (8.10 | ) |
Zinc | |
| |
| (1.38 | ) | |
| (33.57 | ) | |
| — | | |
| — | | |
| — | | |
| (4.05 | ) |
Other | |
| |
| (0.76 | ) | |
| (5.61 | ) | |
| — | | |
| — | | |
| — | | |
| (1.16 | ) |
Total by-product credits per ounce of silver | |
| |
$ | (11.92 | ) | |
$ | (48.44 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (14.95 | ) |
| Management’s Discussion and Analysis | Page 57 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| |
| |
Three months ended September
30, 2023 | |
| |
| |
Ying Mining
District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
A | |
$ | 17,796 | | |
$ | 3,441 | | |
$ | — | | |
$ | — | | |
$ | 31 | | |
$ | 21,268 | |
By-product sales | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (4,565 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (4,565 | ) |
Lead | |
| |
| (12,358 | ) | |
| (769 | ) | |
| — | | |
| — | | |
| — | | |
| (13,127 | ) |
Zinc | |
| |
| (1,736 | ) | |
| (1,879 | ) | |
| — | | |
| — | | |
| — | | |
| (3,615 | ) |
Other | |
| |
| (1,190 | ) | |
| (342 | ) | |
| — | | |
| — | | |
| — | | |
| (1,532 | ) |
Total by-product sales | |
B | |
| (19,849 | ) | |
| (2,990 | ) | |
| — | | |
| — | | |
| — | | |
| (22,839 | ) |
Total cash cost, net of by-product credits | |
C=A+B | |
| (2,053 | ) | |
| 451 | | |
| — | | |
| — | | |
| 31 | | |
| (1,571 | ) |
Add: Mineral resources tax | |
| |
| 1,495 | | |
| 102 | | |
| — | | |
| — | | |
| — | | |
| 1,597 | |
General and administrative | |
| |
| 2,156 | | |
| 671 | | |
| — | | |
| — | | |
| 3,901 | | |
| 6,728 | |
Amortization included in general and administrative | |
| |
| (127 | ) | |
| (81 | ) | |
| — | | |
| — | | |
| (204 | ) | |
| (412 | ) |
Property evaluation and business development | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 114 | | |
| 114 | |
Non routine expenses included in property evaluation and business development | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Government fees and other taxes | |
| |
| 673 | | |
| 76 | | |
| — | | |
| — | | |
| 2 | | |
| 751 | |
Reclamation accretion | |
| |
| 31 | | |
| 10 | | |
| — | | |
| — | | |
| 7 | | |
| 48 | |
Lease payment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 65 | | |
| 65 | |
Sustaining capital expenditures | |
| |
| 9,892 | | |
| 847 | | |
| — | | |
| — | | |
| 90 | | |
| 10,829 | |
All-in sustaining cost, net of by-product credits | |
F | |
| 12,067 | | |
| 2,076 | | |
| — | | |
| — | | |
| 4,006 | | |
| 18,149 | |
Add: Non-sustaining capital expenditures | |
| |
| 4,315 | | |
| 285 | | |
| — | | |
| — | | |
| — | | |
| 4,600 | |
All-in cost, net of by-product credits | |
G | |
| 16,382 | | |
| 2,361 | | |
| — | | |
| — | | |
| 4,006 | | |
| 22,749 | |
Silver ounces sold (‘000s) | |
H | |
| 1,498 | | |
| 80 | | |
| — | | |
| — | | |
| — | | |
| 1,578 | |
Cash cost per ounce of silver, net of by-product credits | |
C/H | |
$ | (1.37 | ) | |
$ | 5.64 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (1.00 | ) |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
All-in sustaining cost per ounce of silver, net of by-product credits | |
F/H | |
$ | 8.06 | | |
$ | 25.95 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 11.50 | |
All-in cost per ounce of silver, net of by-product credits | |
G/H | |
$ | 10.94 | | |
$ | 29.51 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 14.42 | |
By-product credits per ounce of silver | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (3.05 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2.89 | ) |
Lead | |
| |
| (8.25 | ) | |
| (9.61 | ) | |
| — | | |
| — | | |
| — | | |
| (8.32 | ) |
Zinc | |
| |
| (1.16 | ) | |
| (23.49 | ) | |
| — | | |
| — | | |
| — | | |
| (2.29 | ) |
Other | |
| |
| (0.79 | ) | |
| (4.28 | ) | |
| — | | |
| — | | |
| — | | |
| (0.97 | ) |
Total by-product credits per ounce of silver | |
| |
$ | (13.25 | ) | |
$ | (37.38 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (14.47 | ) |
| Management’s Discussion and Analysis | Page 58 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| |
| |
Six months
ended September 30, 2024 | |
| |
| |
Ying Mining
District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
A | |
$ | 37,794 | | |
$ | 9,011 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 46,805 | |
By-product sales | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (4,685 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (4,685 | ) |
Lead | |
| |
| (26,098 | ) | |
| (2,772 | ) | |
| — | | |
| — | | |
| — | | |
| (28,870 | ) |
Zinc | |
| |
| (4,651 | ) | |
| (8,577 | ) | |
| — | | |
| — | | |
| — | | |
| (13,228 | ) |
Other | |
| |
| (2,510 | ) | |
| (1,609 | ) | |
| — | | |
| — | | |
| — | | |
| (4,119 | ) |
Total by-product sales | |
B | |
| (37,944 | ) | |
| (12,958 | ) | |
| — | | |
| — | | |
| — | | |
| (50,902 | ) |
Total cash cost, net of by-product credits | |
C=A+B | |
| (150 | ) | |
| (3,947 | ) | |
| — | | |
| — | | |
| — | | |
| (4,097 | ) |
Add: Mineral resources tax | |
| |
| 2,736 | | |
| 459 | | |
| — | | |
| — | | |
| — | | |
| 3,195 | |
General and administrative | |
| |
| 4,692 | | |
| 1,290 | | |
| 5 | | |
| 62 | | |
| 9,690 | | |
| 15,739 | |
Amortization included in general and administrative | |
| |
| (287 | ) | |
| (143 | ) | |
| (3 | ) | |
| — | | |
| (464 | ) | |
| (897 | ) |
Property evaluation and business development | |
| |
| 504 | | |
| 160 | | |
| — | | |
| — | | |
| 2,015 | | |
| 2,679 | |
Non routine expenses included in property evaluation and business development | |
| |
| (504 | ) | |
| (160 | ) | |
| — | | |
| — | | |
| (1,603 | ) | |
| (2,267 | ) |
Government fees and other taxes | |
| |
| 1,174 | | |
| 158 | | |
| — | | |
| — | | |
| 18 | | |
| 1,350 | |
Reclamation accretion | |
| |
| 44 | | |
| 17 | | |
| — | | |
| — | | |
| 27 | | |
| 88 | |
Lease payment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Sustaining capital expenditures | |
| |
| 16,767 | | |
| 3,645 | | |
| — | | |
| — | | |
| 16 | | |
| 20,428 | |
All-in sustaining cost, net of by-product credits | |
F | |
| 24,976 | | |
| 1,479 | | |
| 2 | | |
| 62 | | |
| 9,699 | | |
| 36,218 | |
Add: Non-sustaining capital expenditures | |
| |
| 15,055 | | |
| 601 | | |
| 2,198 | | |
| 341 | | |
| 328 | | |
| 18,523 | |
All-in cost, net of by-product credits | |
G | |
| 40,031 | | |
| 2,080 | | |
| 2,200 | | |
| 403 | | |
| 10,027 | | |
| 54,741 | |
Silver ounces sold (‘000s) | |
H | |
| 3,095 | | |
| 285 | | |
| — | | |
| — | | |
| — | | |
| 3,380 | |
Cash cost per ounce of silver, net of by-product credits | |
C/H | |
$ | (0.05 | ) | |
$ | (13.85 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (1.21 | ) |
All-in sustaining cost per ounce of silver, net of by-product credits | |
F/H | |
$ | 8.07 | | |
$ | 5.19 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 10.72 | |
All-in cost per ounce of silver, net of by-product credits | |
G/H | |
$ | 12.93 | | |
$ | 7.30 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 16.20 | |
By-product credits per ounce of silver | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (1.51 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1.39 | ) |
Lead | |
| |
| (8.43 | ) | |
| (9.73 | ) | |
| — | | |
| — | | |
| — | | |
| (8.54 | ) |
Zinc | |
| |
| (1.50 | ) | |
| (30.09 | ) | |
| — | | |
| — | | |
| — | | |
| (3.91 | ) |
Other | |
| |
| (0.81 | ) | |
| (5.65 | ) | |
| — | | |
| — | | |
| — | | |
| (1.22 | ) |
Total by-product credits per ounce of silver | |
| |
$ | (12.25 | ) | |
$ | (45.47 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (15.06 | ) |
| Management’s Discussion and Analysis | Page 59 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| |
| |
Six
months ended September 30, 2023 | |
| |
| |
Ying Mining
District | | |
GC | | |
El
Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
A | |
$ | 36,431 | | |
$ | 9,104 | | |
$ | — | | |
$ | — | | |
$ | 31 | | |
$ | 45,566 | |
By-product sales | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| 0 | |
Gold | |
| |
| (7,080 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (7,080 | ) |
Lead | |
| |
| (25,004 | ) | |
| (2,718 | ) | |
| — | | |
| — | | |
| — | | |
| (27,722 | ) |
Zinc | |
| |
| (3,527 | ) | |
| (5,747 | ) | |
| — | | |
| — | | |
| — | | |
| (9,274 | ) |
Other | |
| |
| (2,453 | ) | |
| (1,164 | ) | |
| — | | |
| — | | |
| — | | |
| (3,617 | ) |
Total by-product sales | |
B | |
| (38,064 | ) | |
| (9,629 | ) | |
| — | | |
| — | | |
| — | | |
| (47,693 | ) |
Total cash cost, net of by-product credits | |
C=A+B | |
| (1,633 | ) | |
| (525 | ) | |
| — | | |
| — | | |
| 31 | | |
| (2,127 | ) |
Add: Mineral resources tax | |
| |
| 2,631 | | |
| 332 | | |
| — | | |
| — | | |
| — | | |
| 2,963 | |
General and administrative | |
| |
| 4,076 | | |
| 1,386 | | |
| — | | |
| — | | |
| 7,637 | | |
| 13,099 | |
Amortization included in general and administrative | |
| |
| (259 | ) | |
| (167 | ) | |
| — | | |
| — | | |
| (411 | ) | |
| (837 | ) |
Property evaluation and business development | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 223 | | |
| 223 | |
Non routine expenses included in property evaluation and business development | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Government fees and other taxes | |
| |
| 1,228 | | |
| 177 | | |
| — | | |
| — | | |
| 3 | | |
| 1,408 | |
Reclamation accretion | |
| |
| 66 | | |
| 21 | | |
| — | | |
| — | | |
| 14 | | |
| 101 | |
Lease payment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| 129 | | |
| 129 | |
Sustaining capital expenditures | |
| |
| 17,611 | | |
| 2,601 | | |
| — | | |
| — | | |
| 150 | | |
| 20,362 | |
All-in sustaining cost, net of by-product credits | |
F | |
| 23,720 | | |
| 3,825 | | |
| — | | |
| — | | |
| 7,776 | | |
| 35,321 | |
Add: Non-sustaining capital expenditures | |
| |
| 9,652 | | |
| 514 | | |
| — | | |
| — | | |
| — | | |
| 10,166 | |
All-in cost, net of by-product credits | |
G | |
| 33,372 | | |
| 4,339 | | |
| — | | |
| — | | |
| 7,776 | | |
| 45,487 | |
Silver ounces sold (‘000s) | |
H | |
| 3,129 | | |
| 264 | | |
| — | | |
| — | | |
| — | | |
| 3,393 | |
Cash cost per ounce of silver, net of by-product credits | |
C/H | |
$ | (0.52 | ) | |
$ | (1.99 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (0.63 | ) |
All-in sustaining cost per ounce of silver, net of by-product credits | |
F/H | |
$ | 7.58 | | |
$ | 14.49 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 10.41 | |
All-in cost per ounce of silver, net of by-product credits | |
G/H | |
$ | 10.67 | | |
$ | 16.44 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 13.41 | |
By-product credits per ounce of silver | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Gold | |
| |
| (2.26 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2.09 | ) |
Lead | |
| |
| (7.99 | ) | |
| (10.30 | ) | |
| — | | |
| — | | |
| — | | |
| (8.17 | ) |
Zinc | |
| |
| (1.13 | ) | |
| (21.77 | ) | |
| — | | |
| — | | |
| — | | |
| (2.73 | ) |
Other | |
| |
| (0.78 | ) | |
| (4.41 | ) | |
| — | | |
| — | | |
| — | | |
| (1.07 | ) |
Total by-product credits per ounce of silver | |
| |
$ | (12.16 | ) | |
$ | (36.48 | ) | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | (14.06 | ) |
| (e) | Cost per Tonne of Ore Processed |
The Company uses cost per tonne of ore processed
to manage and evaluate operating performance at each of its mines. Production cost per tonne of ore processed is calculated based on total
production costs on a sales basis, adjusted for changes in inventory, to arrive at total production costs that relate to ore production
during the period. These total production costs are then further divided into mining costs, shipping costs, and milling costs. Mining
costs includes costs of material and supplies, labour costs, applicable mine overhead costs, and mining contractor costs for mining ore;
shipping costs includes freight charges for shipping stockpile ore from mine sites and mill sites, and milling costs include costs of
materials and supplies, labour costs, and applicable mill overhead costs related to ore processing. Mining costs per tonne is the mining
costs divided by the tonnage of ore mined, shipping cost per tonne is the shipping costs divided by the tonnage of ore shipped from mine
sites to mill sites; and milling cost per tonne is the milling costs divided by the tonnage of ore processed at the mill. Cost per tonne
of ore processed are the total of per tonne mining cost, per tonne shipping cost, and per tonne milling cost.
All-in sustaining production cost per tonne is
an extension of the production cost per tonne and provides a comprehensive measure of the Company’s operating performance and ability
to generate cash flows. All-in sustaining production cost per tonne is based on the Company’s production cost, and further includes
general and administrative
| Management’s Discussion and Analysis | Page 60 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
expenses, government fees and other taxes, reclamation cost accretion, lease liability payments, and sustaining
capital expenditures. The Company believes that this measure represents the total sustainable cost of processing ore from current operations
and provides additional information about the Company’s operational performance and ability to generate cash flows.
The following table provides a reconciliation
of production cost and all-in sustaining production cost per tonne of ore processed:
| |
Three
months ended September 30, 2024 | |
| |
Ying Mining
District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
$ | 18,880 | | |
$ | 4,457 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 23,337 | |
Adjustment for aggregate plant operations | |
| (270 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (270 | ) |
Changes in stockpile and concentrate inventory | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: stockpile and concentrate inventory - Beginning | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Add: stockpile and concentrate inventory - Ending | |
| 7,488 | | |
| (18 | ) | |
| — | | |
| — | | |
| — | | |
| 7,470 | |
Net change of depreciation and amortization charged to inventory | |
| 1,400 | | |
| (2 | ) | |
| — | | |
| — | | |
| — | | |
| 1,398 | |
Adjustment for foreign exchange movement | |
| (3,096 | ) | |
| (2 | ) | |
| — | | |
| — | | |
| — | | |
| (3,098 | ) |
| |
| 5,792 | | |
| (22 | ) | |
| — | | |
| — | | |
| — | | |
| 5,770 | |
Adjusted production cost | |
$ | 24,402 | | |
$ | 4,435 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 28,837 | |
Mining cost | |
| 21,171 | | |
| 3,106 | | |
| — | | |
| — | | |
| — | | |
| 24,277 | |
Shipping cost | |
| 776 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 776 | |
Milling Cost | |
| 2,455 | | |
| 1,329 | | |
| — | | |
| — | | |
| — | | |
| 3,784 | |
Total production cost | |
$ | 24,402 | | |
$ | 4,435 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 28,837 | |
General and administrative | |
$ | 2,804 | | |
$ | 658 | | |
| 5 | | |
| 62 | | |
| 5,303 | | |
| 8,832 | |
Amortization included in general and administrative | |
| (142 | ) | |
| (72 | ) | |
| (3 | ) | |
| — | | |
| (224 | ) | |
| (441 | ) |
Property evaluation and business development | |
| 454 | | |
| 94 | | |
| — | | |
| — | | |
| 709 | | |
| 1,257 | |
Non routine expenses included in property evaluation and business development | |
| (504 | ) | |
| (160 | ) | |
| — | | |
| — | | |
| (571 | ) | |
| (1,235 | ) |
Government fees and other taxes | |
| 596 | | |
| 102 | | |
| — | | |
| — | | |
| 17 | | |
| 715 | |
Reclamation accretion | |
| 22 | | |
| 9 | | |
| — | | |
| — | | |
| 22 | | |
| 53 | |
Lease payment | |
| — | | |
| — | | |
| — | | |
| — | | |
| (40 | ) | |
| (40 | ) |
Sustaining capital expenditures | |
| 8,145 | | |
| 1,489 | | |
| — | | |
| — | | |
| 9 | | |
| 9,643 | |
All-in sustaining production cost | |
$ | 35,777 | | |
$ | 6,555 | | |
$ | 2 | | |
$ | 62 | | |
$ | 5,225 | | |
$ | 47,621 | |
Non-sustaining capital expenditures | |
| 9,905 | | |
| 226 | | |
| 2,198 | | |
| 341 | | |
| 253 | | |
| 12,923 | |
All in production cost | |
$ | 45,682 | | |
$ | 6,781 | | |
$ | 2,200 | | |
$ | 403 | | |
$ | 5,478 | | |
$ | 60,544 | |
Ore mined (‘000s) | |
| 272 | | |
| 89 | | |
| — | | |
| — | | |
| — | | |
| 361.440 | |
Ore shipped (‘000s) | |
| 230 | | |
| 89 | | |
| — | | |
| — | | |
| — | | |
| 319.153 | |
Ore milled (‘000s) | |
| 210 | | |
| 87 | | |
| — | | |
| — | | |
| — | | |
| 297.205 | |
Per tonne Production cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 77.82 | | |
| 34.75 | | |
| — | | |
| — | | |
| — | | |
| 67.17 | |
Shipping cost ($/tonne) | |
| 3.38 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2.43 | |
Milling cost ($/tonne) | |
| 11.66 | | |
| 15.33 | | |
| — | | |
| — | | |
| — | | |
| 12.73 | |
Cash production cost ($/tonne) | |
$ | 92.86 | | |
$ | 50.08 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 82.33 | |
All-in sustaining production cost ($/tonne) | |
$ | 146.90 | | |
$ | 74.53 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 145.53 | |
All in cost ($/tonne) | |
$ | 193.95 | | |
$ | 77.14 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 189.01 | |
| Management’s Discussion and Analysis | Page 61 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
*The operation of the aggregate plant is considered
an integrated part of the operations at the Ying Mining District, and its revenue is treated as credits to offset its production costs.
| |
Three months ended September
30, 2023 | |
| |
Ying Mining District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
$ | 17,796 | | |
$ | 3,441 | | |
$ | — | | |
$ | — | | |
$ | 31 | | |
$ | 21,268 | |
Adjustment for aggregate plant operations | |
| (289 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (289 | ) |
Changes in stockpile and concentrate inventory | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: stockpile and concentrate inventory - Beginning | |
| (3,171 | ) | |
| (41 | ) | |
| — | | |
| — | | |
| (31 | ) | |
| (3,243 | ) |
Add: stockpile and concentrate inventory - Ending | |
| 4,057 | | |
| 119 | | |
| — | | |
| — | | |
| — | | |
| 4,176 | |
Net change of depreciation and amortization charged to inventory | |
| 77 | | |
| 12 | | |
| — | | |
| — | | |
| — | | |
| 89 | |
Adjustment for foreign exchange movement | |
| (75 | ) | |
| (23 | ) | |
| — | | |
| — | | |
| — | | |
| (98 | ) |
| |
| 888 | | |
| 67 | | |
| — | | |
| — | | |
| (31 | ) | |
| 924 | |
Adjusted production cost | |
$ | 18,395 | | |
$ | 3,508 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 21,903 | |
Mining cost | |
| 15,193 | | |
| 2,520 | | |
| — | | |
| — | | |
| — | | |
| 17,713 | |
Shipping cost | |
| 770 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 770 | |
Milling Cost | |
| 2,432 | | |
| 988 | | |
| — | | |
| — | | |
| — | | |
| 3,420 | |
Total production cost | |
$ | 18,395 | | |
$ | 3,508 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 21,903 | |
General and administrative | |
| 2,156 | | |
| 671 | | |
| — | | |
| — | | |
| 3,901 | | |
| 6,728 | |
Amortization included in general and administrative | |
| (127 | ) | |
| (81 | ) | |
| — | | |
| — | | |
| (204 | ) | |
| (412 | ) |
Property evaluation and business development | |
| — | | |
| — | | |
| — | | |
| — | | |
| 114 | | |
| 114 | |
Government fees and other taxes | |
| 673 | | |
| 76 | | |
| — | | |
| — | | |
| 2 | | |
| 751 | |
Reclamation accretion | |
| 31 | | |
| 10 | | |
| — | | |
| — | | |
| 7 | | |
| 48 | |
Lease payment | |
| — | | |
| — | | |
| — | | |
| — | | |
| 65 | | |
| 65 | |
Sustaining capital expenditures | |
| 9,892 | | |
| 847 | | |
| — | | |
| — | | |
| 90 | | |
| 10,829 | |
All-in sustaining production cost | |
$ | 31,020 | | |
$ | 5,031 | | |
$ | — | | |
$ | — | | |
$ | 3,975 | | |
$ | 40,026 | |
Non-sustaining capital expenditures | |
| 4,315 | | |
| 285 | | |
| — | | |
| — | | |
| — | | |
| 4,600 | |
All in production cost | |
$ | 35,335 | | |
$ | 5,316 | | |
$ | — | | |
$ | — | | |
$ | 3,975 | | |
$ | 44,626 | |
Ore mined (‘000s) | |
| 220.636 | | |
| 52.829 | | |
| — | | |
| — | | |
| — | | |
| 273.465 | |
Ore shipped (‘000s) | |
| 236.756 | | |
| 52.829 | | |
| — | | |
| — | | |
| — | | |
| 289.585 | |
Ore milled (‘000s) | |
| 212.868 | | |
| 48.239 | | |
| — | | |
| — | | |
| — | | |
| 261.107 | |
Per tonne Production cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 68.86 | | |
| 47.70 | | |
| — | | |
| — | | |
| — | | |
| 64.77 | |
Shipping cost ($/tonne) | |
| 3.25 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2.66 | |
Milling cost ($/tonne) | |
| 11.42 | | |
| 20.48 | | |
| — | | |
| — | | |
| — | | |
| 13.10 | |
Cash production cost ($/tonne) | |
$ | 83.53 | | |
$ | 68.18 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 80.53 | |
All-in sustaining production cost ($/tonne) | |
$ | 142.84 | | |
$ | 99.75 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 149.94 | |
All in cost ($/tonne) | |
$ | 163.11 | | |
$ | 105.66 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 167.56 | |
| Management’s Discussion and Analysis | Page 62 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| |
Six months ended September 30, 2024 | |
| |
Ying Mining District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
$ | 37,794 | | |
$ | 9,011 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 46,805 | |
Adjustment for aggregate plant operations* | |
| (650 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (650 | ) |
Changes in stockpile and concentrate inventory | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: stockpile and concentrate inventory - Beginning | |
| (3,346 | ) | |
| (384 | ) | |
| — | | |
| — | | |
| — | | |
| (3,730 | ) |
Add: stockpile and concentrate inventory - Ending | |
| 15,605 | | |
| 189 | | |
| — | | |
| — | | |
| — | | |
| 15,794 | |
Net change of depreciation and amortization charged to inventory | |
| 2,045 | | |
| (33 | ) | |
| — | | |
| — | | |
| — | | |
| 2,012 | |
Adjustment for foreign exchange movement | |
| (4,276 | ) | |
| 62 | | |
| — | | |
| — | | |
| — | | |
| (4,214 | ) |
| |
| 10,028 | | |
| (166 | ) | |
| — | | |
| — | | |
| — | | |
| 9,862 | |
Adjusted production cost | |
$ | 47,172 | | |
$ | 8,845 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 56,017 | |
Mining cost | |
| 40,868 | | |
| 6,125 | | |
| — | | |
| — | | |
| — | | |
| 46,993 | |
Shipping cost | |
| 1,565 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,565 | |
Milling Cost | |
| 4,739 | | |
| 2,720 | | |
| — | | |
| — | | |
| — | | |
| 7,459 | |
Total production cost | |
$ | 47,172 | | |
$ | 8,845 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 56,017 | |
General and administrative | |
| 4,692 | | |
| 1,290 | | |
| 5 | | |
| 62 | | |
| 9,690 | | |
| 15,739 | |
Amortization included in general and administrative | |
| (287 | ) | |
| (143 | ) | |
| (3 | ) | |
| — | | |
| (464 | ) | |
| (897 | ) |
Property evaluation and business development | |
| 504 | | |
| 160 | | |
| — | | |
| — | | |
| 2,015 | | |
| 2,679 | |
Non routine expenses included in property evaluation and business development | |
| (504 | ) | |
| (160 | ) | |
| — | | |
| — | | |
| (1,603 | ) | |
| (2,267 | ) |
Government fees and other taxes | |
| 1,174 | | |
| 158 | | |
| — | | |
| — | | |
| 18 | | |
| 1,350 | |
Reclamation accretion | |
| 44 | | |
| 17 | | |
| — | | |
| — | | |
| 27 | | |
| 88 | |
Sustaining capital expenditures | |
| 16,767 | | |
| 3,645 | | |
| — | | |
| — | | |
| 16 | | |
| 20,428 | |
All-in sustaining production cost | |
$ | 69,562 | | |
$ | 13,812 | | |
$ | 2 | | |
$ | 62 | | |
$ | 9,699 | | |
$ | 93,137 | |
Non-sustaining capital expenditures | |
| 15,055 | | |
| 601 | | |
| 2,198 | | |
| 341 | | |
| 328 | | |
| 18,523 | |
All in production cost | |
$ | 84,617 | | |
$ | 14,413 | | |
$ | 2,200 | | |
$ | 403 | | |
$ | 10,027 | | |
$ | 111,660 | |
Ore mined (‘000s) | |
| 528.13 | | |
| 177.16 | | |
| — | | |
| — | | |
| — | | |
| 705.29 | |
Ore shipped (‘000s) | |
| 475.07 | | |
| 177.16 | | |
| — | | |
| — | | |
| — | | |
| 652.23 | |
Ore milled (‘000s) | |
| 431.74 | | |
| 173.16 | | |
| — | | |
| — | | |
| — | | |
| 604.90 | |
Per tonne Production cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 77.38 | | |
| 34.57 | | |
| — | | |
| — | | |
| — | | |
| 66.63 | |
Shipping cost ($/tonne) | |
| 3.29 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2.40 | |
Milling cost ($/tonne) | |
| 10.98 | | |
| 15.71 | | |
| — | | |
| — | | |
| — | | |
| 12.33 | |
Production cost ($/tonne) | |
$ | 91.65 | | |
$ | 50.28 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 81.36 | |
All-in sustaining production cost ($/tonne) | |
$ | 143.51 | | |
$ | 78.97 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 142.73 | |
All in cost ($/tonne) | |
$ | 178.38 | | |
$ | 82.44 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 173.35 | |
| Management’s Discussion and Analysis | Page 63 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| |
Six months ended September
30, 2023 | |
| |
Ying Mining District | | |
GC | | |
El Domo | | |
Condor | | |
Other | | |
Consolidated | |
Production costs expensed as reported | |
$ | 36,431 | | |
$ | 9,104 | | |
$ | — | | |
$ | — | | |
$ | 31 | | |
$ | 45,566 | |
Adjustment for aggregate plant operations* | |
| (449 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (449 | ) |
Changes in stockpile and concentrate inventory | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: stockpile and concentrate inventory - Beginning | |
| (3,657 | ) | |
| (246 | ) | |
| — | | |
| — | | |
| (31 | ) | |
| (3,934 | ) |
Add: stockpile and concentrate inventory - Ending | |
| 4,057 | | |
| 119 | | |
| — | | |
| — | | |
| — | | |
| 4,176 | |
Net change of depreciation and amortization charged to inventory | |
| (10 | ) | |
| (22 | ) | |
| — | | |
| — | | |
| — | | |
| (32 | ) |
Adjustment for foreign exchange movement | |
| 281 | | |
| 51 | | |
| — | | |
| — | | |
| — | | |
| 332 | |
| |
| 671 | | |
| (98 | ) | |
| — | | |
| — | | |
| (31 | ) | |
| 542 | |
Adjusted production cost | |
$ | 36,653 | | |
$ | 9,006 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 45,659 | |
Mining cost | |
| 30,406 | | |
| 6,635 | | |
| — | | |
| — | | |
| — | | |
| 37,041 | |
Shipping cost | |
| 1,491 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,491 | |
Milling Cost | |
| 4,756 | | |
| 2,371 | | |
| — | | |
| — | | |
| — | | |
| 7,127 | |
Total production cost | |
$ | 36,653 | | |
$ | 9,006 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 45,659 | |
General and administrative | |
| 4,076 | | |
| 1,386 | | |
| — | | |
| — | | |
| 7,637 | | |
| 13,099 | |
Amortization included in general and administrative | |
| (259 | ) | |
| (167 | ) | |
| — | | |
| — | | |
| (411 | ) | |
| (837 | ) |
Property evaluation and business development | |
| — | | |
| — | | |
| — | | |
| — | | |
| 223 | | |
| 223 | |
Government fees and other taxes | |
| 1,228 | | |
| 177 | | |
| — | | |
| — | | |
| 3 | | |
| 1,408 | |
Reclamation accretion | |
| 66 | | |
| 21 | | |
| — | | |
| — | | |
| 14 | | |
| 101 | |
Lease payment | |
| — | | |
| — | | |
| — | | |
| — | | |
| 129 | | |
| 129 | |
Sustaining capital expenditures | |
| 17,611 | | |
| 2,601 | | |
| — | | |
| — | | |
| 150 | | |
| 20,362 | |
All-in sustaining production cost | |
$ | 59,375 | | |
$ | 13,024 | | |
$ | — | | |
$ | — | | |
$ | 7,745 | | |
$ | 80,144 | |
Non-sustaining capital expenditures | |
| 9,652 | | |
| 514 | | |
| — | | |
| — | | |
| — | | |
| 10,166 | |
All in production cost | |
$ | 69,027 | | |
$ | 13,538 | | |
$ | — | | |
$ | — | | |
$ | 7,745 | | |
$ | 90,310 | |
Ore mined (‘000s) | |
| 434.38 | | |
| 142.30 | | |
| — | | |
| — | | |
| — | | |
| 576.685 | |
Ore shipped (‘000s) | |
| 456.74 | | |
| 142.30 | | |
| — | | |
| — | | |
| — | | |
| 599.038 | |
Ore milled (‘000s) | |
| 421.68 | | |
| 134.53 | | |
| — | | |
| — | | |
| — | | |
| 556.202 | |
Per tonne Production cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost ($/tonne) | |
| 70.00 | | |
| 47 | | |
| — | | |
| — | | |
| — | | |
| 64.23 | |
Shipping cost ($/tonne) | |
| 3.26 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2.49 | |
Milling cost ($/tonne) | |
| 11.28 | | |
| 18 | | |
| — | | |
| — | | |
| — | | |
| 12.81 | |
Production cost ($/tonne) | |
$ | 84.54 | | |
$ | 64.25 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 79.53 | |
All-in sustaining production cost ($/tonne) | |
$ | 138.42 | | |
$ | 94.12 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 141.53 | |
All in cost ($/tonne) | |
$ | 161.31 | | |
$ | 97.94 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 159.81 | |
| 1. | Accounting Policies, Judgement and Estimates |
| (a) | Material Accounting Policies |
The accounting policies applied in the preparation
of those unaudited condensed consolidated interim financial statements are consistent with those applied and disclosed in the audited
consolidated financial statements for the year ended March 31, 2024 with the exception of the mandatory adoption of certain noted below.
Their adoption has not had any material impact on the disclosures or on the amounts reported in these financial statements,
Classification of Liabilities as Current
or Non-Current (Amendments to IAS 1)
The amendments to IAS 1, clarifies the presentation
of liabilities. The classification of liabilities as current or non-current is based on contractual rights that are in existence at the
end of the reporting period and is affected by expectations about whether an entity will exercise its right to defer settlement. A liability
not due over the next twelve months is
| Management’s Discussion and Analysis | Page 64 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
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 complied with after the reporting date do not affect the classification of debt as current or non-current at the reporting date. The
amendments were applied effective April 1, 2024 and did not have a material impact on the Company’s unaudited condensed consolidated
interim financial statements.
Lease Liability in a Sale and Leaseback
(Amendments to IFRS 16)
The amendments require a seller-lessee to subsequently
measure lease liabilities arising from a leaseback in a way that it does not recognize any amount of the gain or loss that relates to
the right of use it retains. The new requirements do not prevent a seller-lessee from recognizing in profit or loss any gain or loss relating
to the partial or full termination of a lease. A seller-lessee applies the amendments retrospectively in accordance with IAS 8 Accounting
Policies, Changes in Accounting Estimates and Errors to sale and leaseback transactions entered into after the date of initial application.
The amendments were applied effective April 1, 2024 and did not have a material impact on the Company’s unaudited condensed consolidated
interim financial statements.
Supplier Financing Arrangements (Amendments
to IAS 7 and IFRS 7)
The amendments require disclosure requirements
regarding the effects of supplier finance arrangement on their liabilities, cash flows and exposure to liquidity risk. Entities are required
to disclose the followings:
| ● | The terms and conditions; |
| ● | The amount of the liabilities that are part of the arrangements,
breaking out the amounts for which the suppliers have already received payment from the finance providers, and stating where the liabilities
are reflected in the balance sheet; |
| ● | Ranges of payment due dates; and |
| ● | Liquidity risk information. |
The amendments were applied effective April 1,
2024 and did not have a material impact on the Company’s unaudited condensed consolidated interim financial statements.
| (b) | Critical Judgement and Estimates |
The preparation of financial statements in conformity
with IFRS requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the
reported amounts of assets, liabilities, income and expenses on the consolidated financial statements. Estimates and underlying assumptions
are reviewed at each period end. Revision to accounting estimates is recognized in the period in which the estimates are revised and in
any future periods affected.
For further information on our significant judgement
and accounting estimates, refer to note 2 of the Company’s unaudited condensed consolidated interim financial statements for the
three and six months ended September 30, 2024 and the audited consolidated financial statements for the year ended March 31, 2024. There
have been no subsequent material changes to these significant accounting judgments and estimates.
| (c) | Future Changes in Accounting Policies Not Yet Effective
as at September 30, 2024 |
At the date of the authorization of these financial
statements, the Company has not applied the following new and revised IFRS Accounting Standards that have been issued but are not effective.
Management does not expect that the adoption of the Standards listed below will have a material impact on the financial statements of
the Company in future periods, except if indicated.
| Management’s Discussion and Analysis | Page 65 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Lack of Exchangeability (Amendments to
IAS 21)
The amendments contain guidance to specify when a currency is exchangeable
and how to determine the exchange rate when it is not. The amendments are effective for annual reporting periods beginning on or after
January 1, 2025. The Company is currently evaluating the impact of this amendment.
Amendments to the Classification and
Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7)
The amendments contain guidance to derecognition
of a financial liability settled through electronic transfer, as well as classification of financial assets for:
| ● | Contractual terms that are consistent with a basic lending arrangement; |
| ● | Assets with non-recourse features; |
| ● | Contractually linked instruments. |
Also, additional disclosures relating to investments
in equity instruments designated at fair value through other comprehensive income (“FVOCI”) and added disclosure requirements
for financial instruments with contingent features. The amendments are effective for annual reporting periods beginning on or after January
1, 2026. The Company is currently evaluating the impact of these amendments.
| 2. | Other MD&A Requirements |
Additional information relating to the Company:
| (a) | may be found on SEDAR+ at www.sedarplus.ca; |
| (b) | may be found on EDGAR at www.sec.gov; |
| (c) | may be found at the Company’s website www.silvercorpmetals.com; |
| (d) | may be found in the Company’s Annual Information Form
and Form 40-F; and |
| (e) | is also provided in the Company’s annual audited consolidated
financial statements as of March 31, 2024. |
As at the date of this MD&A, the following
securities were outstanding:
Authorized - unlimited number of common shares
without par value
Issued and outstanding – 217,561,994
common shares with a recorded value of $410.9 million
Shares subject to escrow or pooling agreements
- $nil.
| Management’s Discussion and Analysis | Page 66 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
As at the date of this MD&A, the outstanding
options comprise the following:
Number
of Options | | |
Exercise Price (CAD$) | | |
Expiry Date |
|
| 35,525 | | |
$12.52 | | |
December 1, 2025 |
|
| 41,956 | | |
$9.96 | | |
November 26, 2025 |
|
| 370,000 | | |
$9.45 | | |
November 11, 2025 |
|
| 224,989 | | |
$9.07 | | |
February 2, 2027 |
|
| 50,750 | | |
$8.48 | | |
February 4, 2025 |
|
| 126,875 | | |
$7.99 | | |
February 15, 2027 |
|
| 49,096 | | |
$7.49 | | |
November 25, 2026 |
|
| 15,225 | | |
$6.21 | | |
May 31, 2027 |
|
| 325,667 | | |
$5.46 | | |
May 26, 2025 |
|
| 256,708 | | |
$5.13 | | |
January 20, 2028 |
|
| 5,075 | | |
$4.93 | | |
December 28, 2027 |
|
| 304,999 | | |
$4.41 | | |
April 1, 2029 |
|
| 60,000 | | |
$4.08 | | |
February 23, 2028 |
|
| 315,000 | | |
$3.93 | | |
April 26, 2027 |
|
| 10,150 | | |
$3.75 | | |
September 28, 2027 |
|
| 20,162 | | |
$3.65 | | |
November 24, 2027 |
|
| 172,042 | | |
$2.67 | | |
January 26, 2029 |
|
| 2,384,219 | | |
| | |
|
|
As at the date of this MD&A, the outstanding
warrants comprise the following:
Number
of Warrants | | |
Exercise Price (CAD$) | | |
Expiry Date |
|
| 1,409,832 | | |
$6.47 | | |
February 16, 2025 |
|
| 1,370,249 | | |
4.41 | | |
August 3, 2026 |
|
| 2,780,081 | | |
| | |
|
|
| (d) | Restricted Share Units (RSUs) |
Outstanding – 2,609,798 RSUs.
| 4. | Disclosure Controls and Procedures |
Disclosure controls and procedures (a) under Canadian
law, are designed to provide reasonable assurance that material information is gathered and reported to senior management, including the
Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), as appropriate to allow for timely decision
about public disclosure, and (b) under U.S. law, are designed to ensure that information required to be disclosed by the Company in the
reports that it files or submits under the U.S. Securities Exchange Act of 1934, as amended (the “U.S. Exchange Act”) is recorded,
processed, summarized and reported, within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms,
and include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in
the reports that it files or submits under the U.S. Exchange Act is accumulated and communicated to the
| Management’s Discussion and Analysis | Page 67 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Company’s management, including
its CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.
Management of the Company, including the CEO and
CFO, is responsible for establishing and maintaining adequate disclosure controls and procedures. Under the supervision and with the participation
of the CEO and CFO, management has evaluated the effectiveness of the design and operation of the Company’s disclosure controls
and procedures in accordance with requirements of National Instrument 52-109 of the Canadian Securities Commission (“NI 52-109”)
and U.S. Exchange Act.
As of September 30, 2024, based on the evaluation,
management concluded that the disclosure controls and procedures are effective in providing reasonable assurance that the information
required to be disclosed in annual filings, interim filings, and other reports the Company filed or submitted under United States and
Canadian securities legislation were recorded, processed, summarized and reported within the time periods specified in those rules.
| 5. | Management’s Report on Internal Control over Financial
Reporting |
Management of the Company is responsible for establishing
and maintaining an adequate system of internal control, including internal controls over financial reporting. Internal control over financial
reporting is a process designed by and/or under the supervision of the CEO and CFO and effected by the Board, management and other personnel
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with IFRS as issued by IASB. The Company’s internal control over financial reporting includes those policies
and procedures that:
| ● | pertain to maintaining records, that in reasonable detail,
accurately and fairly reflect our transactions and dispositions of the assets of the Company; |
| ● | provide reasonable assurance that transactions are recorded
as necessary for preparation of our consolidated financial statements in accordance with generally accepted accounting principles; |
| ● | provide reasonable assurance that receipts and expenditures
are made in accordance with authorizations of management and the directors of the Company; and |
| ● | provide reasonable assurance that unauthorized acquisition,
use or disposition of company assets that could have a material effect on the Company’s consolidated financial statements would
be prevented or detected on a timely basis. |
The Company’s management, including its
Chief Executive Officer and Chief Financial Officer, believes that due to its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements on a timely basis. In addition, projections of any evaluation of the effectiveness of internal
control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes
in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
The Company’s management evaluates the effectiveness
of the Company’s internal control over financial reporting based upon the criteria set forth in Internal Control – Integrated
Framework (2013) issued by the Committee of Sponsoring Organization of the Treadway Commission.
Given the timing of the recent acquisition of
Adventus, management has excluded Adventus from the scope of our evaluation of internal controls as of September 30, 2024. However, management
is currently reviewing and assessing Adventus’ control and procedures, and then will modify Adventus’ control and procedures to align
with the Company’s policies and control procedures.
Based on the evaluation, management concluded
that the Company’s internal control over financial reporting as of September 30, 2024 was effective and provides a reasonable assurance
of the reliability of the Company’s financial reporting and preparation of the financial statements.
| Management’s Discussion and Analysis | Page 68 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
| 6. | Changes in Internal Control over Financial Reporting |
There has been no change in the Company’s
internal control over financial reporting during the three months ended September 30, 2024 that has materially affected or is reasonably
likely to materially affect, its internal control over financial reporting.
As at the date of this MD&A, the Company’s
directors and officers are as follows:
Directors |
|
Officers |
Dr. Rui Feng, Director, Chairman |
|
Rui Feng, Chief Executive Officer |
Paul Simpson, Independent Director |
|
Lon Shaver, President |
Yikang Liu, Independent Director |
|
Derek Liu, Chief Financial Officer |
Marina A. Katusa, Independent Director |
|
Jonathan Hoyles, General Counsel |
Ken Robertson, Independent Director |
|
|
Helen Cai, Independent Director |
|
|
Technical Information
Scientific and technical information contained
in this MD&A has been reviewed and approved by Mr. Guoliang Ma, P.Geo., Manager of Exploration and Resources of the Company and a
Qualified Person as such term is defined in NI 43-101.
Forward Looking Statements
Certain of the statements and information in
this MD&A constitute “forward-looking statements” within the meaning of the United States Private Securities Litigation
Reform Act of 1995 and “forward-looking information” within the meaning of applicable Canadian provincial securities laws.
Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections,
objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects”,
“is expected”, “anticipates”, “believes”, “plans”, “projects”, “estimates”,
“assumes”, “intends”, “strategies”, “targets”, “goals”, “forecasts”,
“objectives”, “budgets”, “schedules”, “potential” or variations thereof or stating that
certain actions, events or results “may”, “could”, “would”, “might” or “will”
be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and
may be forward-looking statements or information. Forward-looking statements or information relate to, among other things:
| ● | the price of silver and other metals; |
| ● | estimates of the Company’s revenues and capital
expenditures; |
| ● | estimated ore production and grades from the Company’s
mines in the Ying Mining District and the GC Mine; |
| ● | projected cash operating costs and all-in sustaining costs,
and budgets, on a consolidated and mine-by-mine basis; |
| ● | statements regarding anticipated exploration, drilling,
development, construction, and other activities or achievements of the Company; |
| ● | plans, projections and estimates included in the Fiscal
2025 Guidance; |
| ● | timing of receipt of permits, licenses, and regulatory
approvals. |
| Management’s Discussion and Analysis | Page 69 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
Forward-looking statements or information are
subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from
those reflected in the forward-looking statements or information, including, without limitation, risks relating to,
| ● | fluctuating commodity prices; |
| ● | fluctuating currency exchange rates; |
| ● | exploration and development programs; |
| ● | feasibility and engineering reports; |
| ● | title to our properties; |
| ● | operations and political conditions; |
| ● | regulatory environment in China, Ecuador, Mexico and Canada; |
| ● | general economic conditions; and |
| ● | matters referred to in this MD&A under the heading “Risks and Uncertainties” and other
public filings of the Company. |
This list is not exhaustive of the factors
that may affect any of the Company’s forward-looking statements or information. Forward-looking statements or information are statements
about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ
materially from those expressed or implied in the forward-looking statements or information. Although the Company has attempted to identify
important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated,
estimated, described or intended. Accordingly, readers should not place undue reliance on forward-looking statements or information.
The Company’s forward-looking statements
and information are necessarily based on a number of estimates, assumptions, beliefs, expectations and opinions of management as of the
date of this MD&A that, while considered reasonable by management of the Company, are inherently subject to significant business,
economic and competitive uncertainties and contingencies. These estimates, assumptions, beliefs, expectations and options include, but
are not limited to, those related to the Company’s ability to carry on current and future operations, including: the duration and
effects of epidemics, pandemics, or other health crises on our operations and workforce; development and exploration activities; the timing,
extent, duration and economic viability of such operations; the accuracy and reliability of estimates, projections, forecasts, studies
and assessments; the Company’s ability to meet or achieve estimates, projections and forecasts; the availability and cost of inputs;
the price and market for outputs; foreign exchange rates; taxation levels; the
| Management’s Discussion and Analysis | Page 70 |
SILVERCORP METALS INC. |
Management’s Discussion and Analysis |
For the Three and Six Months Ended September 30, 2024 |
(Expressed in thousands of U.S. dollars, except per share data and unit cost data or otherwise stated) |
timely receipt of necessary approvals, licenses or permits;
the ability to meet current and future obligations; the ability to obtain timely financing on reasonable terms when required; the current
and future social, economic and political conditions; and other assumptions and factors generally associated with the mining industry.
Other than as required by applicable securities
laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management’s
assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information.
For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.
| Management’s Discussion and Analysis | Page 71 |
Exhibit 99.3
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Rui Feng, Chief Executive Officer of Silvercorp Metals Inc. certify
the following:
| 1. |
Review: I have reviewed the interim financial report and interim MD&A (together, the
“interim filings”) of Silvercorp 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(s)
and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework issued by the Committee
of Sponsoring Organizations of the Treadway Commission (COSO). |
| 5.2 | ICFR – material weakness relating to design: The issuer has disclosed in its interim
MD&A for each material weakness relating to design existing at the end of the interim period |
| (a) | a description of the material weakness; |
| (b) | the impact of the material weakness on the issuer’s financial reporting and its ICFR; and |
| (c) | the issuer’s current plans, if any, or any actions already undertaken, for remediating the material
weakness. |
| 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 7, 2024
/s/ “Rui Feng”
Rui Feng
Chief Executive Officer
2
Exhibit 99.4
Form 52-109F2
Certification of
Interim Filings
Full Certificate
I, Derek Liu, Chief Financial Officer of Silvercorp
Metals Inc. certify the following:
| 1. | Review:
I have reviewed the interim financial report and interim MD&A (together, the
“interim filings”) of Silvercorp 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(s) and
I used to design the issuer’s ICFR is the Internal Control – Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission
(COSO). |
| 5.2 | ICFR
– material weakness relating to design: The issuer has disclosed in its interim
MD&A for each material weakness relating to design existing at the end of the interim
period |
| (a) | a
description of the material weakness; |
| (b) | the
impact of the material weakness on the issuer’s financial reporting and its ICFR; and |
| (c) | the
issuer’s current plans, if any, or any actions already undertaken, for remediating
the material weakness. |
| 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 7, 2024
/s/ “Derek Liu”
Derek Liu
Chief Financial Officer
2
Silvercorp Metals (AMEX:SVM)
Gráfica de Acción Histórica
De Nov 2024 a Dic 2024
Silvercorp Metals (AMEX:SVM)
Gráfica de Acción Histórica
De Dic 2023 a Dic 2024