Endeavour Silver Corp. (NYSE: EXK) (TSX: EDR) is pleased to announce its financial and operating results for the three months ended March 31, 2022. All dollar amounts are in US dollars (US$).
“Our first quarter performance was strong, putting us on track to achieve our 2022 production guidance,” stated Dan Dickson, CEO of Endeavour Silver. “High-grade ore at Guanacevi was a driving force and is expected to continue throughout the balance of the year, while production at Bolanitos remains solid. Industry-wide inflation is a growing challenge and we continue to look for ways to mitigate its negative impact.”
Added Mr. Dickson, “Looking ahead to the second quarter, we are targeting two major milestones: securing debt financing for Terronera and closing the Pitarrilla transaction. This acquisition, which is fully financed, is expected to close this quarter following receipt of approval from the Mexican Federal Economics Competition Commission. After the deal closes, drilling will commence to verify Pitarrilla’s historical data and update the historical resource. This will become a key focus for us for the balance of 2022.”
Q1 2022 Highlights
Financial Overview (see appendix for consolidated financial statements)
Highlights | Three Months Ended March 31 | ||
2022 | 2021 | % Change | |
Production | |||
Silver ounces produced | 1,314,955 | 1,048,100 | 25% |
Gold ounces produced | 8,695 | 11,109 | (22%) |
Payable silver ounces produced | 1,303,540 | 1,036,710 | 26% |
Payable gold ounces produced | 8,549 | 10,894 | (22%) |
Silver equivalent ounces produced(2) | 2,010,555 | 1,936,820 | 4% |
Cash costs per silver ounce(2) | 10.21 | 7.86 | 30% |
Total production costs per ounce(2) | 15.13 | 15.41 | (2%) |
All-in sustaining costs per ounce (2) | 20.90 | 19.94 | 5% |
Processed tonnes | 206,147 | 209,453 | (2%) |
Direct operating costs per tonne(2) | 122.86 | 112.36 | 9% |
Direct costs per tonne(2) | 148.53 | 126.23 | 18% |
Silver co-product cash costs(2) | 15.18 | 15.16 | 0% |
Gold co-product cash costs(2) | 1,226 | 950 | 29% |
Financial | |||
Revenue ($ millions) | 57.7 | 34.5 | 67% |
Silver ounces sold | 1,717,768 | 623,379 | 176% |
Gold ounces sold | 8,381 | 10,663 | (21%) |
Realized silver price per ounce | 24.38 | 27.17 | (10%) |
Realized gold price per ounce | 1,970 | 1,703 | 16% |
Net earnings ($ millions) | 11.7 | 12.2 | (5%) |
Adjusted net earnings (loss)(2) ($ millions) | 11.7 | (4.5) | 357% |
Mine operating earnings ($ millions) | 20.3 | 5.7 | 258% |
Mine operating cash flow before taxes(2) ($ millions) | 26.7 | 13.3 | 101% |
Operating cash flow before working capital changes(2) | 20.6 | 5.2 | 293% |
EBITDA(2) ($ millions) | 25.6 | 24.0 | 7% |
Working capital (2) ($ millions) | 168.4 | 113.1 | 49% |
Shareholders | |||
Earnings per share – basic ($) | 0.07 | 0.08 | (13%) |
Adjusted earnings (loss) per share – basic(8) ($) | 0.07 | (0.03) | 339% |
Operating cash flow before working capital changes per share(2) | 0.12 | 0.03 | 266% |
Weighted average shares outstanding | 171,557,220 | 159,670,842 | 7% |
(1) Silver equivalent (AgEq) is calculated using an 80:1 silver:gold ratio.
(2) These are non-IFRS financial measures and ratios. Further details on these non-IFRS financial measures and ratios are provided at the end of this press release and in the MD&A accompanying the Company’s financial statements, which can be viewed on the Company’s website, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov.
For the three months ended March 31, 2022, net revenue, net of $0.7 million of smelting and refining costs, increased by 67% to $57.7 million (Q1 2021: $34.5 million).
Gross sales of $58.4 million in Q1 2022 represented a 66% increase over the $35.1 million in Q1 2021. Silver oz sold increased by 176%, due to both increased silver production and the sale of the larger finished goods inventory held at December 31, 2021. There was a 10% decrease in the realized silver price, resulting in a 148% increase in proceeds from silver sales. Gold oz sold decreased by 21% with a 16% increase in the realized gold price, resulting in a 9% decrease in proceeds from gold sales. During the period, the Company sold 1,717,768 oz silver and 8,381 oz gold for realized prices of $24.38 and $1,970 per oz, respectively, compared to Q1 2021 sales of 623,379 oz silver and 10,663 oz gold for realized prices of $27.17 and $1,703 per oz, respectively. In Q1 2022, London spot prices for silver and gold averaged $24.01 and $1,877, respectively.
The Company significantly decreased its finished goods silver inventory and slightly increased its finished goods gold inventory to 668,382 oz and 3,841 oz, respectively, at March 31, 2022 compared to 1,082,610 oz silver and 3,674 oz gold at December 31, 2021. The cost allocated to these finished goods was $13.5 million at March 31, 2022 compared to $15.6 million at December 31, 2021. At March 31, 2022, the finished goods inventory fair market value was $24.1 million, compared to $31.7 million at December 31, 2021. Earnings and other financial metrics, including mine operating cash flow(2), operating cash flow(2) and EBITDA(2) were impacted by the sale during Q1 2022 of the increased bullion inventory held at year end.
After cost of sales of $37.4 million (Q1 2021 – $28.8 million), an increase of 30%, mine operating earnings were $20.3 million (Q1 2021 – $5.7 million). The increase in cost of sales was impacted by both an increase in the quantity of silver ounces sold during the period, increased production and increased labour, power and consumables costs with significantly higher royalty costs, partially offset by improved productivity at the Guanaceví and Bolañitos operations. Royalties increased 75% to $4.3 million primarily due to the increase in silver ounces sold during the period.
The Company had operating earnings of $12.6 million (Q1 2021: $14.3 million) after exploration and evaluation costs of $3.2 million (Q1 2021: $4.1 million), general and administrative costs of $4.3 million (Q1 2021: $3.5 million), and care and maintenance cost of $0.2 million (Q1 2021: $0.5 million). Operating earnings in Q1 2021 were also positively impacted by an impairment reversal of $16.8 million as a result of the valuation assessment done for El Cubo mine and related assets upon classification as held for sale.
Earnings before income taxes were $18.9 million (Q1 2021: $16.0 million) after finance costs of $0.3 million (Q1 2021: $0.3 million), a foreign exchange gain of $0.8 million (Q1 2021: loss of $0.7 million), and investment and other income of $5.8 million (Q1 2021: $2.7 million). The investment and other income during Q1 2022 primarily resulted from an unrealized gain on marketable securities and warrants of $5.4 million (Q1 2021: $2.5 million).
The Company realized net earnings for the period of $11.7 million (Q1 2021: $12.2 million) after an income tax expense of $7.2 million (Q1 2021: $3.8 million). Current income tax expense increased to $1.0 million (Q1 2021 – $0.7 million) due to increased profitability impacting the special mining duty, while deferred income tax expense of $6.2 million is primarily due to the estimated use of loss carryforwards to reduce taxable income generated at both Guanacevi and Bolanitos (Q1 2021 – $3.1 million).
Direct operating costs(2) on a per tonne basis increased to $122.86, up 9% compared with Q1 2021 due to higher operating costs at Guanaceví and Bolañitos. Guanaceví and Bolañitos have seen increased labour, power and consumables costs and at Guanaceví, increased third party ore purchased and operating development have increased compared to the prior year.
Consolidated cash costs per oz, net of by-product credits, increased to $10.21 primarily due to the higher direct costs per tonne and lower gold credit driven by lower gold production compared to Q1 2021. AISC increased by 5% on a per oz basis compared to Q1 2021 as a result of higher cash costs, increased capital expenditures at Guanaceví, increased allocated general and administrative costs, offset by increased production.
The complete financial statements and management’s discussion & analysis can be viewed on the Company’s website, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov. All shareholders can receive a hard copy of the Company’s complete audited financial statements free of charge upon request. To receive this material in hard copy, please contact Investor Relations at 604-640-4804, toll free at 1-877-685-9775 or by email at info@edrsilver.com.
About Endeavour Silver
Endeavour Silver Corp. is a mid-tier precious metals mining company that operates two high-grade underground silver-gold mines in Mexico. Endeavour is currently advancing the Terronera mine project towards a development decision, pending financing and final permits and exploring its portfolio of exploration and development projects in Mexico, Chile and the United States to facilitate its goal to become a premier senior silver producer. Our philosophy of corporate social integrity creates value for all stakeholders.
Reconciliation of Working Capital | ||
Expressed in thousands | As at | As at |
March 31, 2022 | December 31, 2021 | |
Current assets | $208,911 | $161,762 |
Current liabilities | 40,677 | 40,554 |
Working capital | $168,234 | $121,208 |
Reconciliation of Adjusted Net Earnings (Loss) and Adjusted Net Earnings (Loss) Per Share |
||
Expressed in thousands | Three Months Ended March 31 | |
(except for share numbers and per share amounts) | 2022 | 2021 |
Net income for the period per financial statements | $11,662 | $12,249 |
Impairment (reversal) of non-current assets, net of tax | – | ($16,791) |
Adjusted net earnings (loss) | $11,662 | ($4,542) |
Basic weighted average share outstanding | 171,557,220 | 159,670,842 |
Adjusted net earnings (loss) per share | $0.07 | ($0.03) |
Reconciliation of Mine Operating Cash Flow Before Taxes |
||
Expressed in thousands | Three Months Ended March 31 | |
2022 | 2021 | |
Mine operating earnings per financial statements | $20,269 | $5,664 |
Share-based compensation | 127 | 118 |
Amortization and depletion | 6,306 | 7,496 |
Mine operating cash flow before taxes | $26,702 | $13,278 |
Reconciliation of Operating Cash Flow Before Working Capital Changes and Operating Cash Flow Before Working Capital Changes Per Share |
||
Expressed in thousands | Three Months Ended March 31 | |
(except for per share amounts) | 2022 | 2021 |
Cash from (used in) operating activities per financial statements | $21,733 | ($3,923) |
Net changes in non-cash working capital per financial statements | 1,114 | (9,166) |
Operating cash flow before working capital changes | $20,619 | $5,243 |
Basic weighted average shares outstanding | 171,557,220 | 159,670,842 |
Operating cash flow before working capital changes per share | $0.12 | $0.03 |
Reconciliation of EBITDA and Adjusted EBITDA |
||
Expressed in thousands | Three Months Ended March 31 | |
2022 | 2021 | |
Net income for the period per financial statements | $11,662 | $12,249 |
Depreciation and depletion – cost of sales | 6,306 | 7,496 |
Depreciation and depletion – exploration | 107 | 79 |
Depreciation and depletion – general & administration | 48 | 34 |
Depreciation and depletion – care & maintenance | 30 | 15 |
Finance costs | 177 | 291 |
Current income tax expense | 1,015 | 671 |
Deferred income tax expense | 6,222 | 3,127 |
EBITDA | $25,567 | $23,962 |
Share based compensation | 1,527 | 1,165 |
Impairment (reversal) of non-current assets, net of tax | – | (16,791) |
Adjusted EBITDA | $27,094 | $8,336 |
Basic weighted average shares outstanding | 171,557,220 | 159,670,842 |
Adjusted EBITDA per share | $0.16 | $0.05 |
Reconciliation of Cash Cost Per Silver Ounce, Total Production Costs Per Ounce, Direct Operating Costs Per Tonne, Direct Costs Per Tonne |
|||||||
Expressed in thousands | Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | |||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Direct production costs per financial statements | $17,884 | $8,837 | $26,721 | $8,060 | $7,105 | $3,563 | $18,728 |
Smelting and refining costs included in net revenue | – | 654 | 654 | – | 489 | 138 | 627 |
Opening finished goods | (10,093) | (2,857) | (12,950) | (1,509) | (250) | (642) | (2,401) |
Finished goods NRV adjustment | – | – | – | – | – | – | – |
Closing finished goods | 7,908 | 2,995 | 10,903 | 5,935 | 204 | 441 | 6,580 |
Direct operating costs | 15,699 | 9,629 | 25,328 | 12,486 | 7,548 | 3,500 | 23,534 |
Royalties | 4,234 | 83 | 4,317 | 2,213 | 68 | 179 | 2,460 |
Special mining duty (1) | 731 | 244 | 975 | 257 | 151 | 38 | 446 |
Direct costs | 20,664 | 9,956 | 30,620 | 14,956 | 7,767 | 3,717 | 26,440 |
By-product gold sales | (5,022) | (11,488) | (16,510) | (3,464) | (10,529) | (4,165) | (18,158) |
Opening gold inventory fair market value | 1,900 | 4,784 | 6,684 | 735 | 746 | 1,283 | 2,764 |
Closing gold inventory fair market value | (3,724) | (3,763) | (7,487) | (1,925) | (309) | (662) | (2,896) |
Cash costs net of by-product | 13,818 | (511) | 13,307 | 10,302 | (2,325) | 173 | 8,150 |
Amortization and depletion | 3,910 | 2,396 | 6,306 | 1,593 | 3,793 | 2,110 | 7,496 |
Share-based compensation | 63 | 64 | 127 | 39 | 40 | 39 | 118 |
Opening finished goods depreciation and depletion | (1,965) | (635) | (2,600) | (271) | (104) | (804) | (1,179) |
NRV depreciation cost adjustment | – | – | – | – | – | – | – |
Closing finished goods depreciation and depletion | 1,689 | 897 | 2,586 | 1,137 | 118 | 133 | 1,388 |
Total production costs | $17,515 | $2,211 | $19,726 | $12,800 | $1,522 | $1,651 | $15,973 |
Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | ||||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Throughput tonnes | 101,253 | 104,894 | 206,147 | 88,632 | 97,692 | 23,129 | 209,453 |
Payable silver ounces | 1,130,448 | 173,092 | 1,303,540 | 915,462 | 98,988 | 22,260 | 1,036,710 |
Cash costs per silver ounce | $12.22 | ($2.95) | $10.21 | $11.25 | ($23.49) | $7.77 | $7.86 |
Total production costs per ounce | $15.49 | $12.77 | $15.13 | $13.98 | $15.38 | $74.17 | $15.41 |
Direct operating costs per tonne | $155.05 | $91.80 | $122.86 | $140.87 | $77.26 | $151.33 | $112.36 |
Direct costs per tonne | $204.08 | $94.91 | $148.53 | $168.74 | $79.50 | $160.71 | $126.23 |
Expressed in thousands | Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | |||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Closing finished goods | 7,908 | 2,995 | 10,903 | 5,935 | 204 | 441 | 6,580 |
Closing finished goods depletion | 1,689 | 897 | 2,586 | 1,137 | 118 | 133 | 1,388 |
Finished goods inventory | $9,597 | $3,892 | $13,489 | $7,072 | $322 | $574 | $7,968 |
Reconciliation of All-In Costs Per Ounce and AISC per ounce |
|||||||
Expressed in thousands | Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | |||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Cash costs net of by-product | $13,818 | ($511) | $13,307 | $10,302 | ($2,325) | $173 | $8,150 |
Operations share-based compensation | 63 | 64 | 127 | 39 | 40 | 39 | 118 |
Corporate general and administrative | 2,067 | 876 | 2,943 | 1,588 | 839 | 277 | 2,704 |
Corporate share-based compensation | 917 | 389 | 1,306 | 520 | 275 | 91 | 886 |
Reclamation – amortization/accretion | 65 | 53 | 118 | 12 | 11 | 2 | 25 |
Mine site expensed exploration | 352 | 250 | 602 | 456 | 234 | 193 | 883 |
Intangible payments | 29 | 12 | 41 | 31 | 31 | 31 | 93 |
Equipment loan payments | 245 | 489 | 734 | 308 | 568 | – | 876 |
Capital expenditures sustaining | 5,646 | 2,426 | 8,072 | 4,204 | 2,734 | – | 6,938 |
All-In-Sustaining Costs | $23,202 | $4,048 | $27,250 | $17,460 | $2,407 | $806 | $20,673 |
Growth exploration and evaluation | 2,413 | 3,007 | |||||
Growth capital expenditures | 4,925 | 332 | |||||
All-In-Costs | $34,588 | $24,012 | |||||
Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | ||||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Throughput tonnes | 101,253 | 104,894 | 206,147 | 88,632 | 97,692 | 23,129 | 209,453 |
Payable silver ounces | 1,130,448 | 173,092 | 1,303,540 | 915,462 | 98,988 | 22,260 | 1,036,710 |
Silver equivalent production (ounces) | 1,412,010 | 598,545 | 2,010,555 | 1,137,657 | 600,787 | 198,376 | 1,936,820 |
Sustaining cost per ounce | $20.52 | $23.39 | $20.90 | $19.07 | $24.31 | $36.19 | $19.94 |
All-In-costs per ounce | $26.53 | $23.16 |
Reconciliation of Sustaining Capital and Growth Capital |
||
Expressed in thousands | Three Months Ended March 31 | |
2022 | 2021 | |
Capital expenditures sustaining | $8,072 | $6,938 |
Growth capital expenditures | 4,925 | 332 |
Property, plant and equipment expenditures per Consolidated Statement of Cash Flows | $12,997 | $7,270 |
Reconciliation of Silver Co-Product Cash Costs and Gold Co-Product Cash Costs |
|||||||
Expressed in thousands | Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | |||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Direct production costs per financial statements | $17,884 | $8,837 | $26,721 | $8,060 | $7,105 | $3,563 | $18,728 |
Smelting and refining costs included in net revenue | – | 654 | 654 | – | 489 | 138 | 627 |
Royalties | 4,234 | 83 | 4,317 | 2,213 | 68 | 179 | 2,460 |
Special mining duty | 731 | 244 | 975 | 257 | 151 | 38 | 446 |
Opening finished goods | (10,093) | (2,857) | (12,950) | (1,509) | (250) | (642) | (2,401) |
Closing finished goods | 7,908 | 2,995 | 10,903 | 5,935 | 204 | 441 | 6,580 |
Direct costs | $20,664 | $9,956 | $30,620 | $14,956 | $7,767 | $3,717 | $26,440 |
Three Months Ended March 31, 2022 | Three Months Ended March 31, 2021 | ||||||
Guanaceví | Bolañitos | Total | Guanaceví | Bolañitos | El Compas | Total | |
Silver production (ounces) | 1,133,850 | 181,105 | 1,314,955 | 918,217 | 106,227 | 23,656 | 1,048,100 |
Average realized silver price ($) | 24.38 | 24.38 | 24.38 | 27.17 | 27.17 | 27.17 | 27.17 |
Silver value ($) | 27,643,263 | 4,415,340 | 32,058,603 | 24,947,956 | 2,886,188 | 642,734 | 28,476,877 |
Gold production (ounces) | 3,477 | 5,218 | 8,695 | 2,743 | 6,182 | 2,184 | 11,109 |
Average realized gold price ($) | 1,970 | 1,970 | 1,970 | 1,703 | 1,703 | 1,703 | 1,703 |
Gold value ($) | 6,849,690 | 10,279,460 | 17,129,150 | 4,671,329 | 10,527,946 | 3,719,352 | 18,918,627 |
Total metal value ($) | 34,492,953 | 14,694,800 | 49,187,753 | 29,619,285 | 13,414,134 | 4,362,086 | 47,395,504 |
Pro-rated silver costs | 80% | 30% | 65% | 84% | 22% | 15% | 60% |
Pro-rated gold costs | 20% | 70% | 35% | 16% | 78% | 85% | 40% |
Pro-rated silver costs ($) | 16,560 | 2,991 | 19,957 | 12,597 | 1,671 | 548 | 15,886 |
Pro-rated gold costs ($) | 4,104 | 6,965 | 10,663 | 2,359 | 6,096 | 3,169 | 10,554 |
Silver co-product cash costs ($) | 14.61 | 16.52 | 15.18 | 13.72 | 15.73 | 23.15 | 15.16 |
Gold co-product cash costs ($) | 1,180 | 1,335 | 1,226 | 860 | 986 | 1,451 | 950 |
Reconciliation of Realized Silver Price Per Ounce and Realized Gold Price Per Ounce |
||
Expressed in thousands | Three Months Ended March 31 | |
2022 | 2021 | |
Gross silver sales | $41,884 | $16,935 |
Silver ounces sold | 1,717,768 | 623,379 |
Realized silver price per ounces | $24.38 | $27.17 |
Expressed in thousands | Three Months Ended March 31 | |
2022 | 2021 | |
Gross gold sales | $16,510 | $18,158 |
Gold ounces sold | 8,381 | 10,663 |
Realized gold price per ounces | $1,970 | $1,703 |
Appendix
ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE EARNINGS
(unaudited – prepared by management)
(expressed in thousands of US dollars, except for shares and per share amounts)
Three months ended | |||||||
March 31, | March 31, | ||||||
2022 | 2021 | ||||||
Revenue | $ | 57,740 | $ | 34,466 | |||
Cost of sales: | |||||||
Direct production costs | 26,721 | 18,728 | |||||
Royalties | 4,317 | 2,460 | |||||
Share-based payments | 127 | 118 | |||||
Depreciation, depletion and amortization | 6,306 | 7,496 | |||||
37,471 | 28,802 | ||||||
Mine operating earnings | 20,269 | 5,664 | |||||
Expenses: | |||||||
Exploration and evaluation | 3,216 | 4,130 | |||||
General and administrative | 4,297 | 3,523 | |||||
Care and maintenance costs | 190 | 521 | |||||
Impairment (reversal of impairment) of non-current assets, net | – | (16,791 | ) | ||||
7,703 | (8,617 | ) | |||||
Operating earnings | 12,566 | 14,281 | |||||
Finance costs | 298 | 291 | |||||
Other income (expense): | |||||||
Foreign exchange | 811 | (694 | ) | ||||
Investment and other | 5,820 | 2,751 | |||||
6,631 | 2,057 | ||||||
Earnings before income taxes | 18,899 | 16,047 | |||||
Income tax expense: | |||||||
Current income tax expense | 1,015 | 671 | |||||
Deferred income tax expense | 6,222 | 3,127 | |||||
7,237 | 3,798 | ||||||
Net earnings and comprehensive earnings for the period | $ | 11,662 | $ | 12,249 | |||
Basic earnings per share based on net earnings | $ | 0.07 | $ | 0.08 | |||
Diluted earnings per share based on net earnings | $ | 0.07 | $ | 0.07 | |||
Basic weighted average number of shares outstanding | 171,557,220 | 159,670,842 | |||||
Diluted weighted average number of shares outstanding | 174,438,202 | 163,742,420 | |||||
ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(unaudited – prepared by management)
(expressed in thousands of US dollars)
March 31, | December 31, | ||||||
2022 | 2021 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 151,014 | $ | 103,303 | |||
Other investments | 13,891 | 11,200 | |||||
Accounts and other receivable | 13,382 | 14,462 | |||||
Income tax receivable | 171 | 177 | |||||
Inventories | 25,011 | 27,485 | |||||
Prepaid expenses | 5,542 | 5,135 | |||||
Total current assets | 209,011 | 161,762 | |||||
Non-current deposits | 597 | 599 | |||||
Non-current income tax receivable | 3,570 | 3,570 | |||||
Non-current other investments | 4,037 | – | |||||
Non-current IVA receivable | 5,545 | 4,256 | |||||
Deferred income tax asset | – | 936 | |||||
Intangible assets | – | 40 | |||||
Right-of-use leased assets | 665 | 664 | |||||
Mineral properties, plant and equipment | 131,906 | 122,197 | |||||
Total assets | $ | 355,331 | $ | 294,024 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Current liabilities | |||||||
Accounts payable and accrued liabilities | $ | 32,748 | $ | 31,991 | |||
Income taxes payable | 2,901 | 4,228 | |||||
Loans payable | 4,805 | 4,128 | |||||
Lease liabilities | 204 | 207 | |||||
Total current liabilities | 40,658 | 40,554 | |||||
Loans payable | 7,484 | 6,366 | |||||
Lease liabilities | 810 | 794 | |||||
Provision for reclamation and rehabilitation | 7,554 | 7,397 | |||||
Deferred income tax liability | 6,792 | 1,506 | |||||
Total liabilities | 63,298 | 56,617 | |||||
Shareholders’ equity | |||||||
Common shares, unlimited shares authorized, no par value, issued | |||||||
and outstanding 180,561,327 shares (Dec 31, 2021 – 170,537,307 shares) | 629,595 | 585,406 | |||||
Contributed surplus | 5,106 | 6,331 | |||||
Retained earnings (deficit) | (342,668 | ) | (354,330 | ) | |||
Total shareholders’ equity | 292,033 | 237,407 | |||||
Total liabilities and shareholders’ equity | $ | 355,331 | $ | 294,024 | |||
ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(unaudited – prepared by management)
(expressed in thousands of US dollars)
Three months ended | |||||||
March 31, | March 31, | ||||||
2022 | 2021 | ||||||
Operating activities | |||||||
Net earnings for the period | $ | 11,662 | $ | 12,249 | |||
Items not affecting cash: | |||||||
Share-based compensation | 1,527 | 1,165 | |||||
Depreciation, depletion and amortization | 6,462 | 7,624 | |||||
Impairment (reversal of impairment) of non-current assets, net | – | (16,791 | ) | ||||
Deferred income tax expense (recovery) | 6,222 | 3,127 | |||||
Unrealized foreign exchange loss (gain) | (136 | ) | 90 | ||||
Finance costs | 298 | 291 | |||||
Loss (gain) on asset disposal | (59 | ) | 34 | ||||
Loss (gain) on other investments | (5,357 | ) | (2,546 | ) | |||
Net changes in non-cash working capital | 1,114 | (9,166 | ) | ||||
Cash from (used in) operating activities | 21,733 | (3,923 | ) | ||||
Investing activities | |||||||
Proceeds on disposal of property, plant and equipment | 34 | 556 | |||||
Mineral property, plant and equipment | (12,997 | ) | (7,270 | ) | |||
Purchase of investments | (1,371 | ) | (832 | ) | |||
Proceeds from disposal of marketable securities | – | 4,383 | |||||
Redemption of (investment in) non-current deposits | 2 | (20 | ) | ||||
Cash used in investing activities | (14,332 | ) | (3,183 | ) | |||
Financing activities | |||||||
Repayment of loans payable | (1,083 | ) | (969 | ) | |||
Repayment of lease liabilities | (52 | ) | (42 | ) | |||
Interest paid | (177 | ) | (193 | ) | |||
Public equity offerings | 46,001 | 30,100 | |||||
Exercise of options | 130 | 3,798 | |||||
Share issuance costs | (2,797 | ) | (602 | ) | |||
Performance share unit redemption | (1,897 | ) | – | ||||
Cash from financing activities | 40,125 | 32,092 | |||||
Effect of exchange rate change on cash and cash equivalents | 185 | (80 | ) | ||||
Increase in cash and cash equivalents | 47,526 | 24,986 | |||||
Cash and cash equivalents, beginning of the period | 103,303 | 61,083 | |||||
Cash and cash equivalents, end of the period | $ | 151,014 | $ | 85,989 |
Falco Resources Ltd. (TSX-V: FPC) is pleased to announce the closing of ... READ MORE
Arizona Metals Corp. (TSX: AMC) (OTCQX: AZMCF) is pleased to announce th... READ MORE
Skyharbour Resources Ltd. (TSX-V: SYH) (OTCQX: SYHBF) (Frankfurt... READ MORE
Brunswick Exploration Inc. (TSX-V: BRW) (OTCQB: BRWXF) (FRANKFURT:1XQ) i... READ MORE
Blue Moon Metals Inc. (TSX-V: MOON), Nussir ASA and Nye Sulitjel... READ MORE