Exhibit 99.1
SEABRIDGE GOLD INC.
UNAUDITED CONDENSED CONSOLIDATED INTERIM
FINANCIAL STATEMENTS
AS AT JUNE 30, 2023
Consolidated Statements of Financial Position
(Expressed in thousands of Canadian dollars)
(Unaudited)
| |
| | |
June 30, | | |
December 31, | |
| |
Note | | |
2023 | | |
2022 | |
Assets | |
| | |
| | |
| |
Current assets | |
| | |
| | |
| |
Cash and cash equivalents | |
| 4 | | |
$ | 202,642 | | |
$ | 46,150 | |
Short-term deposits | |
| 4 | | |
| - | | |
| 81,690 | |
Amounts receivable and prepaid expenses | |
| 5 | | |
| 10,196 | | |
| 8,220 | |
Investment in marketable securities | |
| 6 | | |
| 3,577 | | |
| 3,696 | |
Convertible notes
receivable | |
| | | |
| 594 | | |
| 631 | |
| |
| | | |
| 217,009 | | |
| 140,387 | |
Non-current assets | |
| | | |
| | | |
| | |
Investment in associate | |
| 6 | | |
| 1,289 | | |
| 1,389 | |
Long-term receivables and other assets | |
| 7 | | |
| 95,353 | | |
| 51,703 | |
Mineral interests, property and equipment | |
| 8 | | |
| 997,970 | | |
| 881,497 | |
Reclamation deposits | |
| 10 | | |
| 21,183 | | |
| 20,643 | |
| |
| | | |
| 1,115,795 | | |
| 955,232 | |
Total
assets | |
| | | |
$ | 1,332,804 | | |
$ | 1,095,619 | |
| |
| | | |
| | | |
| | |
Liabilities and shareholders’ equity | |
| | | |
| | | |
| | |
Current liabilities | |
| | | |
| | | |
| | |
Accounts payable and accrued liabilities | |
| 9 | | |
$ | 62,040 | | |
$ | 42,956 | |
Flow-through share premium | |
| 12 | | |
| 2,666 | | |
| 4,183 | |
Lease obligations | |
| | | |
| 750 | | |
| 511 | |
Provision for
reclamation liabilities | |
| 10 | | |
| 4,343 | | |
| 4,343 | |
| |
| | | |
| 69,799 | | |
| 51,993 | |
Non-current liabilities | |
| | | |
| | | |
| | |
Secured notes | |
| 11 | | |
| 456,325 | | |
| 263,541 | |
Deferred income tax liabilities | |
| 17 | | |
| 31,068 | | |
| 31,934 | |
Lease obligations | |
| | | |
| 1,098 | | |
| 1,115 | |
Provision for
reclamation liabilities | |
| 10 | | |
| 5,757 | | |
| 6,503 | |
| |
| | | |
| 494,248 | | |
| 303,093 | |
Total
liabilities | |
| | | |
| 564,047 | | |
| 355,086 | |
| |
| | | |
| | | |
| | |
Shareholders’
equity | |
| 12 | | |
| 768,757 | | |
| 740,533 | |
Total
liabilities and shareholders’ equity | |
| | | |
$ | 1,332,804 | | |
$ | 1,095,619 | |
Subsequent events (Note 11 and 12), commitments and contingencies
(Note 18)
The accompanying notes form an integral part of these unaudited condensed
consolidated interim financial statements.
SEABRIDGE
GOLD INC.
Consolidated Statements of Operations and Comprehensive Income (Loss)
(Expressed in thousands of Canadian dollars except common share and per common share amounts)
(Unaudited)
| |
| | |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
Note | | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
Remeasurement gain (loss) on secured notes | |
| 11 | | |
$ | 10,379 | | |
$ | 31,566 | | |
$ | (1,367 | ) | |
$ | 31,566 | |
Corporate and administrative expenses | |
| 15 | | |
| (3,977 | ) | |
| (2,868 | ) | |
| (7,868 | ) | |
| (7,469 | ) |
Impairment of investment in associate | |
| 6 | | |
| - | | |
| (873 | ) | |
| - | | |
| (873 | ) |
Equity loss of associate | |
| 6 | | |
| (60 | ) | |
| (46 | ) | |
| (120 | ) | |
| (90 | ) |
Other income - flow-through shares | |
| 12 | | |
| 1,371 | | |
| 81 | | |
| 1,516 | | |
| 180 | |
Environmental rehabilitation (expense) gain | |
| 10 | | |
| - | | |
| (26 | ) | |
| - | | |
| 41 | |
Unrealized loss on convertible notes receivable | |
| | | |
| (10 | ) | |
| (13 | ) | |
| (23 | ) | |
| (19 | ) |
Foreign exchange gain (loss) | |
| | | |
| 5,111 | | |
| (822 | ) | |
| 5,698 | | |
| (959 | ) |
Finance costs, interest expense and other income | |
| | | |
| (1,930 | ) | |
| (315 | ) | |
| (2,002 | ) | |
| (3,419 | ) |
Interest income | |
| | | |
| 713 | | |
| 30 | | |
| 1,499 | | |
| 76 | |
Earnings (loss) before income taxes | |
| | | |
| 11,597 | | |
| 26,714 | | |
| (2,667 | ) | |
| 19,034 | |
Income tax (expense) recovery | |
| 17 | | |
| (2,612 | ) | |
| (7,626 | ) | |
| 868 | | |
| (6,227 | ) |
Net earnings (loss) for the period | |
| | | |
$ | 8,985 | | |
$ | 19,088 | | |
$ | (1,799 | ) | |
$ | 12,807 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Other comprehensive income (loss) | |
| | | |
| | | |
| | | |
| | | |
| | |
Items that will not be reclassified to net income or loss | |
| | | |
| | | |
| | | |
| | | |
| | |
Remeasurement of secured notes | |
| 11 | | |
$ | 8,728 | | |
$ | 23,544 | | |
$ | 1,127 | | |
$ | 23,544 | |
Change in fair value of marketable securities | |
| | | |
| (267 | ) | |
| (221 | ) | |
| (119 | ) | |
| (47 | ) |
Tax impact | |
| | | |
| (2,320 | ) | |
| (6,327 | ) | |
| (287 | ) | |
| (6,351 | ) |
Total other comprehensive income | |
| | | |
| 6,141 | | |
| 16,996 | | |
| 721 | | |
| 17,146 | |
Comprehensive income (loss) for the period | |
| | | |
$ | 15,126 | | |
$ | 36,084 | | |
$ | (1,078 | ) | |
$ | 29,953 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Weighted average number of common shares outstanding | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 12 | | |
| 82,434,434 | | |
| 80,144,953 | | |
| 81,998,804 | | |
| 79,701,761 | |
Diluted | |
| 12 | | |
| 82,646,724 | | |
| 80,392,391 | | |
| 81,998,804 | | |
| 79,966,924 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Earnings (loss) per common share | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 12 | | |
$ | 0.11 | | |
$ | 0.24 | | |
$ | (0.02 | ) | |
$ | 0.16 | |
Diluted | |
| 12 | | |
$ | 0.11 | | |
$ | 0.24 | | |
$ | (0.02 | ) | |
$ | 0.16 | |
The accompanying notes form an integral part of these unaudited condensed
consolidated interim financial statements.
SEABRIDGE
GOLD INC.
Consolidated Statements of Changes in Shareholders’ Equity
(Expressed in thousands of Canadian dollars except number of shares)
(Unaudited)
| |
Number of Shares | | |
Share Capital | | |
Warrants | | |
Stock-based Compensation | | |
Contributed Surplus | | |
Deficit | | |
Accumulated Other Comprehensive Gain (Loss) | | |
Total Equity | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
As at December 31, 2022 | |
| 81,339,012 | | |
$ | 856,462 | | |
$ | - | | |
$ | 4,655 | | |
$ | 36,160 | | |
$ | (157,377 | ) | |
$ | 633 | | |
$ | 740,533 | |
Share issuance – At-The-Market offering | |
| 1,281,667 | | |
| 23,411 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 23,411 | |
Share issuance – other (Note 11) | |
| 322,084 | | |
| 4,945 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,945 | |
Share issuance – RSUs vested | |
| 5,000 | | |
| 111 | | |
| - | | |
| (111 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Share issuance costs | |
| - | | |
| (1,066 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,066 | ) |
Deferred tax on share issuance costs | |
| - | | |
| 285 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 285 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| 1,727 | | |
| - | | |
| - | | |
| - | | |
| 1,727 | |
Other comprehensive income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 721 | | |
| 721 | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,799 | ) | |
| - | | |
| (1,799 | ) |
As at June 30, 2023 | |
| 82,947,763 | | |
$ | 884,148 | | |
$ | - | | |
$ | 6,271 | | |
$ | 36,160 | | |
$ | (159,176 | ) | |
$ | 1,354 | | |
$ | 768,757 | |
As at December 31, 2021 | |
| 78,975,349 | | |
$ | 809,269 | | |
$ | - | | |
$ | 8,697 | | |
$ | 36,126 | | |
$ | (149,983 | ) | |
$ | (1,776 | ) | |
$ | 702,333 | |
Share issuance – At-The-Market offering | |
| 995,989 | | |
| 22,746 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 22,746 | |
Share issuance – options exercised | |
| 186,007 | | |
| 4,106 | | |
| - | | |
| (1,447 | ) | |
| - | | |
| - | | |
| - | | |
| 2,659 | |
Share issuance – RSUs vested | |
| 128,800 | | |
| 2,733 | | |
| - | | |
| (2,733 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Share issuance costs | |
| - | | |
| (607 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (607 | ) |
Deferred tax on share issuance costs | |
| - | | |
| 162 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 162 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| 2,515 | | |
| - | | |
| - | | |
| - | | |
| 2,515 | |
Other comprehensive income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 17,146 | | |
| 17,146 | |
Net income for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 12,807 | | |
| - | | |
| 12,807 | |
As at June 30, 2022 | |
| 80,286,145 | | |
$ | 838,409 | | |
$ | - | | |
$ | 7,032 | | |
$ | 36,126 | | |
$ | (137,176 | ) | |
$ | 15,370 | | |
$ | 759,761 | |
The accompanying notes form an integral part of these unaudited
condensed consolidated interim financial statements.
SEABRIDGE GOLD INC.
Consolidated Statements of Cash Flows
(Expressed in thousands of Canadian dollars)
(Unaudited)
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Operating Activities | |
| | |
| | |
| | |
| |
Net earnings (loss) | |
$ | 8,985 | | |
$ | 19,088 | | |
$ | (1,799 | ) | |
$ | 12,807 | |
Adjustment for non-cash items: | |
| | | |
| | | |
| | | |
| | |
Remeasurement (gain) loss on secured notes | |
| (10,379 | ) | |
| (31,566 | ) | |
| 1,367 | | |
| (31,566 | ) |
Stock-based compensation | |
| 859 | | |
| 222 | | |
| 1,727 | | |
| 2,515 | |
Other income – flow-through shares | |
| (1,371 | ) | |
| (81 | ) | |
| (1,516 | ) | |
| (180 | ) |
Income tax recovery (expense) | |
| 2,612 | | |
| 7,626 | | |
| (868 | ) | |
| 6,227 | |
Unrealized foreign exchange (gain) loss | |
| (5,723 | ) | |
| 8,266 | | |
| (6,281 | ) | |
| 7,163 | |
Other non-cash items | |
| 387 | | |
| (399 | ) | |
| 556 | | |
| (333 | ) |
Adjustment for cash items: | |
| | | |
| | | |
| | | |
| | |
Environmental rehabilitation disbursements | |
| (637 | ) | |
| (356 | ) | |
| (870 | ) | |
| (669 | ) |
Changes in working capital items: | |
| | | |
| | | |
| | | |
| | |
Amounts receivable and prepaid expenses | |
| (2,030 | ) | |
| 609 | | |
| (1,975 | ) | |
| 1,619 | |
Accounts
payable and accrued liabilities | |
| 3,810 | | |
| 2,212 | | |
| (1,486 | ) | |
| (2,690 | ) |
Net
cash from (used in) operating activities | |
| (3,487 | ) | |
| 5,621 | | |
| (11,145 | ) | |
| (5,107 | ) |
| |
| | | |
| | | |
| | | |
| | |
Investing Activities | |
| | | |
| | | |
| | | |
| | |
Investment in short-term deposits | |
| (11 | ) | |
| (118,621 | ) | |
| (43 | ) | |
| (118,638 | ) |
Mineral interests, property and equipment | |
| (47,736 | ) | |
| (27,204 | ) | |
| (90,547 | ) | |
| (37,295 | ) |
Long-term receivables | |
| - | | |
| (13,983 | ) | |
| (43,650 | ) | |
| (30,381 | ) |
Redemption of short-term deposits | |
| 1,312 | | |
| - | | |
| 81,732 | | |
| 29,260 | |
Investment in
reclamation deposits | |
| (518 | ) | |
| (398 | ) | |
| (540 | ) | |
| (4,698 | ) |
Net
cash used in investing activities | |
| (46,953 | ) | |
| (160,206 | ) | |
| (53,048 | ) | |
| (161,752 | ) |
| |
| | | |
| | | |
| | | |
| | |
Financing Activities | |
| | | |
| | | |
| | | |
| | |
Secured notes | |
| 198,825 | | |
| - | | |
| 198,825 | | |
| 282,263 | |
Share issuance net of costs | |
| 17,028 | | |
| 9,370 | | |
| 22,344 | | |
| 22,139 | |
Exercise of options | |
| - | | |
| 1,039 | | |
| - | | |
| 2,659 | |
Payment of lease liabilities | |
| (128 | ) | |
| (43 | ) | |
| (254 | ) | |
| (64 | ) |
Net
cash from financing activities | |
| 215,725 | | |
| 10,366 | | |
| 220,915 | | |
| 306,997 | |
Effects of exchange
rate fluctuation on cash and cash equivalents | |
| (209 | ) | |
| 1,430 | | |
| (230 | ) | |
| 1,374 | |
Net
increase (decrease) in cash and cash equivalents during the period | |
| 165,076 | | |
| (142,789 | ) | |
| 156,492 | | |
| 141,512 | |
Cash and cash
equivalents, beginning of the period | |
| 37,566 | | |
| 295,824 | | |
| 46,150 | | |
| 11,523 | |
Cash
and cash equivalents, end of the period | |
$ | 202,642 | | |
$ | 153,035 | | |
$ | 202,642 | | |
$ | 153,035 | |
The accompanying notes form an integral part of these unaudited condensed
consolidated interim financial statements.
SEABRIDGE GOLD INC.
Notes to the condensed consolidated interim
financial statements
As at and for the six months ended June 30, 2023
and 2022
(Amounts in notes and in tables are in millions of Canadian dollars,
except where otherwise indicated) (Unaudited)
Seabridge Gold Inc. is comprised of
Seabridge Gold Inc. (“Seabridge” or the “Company”) and its subsidiaries, KSM Mining ULC, Seabridge Gold (NWT)
Inc., Seabridge Gold (Yukon) Inc., Seabridge Gold Corp., SnipGold Corp. and Snowstorm Exploration (LLC), and is a company engaged in the
acquisition and exploration of gold properties located in North America. The Company was incorporated under the laws of British Columbia,
Canada on September 4, 1979 and continued under the laws of Canada on October 31, 2002. Its common shares are listed on the Toronto Stock
Exchange trading under the symbol “SEA” and on the New York Stock Exchange under the symbol “SA”. The Company
is domiciled in Canada, the address of its registered office is 10th Floor, 595 Howe Street, Vancouver, British Columbia, Canada V6C 2T5
and the address of its corporate office is 106 Front Street East, 4th Floor, Toronto, Ontario, Canada M5A 1E1.
| (a) | Statement of compliance |
These unaudited condensed consolidated
interim financial statements (“consolidated interim financial statements”) were prepared in accordance with IAS 34, Interim
Financial Reporting, using accounting policies consistent with those used by the Company in preparing the annual consolidated financial
statements as at and for the year ended December 31, 2022 and should be read in conjunction with the Company’s annual consolidated
financial statements as at and for the year ended December 31, 2022. They do not include all of the information required for a complete
set of financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”). However, selected
explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Company’s
financial position and performance since the last annual financial statements. These consolidated interim financial statements were authorized
for issue by the Company’s board of directors on August 14, 2023.
| (b) | Amended IFRS standard effective January 1, 2023 |
In May 2021, the IASB issued
Deferred Tax related to Assets and Liabilities Arising from a Single Transaction which amended IAS 12, Income Taxes (“IAS 12”).
Prior to the amendments, IAS 12 contained a recognition exemption whereby deferred income tax assets and liabilities were not recognized
for temporary differences arising on initial recognition of assets and liabilities, other than in business combinations, that affect neither
accounting nor taxable income. The amendments narrowed the scope of the recognition exemption in IAS 12 so that it no longer applies to
transactions that, on initial recognition, give rise to equal taxable and deductible temporary differences.
The Company applied the amendments
to IAS 12 to its consolidated financial statements for the annual reporting period beginning on January 1, 2023. The application of these
amendments did not have an impact on the Company’s consolidated financial statements.
On May 23, 2023, the IASB issued amendments
to IAS 12 which introduce a temporary exception from accounting for deferred taxes arising from the implementation of the Organization
for Economic Co-operation and Development (“OECD”) Pillar Two model rules. The amendments provide relief from recognizing
deferred taxes related to the OECD Pillar two income taxes as well as any related disclosure. The Company has applied the exception immediately
upon issuance of the amendment and retrospectively in accordance with IAS 8 for the 2023 fiscal year.
| (c) | Amended IFRS standard not yet effective |
Certain pronouncements have been issued by the IASB that
are mandatory for accounting periods after December 31, 2023:
| ● | Classification of Liabilities
as Current or Non-current (Amendments to IAS 1) effective for annual periods beginning on or after January 1, 2024 |
| ● | Lease Liability in a
Sale and Leaseback (Amendments to IFRS 16 Leases) effective for annual periods beginning on or after January 1, 2024. |
None of these pronouncements are expected to have a significant
impact on the Company’s consolidated financial statements upon adoption.
| 3. | Significant accounting judgments, estimates and assumptions |
The preparation of consolidated
interim financial statements requires management to make judgments, estimates and assumptions that affect the reported amounts of assets,
liabilities and contingent liabilities as at the date of the consolidated interim financial statements and reported amounts of expenses
during the six months ended June 30, 2023 and 2022. Estimates and assumptions used in the preparation of these consolidated interim financial
statements are consistent with those used by the Company in preparing the annual consolidated financial statements as at and for the year
ended December 31, 2022. Estimates and assumptions are continuously evaluated and are based on management’s experience and other factors,
including expectations of future events which are believed to be reasonable under the circumstances. Actual results may differ from these
estimates.
| 4. | Cash and cash equivalents and short-term deposits |
($000s) | |
| June
30,
2023 | | |
| December 31,
2022 | |
Cash and cash equivalents | |
| 202,642 | | |
| 46,150 | |
Short-term deposits | |
| - | | |
| 81,690 | |
| |
| 202,642 | | |
| 127,840 | |
All of the cash and cash equivalents
are held in Canadian Schedule I banks. Short-term deposits consist of Canadian Schedule I bank guaranteed deposits and are cashable in
whole or in part with interest at any time to maturity.
| 5. | Amounts receivable and prepaid expenses |
($000s) | |
| June
30,
2023 | | |
| December 31,
2022 | |
HST | |
| 2,436 | | |
| 4,247 | |
Prepaid expenses and other receivables | |
| 7,760 | | |
| 3,973 | |
| |
| 10,196 | | |
| 8,220 | |
As at June 30, 2023, the prepaid expenses
and other receivables includes $3.4 million prepayment for camp and helicopter support services (December 31, 2022 - $0.3 million), $1.6
million prepayment for insurance premiums (December 31, 2022 - $0.7 million), and $2.0 million loan receivable from Paramount Gold Nevada
Corp. (“Paramount”) (December 31, 2022 - $1.4 million).
($000s) | |
| January 1,
2023 | | |
| Fair value through other comprehensive income (loss) | | |
| Loss of associate | | |
| Impairment | | |
| Additions | | |
| June 30,
2023 | |
Current assets: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Investments in marketable securities | |
| 3,696 | | |
| (119 | ) | |
| - | | |
| - | | |
| - | | |
| 3,577 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Non-current assets: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Investment in associate | |
| 1,389 | | |
| - | | |
| (120 | ) | |
| - | | |
| 20 | (b) | |
| 1,289 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
($000s) | |
| January 1,
2022 | | |
| Fair
value through other comprehensive income (loss) | | |
| Loss
of associate | | |
| Impairment | | |
| Additions | | |
| December 31,
2022 | |
Current assets: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Investments in marketable securities | |
| 3,367 | | |
| 329 | | |
| - | | |
| - | | |
| - | | |
| 3,696 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Non-current assets: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Investment in associate | |
| 2,429 | | |
| - | | |
| (206 | ) | |
| (873 | )(a) | |
| 39 | (b) | |
| 1,389 | |
The Company holds common shares
of several mining companies that were received as consideration for optioned mineral properties and other short-term investments, including
one gold exchange traded receipt. These financial assets are recorded at fair value of $3.6 million (December 31, 2022 - $3.7 million)
in the consolidated statements of financial position. At June 30, 2023, the Company revalued its holdings in its investments and recorded
a fair value decrease of $0.1 million in the statement of operations and comprehensive income (loss).
Investment in associate relates
to Paramount. As at June 30, 2023, the Company holds a 4.9% (December 31, 2022 – 5.6%) interest in Paramount for which it accounts
using the equity method on the basis that the Company has the ability to exert significant influence through its representation on Paramount’s
board of directors. During six months ended June 30, 2023, the Company recorded its proportionate share of Paramount’s net loss
of $0.1 million (2022 – $0.1 million) within equity loss of associate on the consolidated statements of operations and comprehensive
income (loss). As at June 30 2023, the carrying value of the Company’s investment in Paramount was $1.3 million (December 31, 2022
- $1.4 million).
| 7. | Long-term receivables and other assets |
($000s) | |
| June
30,
2023 | |
| December 31,
2022 | |
BC Hydro 1 | |
| 82,150 | |
| 38,500 | |
Canadian Exploration Expenses (Note 17) | |
| 9,337 | |
| 9,337 | |
British Columbia Mineral Exploration Tax Credit 2 | |
| 3,866 | |
| 3,866 | |
| |
| 95,353 | |
| 51,703 | |
| 8. | Mineral Interests, Property and Equipment |
($000s) | |
Mineral interests | | |
Construction in progress | | |
Property & equipment 1 | | |
Right-of-use assets 1 | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
As at January 1, 2022 | |
| 632,005 | | |
| 27,061 | | |
| 3,080 | | |
| 407 | | |
| 662,553 | |
Additions | |
| 55,069 | | |
| 120,287 | | |
| 43,177 | | |
| 2,030 | | |
| 220,563 | |
As at December 31, 2022 | |
| 687,074 | | |
| 147,348 | | |
| 46,257 | | |
| 2,437 | | |
| 883,116 | |
Additions | |
| 20,552 | | |
| 96,366 | | |
| - | | |
| 781 | | |
| 117,699 | |
As at June 30, 2023 | |
| 707,626 | | |
| 243,714 | | |
| 46,257 | | |
| 3,218 | | |
| 1,000,815 | |
Accumulated Depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
As at January 1, 2022 | |
| - | | |
| - | | |
| 117 | | |
| 157 | | |
| 274 | |
Depreciation expense | |
| - | | |
| - | | |
| 953 | | |
| 392 | | |
| 1,345 | |
As at December 31, 2022 | |
| - | | |
| - | | |
| 1,070 | | |
| 549 | | |
| 1,619 | |
Depreciation
expense 1 | |
| - | | |
| - | | |
| 849 | | |
| 377 | | |
| 1,226 | |
As at June 30, 2023 | |
| - | | |
| - | | |
| 1,919 | | |
| 926 | | |
| 2,845 | |
Net Book Value | |
| | | |
| | | |
| | | |
| | | |
| | |
As at December 31, 2022 | |
| 687,074 | | |
| 147,348 | | |
| 45,187 | | |
| 1,888 | | |
| 881,497 | |
As at June 30, 2023 | |
| 707,626 | | |
| 243,714 | | |
| 44,338 | | |
| 2,292 | | |
| 997,970 | |
Mineral interests, property and equipment additions by project
are as follows.
| |
| | |
Six months ended June 30, 2023 | | |
| |
($000s) | |
January 1, 2023 | | |
Mineral interests | | |
Construction in progress | | |
Property & equipment | | |
Right-of- use assets | | |
Total Additions | | |
June 30, 2023 | |
Additions | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
KSM 1 | |
| 707,190 | | |
| 13,897 | | |
| 95,318 | | |
| - | | |
| 781 | | |
| 109,996 | | |
| 817,186 | |
Courageous Lake | |
| 77,999 | | |
| 1,169 | | |
| - | | |
| - | | |
| - | | |
| 1,169 | | |
| 79,168 | |
Iskut | |
| 49,904 | | |
| 3,826 | | |
| - | | |
| - | | |
| - | | |
| 3,826 | | |
| 53,730 | |
Snowstorm | |
| 34,562 | | |
| 495 | | |
| - | | |
| - | | |
| - | | |
| 495 | | |
| 35,057 | |
3 Aces | |
| 12,079 | | |
| 1,165 | | |
| 1,048 | | |
| - | | |
| - | | |
| 2,213 | | |
| 14,292 | |
Grassy Mountain | |
| 771 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 771 | |
Corporate | |
| 611 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 611 | |
| |
| 883,116 | | |
| 20,552 | | |
| 96,366 | | |
| - | | |
| 781 | | |
| 117,699 | | |
| 1,000,815 | |
| |
| | |
Year ended December 31, 2022 | | |
| |
($000s) | |
January 1, 2022 | | |
Mineral interests | | |
Construction in progress | | |
Property & equipment | | |
Right-of- use assets | | |
Total Additions | | |
December 31, 2022 | |
Additions | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
KSM 1 | |
| 502,015 | | |
| 39,985 | | |
| 120,287 | | |
| 43,177 | | |
| 1,726 | | |
| 205,175 | | |
| 707,190 | |
Courageous Lake | |
| 77,176 | | |
| 823 | | |
| - | | |
| - | | |
| - | | |
| 823 | | |
| 77,999 | |
Iskut | |
| 41,779 | | |
| 8,125 | | |
| - | | |
| - | | |
| - | | |
| 8,125 | | |
| 49,904 | |
Snowstorm | |
| 31,471 | | |
| 3,091 | | |
| - | | |
| - | | |
| - | | |
| 3,091 | | |
| 34,562 | |
3 Aces | |
| 9,034 | | |
| 3,045 | | |
| - | | |
| - | | |
| - | | |
| 3,045 | | |
| 12,079 | |
Grassy Mountain | |
| 771 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 771 | |
Corporate | |
| 307 | | |
| - | | |
| - | | |
| - | | |
| 304 | | |
| 304 | | |
| 611 | |
| |
| 662,553 | | |
| 55,069 | | |
| 120,287 | | |
| 43,177 | | |
| 2,030 | | |
| 220,563 | | |
| 883,116 | |
Continued exploration of the Company’s mineral
properties is subject to certain permitting payments, project holding costs, rental fees and filing fees.
In 2001, the Company purchased
a 100% interest in contiguous claim blocks in the Skeena Mining Division, British Columbia. The vendor maintains a 1% net smelter royalty
interest on the project, subject to maximum aggregate royalty payments of $4.5 million. The Company is obligated to purchase the net smelter
royalty interest for the price of $4.5 million in the event that a positive feasibility study demonstrates a 10% or higher internal rate
of return after tax and financing costs.
In
2011 and 2012, the Company completed agreements granting a third party an option to acquire a 2% net smelter royalty on all gold and
silver production sales from KSM for a payment equal to the lesser of $160 million or an amount in Canadian dollars equal to US$200 million. The option is
exercisable for a period of 60 days following the announcement of receipt of all
material approvals and permits, full project financing and certain other conditions for the KSM Project.
In December 2020, the Company
purchased the Snowfield (renamed East Mitchell) property from Pretium Resources Inc. The East Mitchell property, located in the same valley
that hosts KSM's Mitchell deposit, was purchased for US$100 million ($127.5 million) in cash, a 1.5% net smelter royalty on East Mitchell
property production, and a conditional payment of US$20 million, payable following the earlier of (i) commencement of commercial production
from East Mitchell property, and (ii) announcement by the Company of a bankable feasibility study, which includes the East Mitchell property.
US$15 million of the conditional payment can be credited against future royalty payments.
Additions
to mineral interests of $13.9 million (2022 - $40.0 million) consisted of costs incurred to carry out the Company’s
environmental, technical support, exploration and drilling programs at KSM.
Additions
to construction in progress consisted of $84.6 million (2022 - $104.6 million) of KSM assets under construction costs, $9.9 million
(2022 - $14.7 million) of capitalized borrowing costs related to the secured notes liability interest expense, and $0.8 million
(2022 - $0.9 million) of capitalized depreciation expense.
In 2002, the Company purchased
a 100% interest in the Courageous Lake gold project from Newmont Canada Limited and Total Resources (Canada) Limited. The Courageous Lake
gold project consists of mining leases located in Northwest Territories of Canada.
On June 21,
2016, the Company purchased 100% of the common shares of SnipGold Corp. which owns the Iskut Project, located in northwestern British
Columbia.
In 2017, the
Company purchased 100% of the common shares of Snowstorm Exploration LLC which owns the Snowstorm Project, located in northern Nevada.
In connection with the acquisition, the Company has agreed to make a conditional cash payment of US$2.5 million if exploration activities
at the Snowstorm Project result in defining a minimum of five million ounces of gold resources compliant with National Instrument 43-101
and a further cash payment of US$5.0 million on the delineation of an additional five million ounces of gold resources.
In 2020, the
Company acquired a 100% interest in the 3 Aces gold project in the Yukon, Canada from Golden Predator Mining Corp. through the issuance
of 300,000 common shares valued at $6.6 million. Should the project attain certain milestones, including the confirmation of a National
Instrument 43-101 compliant mineral resource of 2.5 million ounces of gold, the Company will pay an additional $1 million, and upon confirmation
of an aggregate mineral resource of 5 million ounces of gold, the Company will pay an additional $1.25 million.
In 2013, the
Company sold 100% of its interest in the Grassy Mountain Project with a net book value of $0.8 million retained within mineral properties,
related to the option to either receive, at the discretion of the Company, a 10% net profits interest royalty or a $10 million cash payment.
Settlement is due four months after the later of: the day that the Company receives a feasibility study on the project; and the day that
the Company is notified that permitting and bonding for the mine is in place. The current owner of the Grassy Mountain Project is Paramount
who completed a feasibility study in 2020 but they have not notified the Company that permitting and bonding for the mine is in place.
| 9. | Accounts payable and accrued liabilities |
($000s) | |
June 30, 2023 | | |
December 31, 2022 | |
Trade payables (a) | |
| 16,663 | | |
| 15,686 | |
Non-trade payables and accrued expenses (b) | |
| 45,377 | | |
| 27,270 | |
| |
| 62,040 | | |
| 42,956 | |
| 10. | Provision for reclamation liabilities |
($000s) | |
June 30, 2023 | | |
December 31, 2022 | |
Beginning of the period | |
| 10,846 | | |
| 8,442 | |
Disbursements | |
| (870 | ) | |
| (4,519 | ) |
Environmental rehabilitation expense | |
| - | | |
| 6,851 | |
Accretion | |
| 124 | | |
| 72 | |
End of the period | |
| 10,100 | | |
| 10,846 | |
| |
| | | |
| | |
Provision for reclamation liabilities – current | |
| 4,343 | | |
| 4,343 | |
Provision for reclamation liabilities – long-term | |
| 5,757 | | |
| 6,503 | |
| |
| 10,100 | | |
| 10,846 | |
The estimate of the provision
for reclamation obligations, as at June 30, 2023, was calculated using the estimated undiscounted cash flows of future reclamation costs
of $10.8 million (December 31, 2022 - $11.5 million) and the expected timing of cash payments required to settle the obligations between
2023 and 2026. As at June 30, 2023, the discounted future cash outflows are estimated at $10.1 million (December 31, 2022 - $10.8 million).
The nominal discount rate used to calculate the present value of the reclamation obligations was 4.5% at June 30, 2023 (4.07% - December
31, 2022). During the six months ended June 30, 2023, reclamation disbursements amounted to $0.9 million (six months ended June 30, 2022
- $0.7 million).
In 2022, the Company updated
the closure plan for the Johnny Mountain mine site and charged an additional $6.6 million of rehabilitation expenses to the consolidated
statements of operations and comprehensive income (loss).
In 2023, the Company placed $0.5
million on deposit as security for the reclamation obligations at KSM and 3 Aces. As at June 30, 2023, the Company has placed a total
of $21.2 million (December 31, 2022 - $20.6 million) on deposit with financial institutions or with government regulators that are pledged
as security against reclamation liabilities. The deposits are recorded on the consolidated statements of financial position as reclamation
deposit. As at June 30, 2023, the Company had $10.3 million (December 31, 2022, $7.9 million) of uncollateralized surety bond, issued
pursuant to arrangements with an insurance company, in support of environmental closure costs obligations related to the KSM and 3 Aces
projects.
| 11. | Secured notes liability |
On February
25, 2022, the Company, through its wholly-owned subsidiary, KSM Mining ULC (“KSMCo”) signed a definitive agreement to sell
a secured note (or “2022 Secured Note”) that is to be exchanged at maturity for a silver royalty on its 100% owned KSM Project
(“KSM”) to institutional investors (“Investors”) for US$225 million. The transaction closed on March 24, 2022.
The key terms of the 2022 Secured Note include:
| ● | When the 2022 Secured Note
matures, the Investors will use all of the principal amount repaid on maturity to purchase a 60% gross silver royalty (the “Silver
Royalty”). Maturity occurs upon the first to occur of: |
| a) | Commercial production being achieved at KSM; and |
| b) | Either on February 25, 2032, the 10-year anniversary, or
if the Environmental Assessment Certificate (“EAC”) expires and the Investors do not exercise their right to put the 2022 Secured Note to the Company, on February 25, 2032, the 13-year anniversary of the issue date of the 2022 Secured Note. |
| ● | Prior to its maturity,
the 2022 Secured Note bears interest at 6.5% per annum, payable quarterly in arrears. The Company can elect to satisfy interest payments in
cash or by delivering common shares. |
| ● | The Company has the option
to buyback 50% of the Silver Royalty, once exchanged on or before 3 years after commercial production has been achieved, for an amount
that provides the Investors a minimum guaranteed annualized return. |
| ● | If project financing
to develop, construct and place KSM into commercial production is not in place by February 25, 2027, the Investors can put the 2022 Secured Note back to the Company for US$232.5 million, with the Company able to satisfy such amount in cash or by delivering common shares at
its option. This right expires once such project financing is in place. If the Investors exercise this put right, the Investors’
right to purchase the Silver Royalty terminates. |
| ● | If KSM’s EAC expires
at anytime while the 2022 Secured Note is outstanding, the Investors can put the 2022 Secured Note back to the Company for US$247.5 million at any
time over the following nine months, with the Company able to satisfy such amount in cash or by delivering common shares at its option.
If the Investors exercise this put right, the Investors’ right to purchase the Silver Royalty terminates. |
| ● | If commercial production
is not achieved at KSM prior to the tenth anniversary from closing, the Silver Royalty payable to the Investors will increase to a 75%
gross silver royalty (if the EAC expires during the term of the 2022 Secured Note and the corresponding put right is not exercised by the Investors,
this uplift will occur at the thirteenth anniversary from closing). |
| ● | No amount payable shall
be paid in common shares if, after the payment, any of the Investors would own more than 9.9% of the Company’s outstanding shares. |
| ● | The Company’s obligations
under the 2022 Secured Note are secured by a charge over all of the assets of KSMCo and a limited recourse guarantee from the Company secured
by a pledge of the shares of KSMCo. |
To satisfy
the interest payment on the 2022 Secured Note, during the current quarter, the Company issued 322,084 common shares, and subsequent to
the quarter end the Company issued 315,289 common shares, in respect of the interest incurred during the first and second quarter of 2023,
respectively.
A number of
the above noted options within the agreement represent embedded derivatives. Management has elected to not separate these embedded derivatives
from the underlying host secured note, and instead account for the entire secured note as a financial liability at fair value through
profit or loss.
The Company
entered into the loan commitment within the scope of IFRS 9 ‘Financial Instruments’ on February 25, 2022 related to the 2022 Secured Note, as at that date, the Company and the Investors were committed under pre-specified terms and conditions to complete the transaction.
The loan commitment was initially recognized at a fair value of US$225 million. Upon funding of the 2022 Secured Note on March 24, 2022, the
loan commitment was settled with no gain or loss recognized.
The 2022 Secured
Note was recognized at its estimated fair value at initial recognition of $282.3 million (US$225 million) using a discounted cash flow
model with a Monte Carlo simulation. This incorporated several scenarios and probabilities of the EAC expiring, achieving commercial production
and securing project financing, silver prices forecast from five year quoted forward price, and the discount rates. During the six months
ended June 30, 2023, the fair value of the 2022 Secured Note decreased, and the Company recorded $5.8 million gain (year ended December 31,
2022 - $18.7 million gain) on the remeasurement.
The following
inputs and assumptions were used in the determination of fair value:
Inputs and assumptions | |
June 30,
2023 | | |
December 31,
2022 | |
Forecast silver production in thousands of ounces | |
| 166,144 | | |
| 166,144 | |
Five year quoted future silver price | |
| US$28.27 | | |
| US$29.38 | |
Risk-free rate | |
| 3.8 | % | |
| 3.4 | % |
Credit spread | |
| 5.4 | % | |
| 5.3 | % |
Share price volatility | |
| 60 | % | |
| 60 | % |
Silver royalty discount factor | |
| 9.1 | % | |
| 8.6 | % |
The carrying
amount for the 2022 Secured Note is as follows:
($000s) | |
| June 30,
2023 | | |
| December 31,
2022 | |
Fair value beginning of the period | |
| 263,541 | | |
| 282,263 | |
Change in fair value (gain) loss through profit and loss | |
| 1,367 | | |
| (36,967 | ) |
Change in fair value (gain) loss through other comprehensive income (loss) | |
| (1,127 | ) | |
| (2,912 | ) |
Foreign currency translation (gain) loss | |
| (6,056 | ) | |
| 21,157 | |
Total change in fair value | |
| (5,816 | ) | |
| (18,722 | ) |
Fair value end of the period | |
| 257,725 | | |
| 263,541 | |
Sensitivity Analysis:
For the fair value of the 2022
Secured Note, reasonably possible changes at the reporting date to one of the significant inputs, holding other inputs constant, would
have the following effects:
Key Inputs |
|
Inter-relationship between significant inputs and
fair value measurement |
|
Increase
(decrease)
(millions) |
|
Key observable inputs |
|
The estimated fair value would increase (decrease) if: |
|
|
|
● Silver price forward curve |
|
● Future silver prices were 10% higher |
|
$ |
13.4 |
|
|
|
● Future silver prices were 10% lower |
|
$ |
(13.5 |
) |
|
|
|
|
|
|
|
● Discount rates |
|
● Discount rates were 1% higher | |
$ |
(21.5 |
) |
|
|
● Discount rates
were 1% lower |
|
$ |
25.2 |
|
Key unobservable inputs |
|
|
|
|
|
|
● Forecasted silver production |
|
● Silver production indicated silver ounces were 10% higher |
|
$ |
13.4 |
|
|
|
● Silver production indicated silver ounces were 10% lower |
|
$ |
(13.5 |
) |
On June 29,
2023, the Company, through its wholly-owned subsidiary, KSM Mining ULC (“KSMCo”) executed an agreement to sell a secured note
and royalty arrangement (collectively referred to as the “2023 Secured Note”) on the KSM Project with Sprott Private Resource
Streaming and Royalty (B) Corp. (“Sprott”). The 2023 Secured Note has a principal amount of US$150 million, bears interest at 6.5%
per annum and matures upon commercial production, March 24, 2032 or March 24, 2035. The arrangement includes conditions and multiple features
that will alter the Company’s obligation to Sprott. The 2023 Secured Note includes options for Sprott to put the royalty back to the
Company if the EAC expires or if project financing for construction is not secured. Unless Sprott exercises its put rights at an earlier
date, the 2023 Secured Note is to be exchanged at maturity for a net smelter returns royalty (the “NSR”) on all metals produced
from the KSM Project and sold, in the range of 1% to 1.5%, to be paid in perpetuity. The Company has the option to reduce the NSR percentage
after commercial production.
The key terms
of the 2023 Secured Note include:
| ● | The
2023 Secured Note matures (“Maturity Date”) at the earlier of: |
| a) | commercial production being achieved at KSM; and |
| b) | either March 24, 2032, or, if the environmental assessment
certificate (“EAC”) expires and Sprott does not exercise its right to put the Note to the Company, March 24, 2035. |
| ● | On
the Maturity Date, the NSR is issued and Sprott may satisfy the obligation to pay the NSR purchase price of US$150 million with cash
or setting-off the amount against the note principal amount due. |
| ● | Prior
to its maturity, the 2023 Secured Note bears interest at 6.5% per annum, payable quarterly in arrears. Payment of quarterly interest due from
the closing date to the second anniversary is deferred and US$21.5 million must be paid on or before 30 months after the closing date.
Deferred interest can be satisfied by way of cash, common shares or increasing the NSR percentage from 1 to 1.2%. The Company can elect
to satisfy quarterly interest payments in cash or by having Seabridge issue common shares, with a value equal to a 5% discount on the
5-day volume weighted average trading price (“VWAP”). |
| ● | Project
Financing Repayment Amount: If project financing to develop, construct and place the KSM Project into commercial production is not in
place by March 24, 2027, Sprott can put the Note back to the Company for: |
| a) | if the Company is obligated to sell Sprott a 1% NSR on the
Maturity Date at the time US$155 million plus accrued and unpaid interest, or |
| b) | if the Company is obligated to sell Sprott a 1.2% or 1.5%
NSR on the Maturity Date at the time, US$180 million plus accrued and unpaid interest. |
| ● | EAC
Repayment Amount: If the KSM Project’s EAC expires at anytime while the Note is outstanding, Sprott can put the Note back to the
Company at any time over the following nine months for: |
| a) | if the Company is obligated to sell Sprott a 1% NSR on the
Maturity Date at the time, US$165 million plus accrued and unpaid interest, or |
| b) | if the Company is obligated to sell Sprott a 1.2% NSR on the
Maturity Date at the time, US$186.5 million plus accrued and unpaid interest. |
| ● | No
amount payable shall be paid in common shares if, after the payment, Sprott would own more than 9.9% of the Company’s outstanding
shares. |
If Sprott
exercises these put rights, its right to purchase the NSR terminates. The Company can elect to make payment in the form of Seabridge common
shares instead of cash for the EAC and the Project Financing Repayment Amount, the Deferred interest Payment and any Interest Payment
described above.
A number of
the above noted options within the agreement represent embedded derivatives. Management has elected to not separate these embedded derivatives
from the underlying host secured note, and instead account for the entire secured note as a financial liability at fair value through
profit or loss.
The
2023 Secured Note was recognized at its estimated fair value at initial recognition of $198.8 million (US$150 million) using a
discounted cash flow model with a Monte Carlo simulation. This incorporated several scenarios and probabilities of the EAC expiring,
achieving commercial production and securing project financing, metal prices forecast and discount rates. The fair value of the 2023
Secured Note remained unchanged, from the initial recognition on June 29, 2023 to June 30, 2023, except for a $0.2 million gain due
to foreign currency translation.
The following
inputs and assumptions were used in the determination of fair value:
Inputs and assumptions | |
June
29, 2023 | |
Forecast NSR: | |
| | |
Gold in
thousands of ounces | |
| 10,500 | |
Silver in thousands
of ounces | |
| 29,876 | |
Copper in millions of
pounds | |
| 19,322,467 | |
Molybdenum in millions
of pounds | |
| 152,310 | |
Five year quoted future metal price | |
| | |
Gold per ounce | |
US$ | 2,352.04 | |
Silver per ounce | |
US$ | 27.51 | |
Copper per pound | |
US$ | 3.64 | |
Molybdenum per pound | |
US$ | 22.99 | |
Risk-free rate | |
| 3.9 | % |
Credit spread | |
| 5.4 | % |
Share price volatility | |
| 60 | % |
NSR royalty discount
factor | |
| 9.1 | % |
Sensitivity Analysis:
For the fair value of the 2023
Secured Note, reasonably possible changes at the reporting date to one of the significant inputs, holding other inputs constant, would
have the following effects:
Key
Inputs |
|
Inter-relationship
between significant inputs and
fair value measurement |
|
Increase
(decrease)
(millions) |
|
Key observable inputs |
|
The estimated fair value would increase (decrease)
if: |
|
|
|
|
|
|
|
|
|
● Metals price forward curve |
|
● Future metal prices were 10% higher |
|
$ |
13.2 |
|
|
|
● Future metal prices were 10% lower |
|
$ |
(13.2 |
) |
|
|
|
|
|
|
|
● Discount rates |
|
● Discount rates were 1% higher |
|
$ |
(22.5 |
) |
|
|
● Discount rates were 1% lower |
|
$ |
26.2 |
|
Key unobservable inputs |
|
|
|
|
|
|
● Forecasted metal production |
|
● Metal production indicated volumes were 10% higher | |
$ |
13.2 |
|
|
|
● Metal production indicated volumes were 10% lower |
|
$ |
(13.2 |
) |
The Company is authorized to issue
an unlimited number of preferred shares and common shares with no par value. No preferred shares have been issued or were outstanding
at June 30, 2023 or December 31, 2022.
The Company manages its capital structure
and makes adjustments to it, based on the funds available to the Company, in order to support the acquisition, exploration and development
of mineral properties. The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies
on the expertise of the Company’s management to sustain future development of the business.
The properties in which the Company
currently has an interest are in the pre-operating stage, as such the Company is dependent on external financing to fund its activities.
In order to carry out the planned exploration and pay for administrative costs, the Company will spend its existing working capital and
raise additional amounts as needed.
Management reviews its capital management
approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes
in the Company’s approach to capital management during 2023. The Company considers its capital to be share capital, stock-based compensation,
warrants, contributed surplus and deficit. The Company is not subject to externally imposed capital requirements.
During the first quarter of
2021, the Company entered into an agreement with two securities dealers, for an At-The-Market offering program, entitling the Company,
at its discretion, and from time to time, to sell up to US$75 million in value of common shares of the Company. This program was in effect
until the Company’s US$775 million Shelf Registration Statement, that expired in December 2022, was replaced with a new US$750 million
the same month. During the first quarter of 2023, a US$100 million prospectus supplement was filed and the program was renewed. In the
first quarter of 2023, the Company entered into a new agreement with two securities dealers, for an At-The-Market offering program, entitling
the Company, at its discretion, and from time to time, to sell up to US$100 million in value of common shares of the Company. This program
can be in effect until the Company’s US$750 million Shelf Registration Statement expires in 2025. During the six months ended June
30, 2023, the Company issued 1,281,667 shares, at an average selling price of $18.27 per share, for net proceeds of $22.9 million under
the Company’s At-The-Market offering. Subsequent to the quarter end, the Company issued 238,489 shares, at an average selling price
of $17.00 per share, for net proceeds of $4.0 million under the Company’s At-The-Market offering. In 2022, the Company issued 998,629
shares, at an average selling price of $22.82 per share, for net proceeds of $22.3 million under the Company’s At-The-Market offering.
In December 2022, the Company
issued a total of 675,400 flow-through common shares at an average $22.24 per common share for aggregate gross proceeds of $15.0 million.
The Company committed to renounce its ability to deduct qualifying exploration expenditures for the equivalent value of the gross proceeds
of the flow-through financing and transfer the deductibility to the purchasers of the flow-through shares. The effective date of the renouncement
was December 31, 2022. At the time of issuance of the flow-through shares, $4.2 million premium was recognized as a liability on the consolidated
statements of financial position. During six month ended June 30, 2023, the Company incurred $5.3 million of qualifying exploration expenditures
and $1.5 million of the premium was recognized through other income on the consolidated statements of operations and comprehensive income
(loss).
| b) | Stock options and restricted share units |
The Company provides compensation
to directors and employees in the form of stock options and RSUs. Pursuant to the Share Option Plan, the Board of Directors has the authority
to grant options, and to establish the exercise price and life of the option at the time each option is granted, at a price not less than
the closing price of the common shares on the Toronto Stock Exchange on the date of the grant of such option and for a period not exceeding
five years. All exercised options are settled in equity. Pursuant to the Company’s RSU Plan, the Board of Directors has the authority
to grant RSUs, and to establish terms of the RSUs including the vesting criteria and the life of the RSUs.
Stock option and RSU transactions
were as follows:
| |
Options | | |
RSUs | | |
Total | |
| |
Number of
Options | | |
Weighted
Average
Exercise
Price ($) | | |
Amortized
Value of
options
($000s) | | |
Number of
RSUs | | |
Amortized
Value of
RSUs
($000s) | | |
Stock-based
Compensation
($000s) | |
Outstanding January 1, 2023 | |
| 477,500 | | |
| 15.85 | | |
| 4,117 | | |
| 345,266 | | |
| 538 | | |
| 4,655 | |
Granted | |
| - | | |
| - | | |
| - | | |
| 20,000 | | |
| - | | |
| - | |
Exercised option or vested RSU | |
| - | | |
| - | | |
| - | | |
| (5,000 | ) | |
| (111 | ) | |
| (111 | ) |
Amortized value of stock-based compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,727 | | |
| 1,727 | |
Outstanding at June 30, 2023 | |
| 477,500 | | |
| 15.85 | | |
| 4,117 | | |
| 360,266 | | |
| 2,154 | | |
| 6,271 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Exercisable at June 30, 2023 | |
| 477,500 | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Options |
|
|
RSUs | | |
Total |
|
| |
Number
of Options | | |
Weighted
Average
Exercise
Price ($) | | |
Amortized
Value of
options
($000s) | |
|
Number
of
RSUs | | |
Amortized
Value of
RSUs
($000s) | | |
Stock-based
Compensation ($000s) |
|
Outstanding at January 1, 2022 | |
| 1,023,334 | | |
| 14.61 | | |
| 8,125 | |
|
|
| 173,800 | | |
| 572 | | |
8,697 |
|
Granted | |
| - | | |
| - | | |
| - | |
|
|
| 320,266 | | |
| 187 | | |
187 |
|
Exercised option or vested RSU | |
| (540,834 | ) | |
| 13.54 | | |
| (3,974 | ) |
|
|
| (148,800 | ) | |
| (3,172 | ) | |
(7,146 |
) |
Expired | |
| (5,000 | ) | |
| 13.14 | | |
| (34 | ) |
|
|
| - | | |
| - | | |
(34 |
) |
Amortized value of stock-based compensation | |
| - | | |
| - | | |
| - | |
|
|
| - | | |
| 2,951 | | |
2,951 |
|
Outstanding at December 31, 2022 | |
| 477,500 | | |
| 15.85 | | |
| 4,117 | |
|
|
| 345,266 | | |
| 538 | | |
4,655 |
|
| |
| | | |
| | | |
| | |
|
|
| | | |
| | |
|
|
|
Exercisable at December 31, 2022 | |
| 477,500 | | |
| | | |
| | |
|
|
| | | |
| | |
|
|
|
The outstanding share options
at June 30, 2023 expire at various dates between October 2023 and June 2024. A summary of options outstanding, their remaining life and
exercise prices as at June 30, 2023 is as follows:
Options Outstanding | | |
Options Exercisable | |
Exercise | | |
Number | | |
Remaining | | |
Number | |
price | | |
outstanding | | |
contractual life | | |
Exercisable | |
$ | 16.94 | | |
| 50,000 | | |
| 4 months | | |
| 50,000 | |
$ | 15.46 | | |
| 377,500 | | |
| 6 months | | |
| 377,500 | |
$ | 17.72 | | |
| 50,000 | | |
| 1 year | | |
| 50,000 | |
| | | |
| 477,500 | | |
| | | |
| 477,500 | |
During the six months ended
June 30, 2023, 5,000 RSUs vested and nil options were exercised. During the year ended December 31, 2022, 540,834 options were exercised
for proceeds of $3.9 million, and 148,800 RSUs vested. The weighted average share price at the date of exercise of options was $18.74.
Subsequent to the quarter end, 5,000 RSUs vested and were exchanged for common shares of the Company.
During the current quarter,
20,000 RSUs were granted to two newly appointed Board members. The RSUs vest at the earlier of three years and the date at which the member
retires from the Board. The fair value of the grants, of $0.3 million, was estimated as at the grant date to be amortized over the expected
service period of the grants.
In December 2022, 310,266 RSUs
were granted. Of these, 37,500 RSUs were granted to Board members, 232,266 RSUs were granted to members of senior management, and the
remaining 40,500 RSUs were granted to other employees of the Company. The fair value of the grants, of $5.1 million, was estimated as
at the grant date to be amortized over the expected service period of the grants. The expected service period ranges from six months to
three years from the date of the grant and is dependent on certain corporate objectives being met. Of the $5.1 million fair value of the
grants, $0.1 million was amortized during the fourth quarter of 2022, $1.5 million was amortized during the six months ended June 30th,
and the remaining $3.4 million will be amortized over the remaining estimated service periods of the respective tranches.
During the third quarter of
2022, 10,000 RSUs were granted to a Board member. Half of the RSUs vest on the first anniversary of the appointment and the remaining
half on the second anniversary. The fair value of the grants, of $0.2 million, was estimated as at the grant date to be amortized over
the expected service period of the grants. As at June 30, 2023, $0.1 million of the fair value of the grants was amortized.
In December 2021, 123,800 RSUs
were granted. Of these, 28,000 RSUs were granted to Board members, 75,200 RSUs were granted to members of senior management, and the remaining
20,600 RSUs were granted to other employees of the Company. The fair value of the grants, of $2.6 million, was estimated as at the grant
date to be amortized over the expected service period of the grants. The expected service period of approximately four months from the
date of the grant was dependent on certain corporate objectives being met. Of the $2.6 million fair value of the grants, $0.4 million
was amortized during the fourth quarter 2021, and the remaining $2.2 million was amortized during the first quarter of 2022. During the
second quarter of 2022, 128,800 RSUs were vested and 119,800 RSUs were exchanged for common shares of the Company.
During the third and fourth
quarter of 2021, 40,000 RSUs were granted to three new members of senior management. Half of the RSUs vested on the first anniversary
of employment and the remaining half will vest on the second anniversary. The fair value of the grants, of $0.9 million, was estimated
at the grant date to be amortized over the expected service period of the grants. In 2022, 20,000 RSUs were vested, and as at June 30,
2023, $0.9 million of the fair value of the grants was amortized.
During the second quarter of
2021, 10,000 RSUs were granted to a Board member. Half of the RSUs vested on the first anniversary of the appointment and the remaining
half will vest on the second anniversary. The fair value of the grants, of $0.2 million, was estimated as at the grant date to be amortized
over the expected service period of the grants. 5,000 RSUs were vested during the second quarter of 2022, and the remaining 5,000 RSUs
were vested during the current quarter, and as at June 30, 2023, $0.2 million fair value of the grants was amortized.
| c) | Basic and diluted net income (loss) per common share |
Basic and diluted net income
(loss) attributable to common shareholders of the Company for the three and six months ended June 30, 2023 was $9.0 million net income
and $1.8 million net loss, respectively (three and six months ended June 30, 2022 – $19.1 million and $12.8 million net income,
respectively).
Earnings per share has been
calculated using the weighted average number of common shares and common share equivalents issued and outstanding during the period. Stock
options are reflected in diluted earnings per share by application of the treasury method. The following table details the weighted average
number of outstanding common shares for the purpose of computing basic and diluted earnings (loss) per common share for the following
periods:
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
(Number of common shares) | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
Basic weighted average shares outstanding | |
| 82,434,434 | | |
| 80,144,953 | | |
| 81,998,804 | | |
| 79,701,761 | |
Weighted average shares dilution adjustments: | |
| | | |
| | | |
| | | |
| | |
Stock options 1 | |
| 62,142 | | |
| 233,552 | | |
| - | | |
| 250,408 | |
RSUs | |
| 150,149 | | |
| 13,887 | | |
| - | | |
| 14,755 | |
Diluted weighted average shares outstanding | |
| 82,646,724 | | |
| 80,392,391 | | |
| 81,998,804 | | |
| 79,966,924 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average shares dilution exclusions: 2 |
Stock options 1 | |
| - | | |
| - | | |
| 44,492 | | |
| - | |
RSUs | |
| - | | |
| - | | |
| 141,220 | | |
| - | |
Adjustment for other non-cash items
within operating activities:
| |
| | | |
| Three months ended
June 30, | | |
| Six months ended
June 30, | |
($000s) | |
| Notes | | |
| 2023 | | |
| 2022 | | |
| 2023 | | |
| 2022 | |
Impairment of investment in associate | |
| 6 | | |
| - | | |
| 873 | | |
| - | | |
| 873 | |
Equity loss of associate | |
| 6 | | |
| 60 | | |
| 46 | | |
| 120 | | |
| 90 | |
Environmental rehabilitation expense | |
| 10 | | |
| - | | |
| 26 | | |
| - | | |
| (41 | ) |
Unrealized gain on convertible notes receivable | |
| | | |
| 22 | | |
| (6 | ) | |
| 37 | | |
| 9 | |
Accrued interest income on convertible notes receivable | |
| | | |
| - | | |
| - | | |
| (20 | ) | |
| (19 | ) |
Depreciation | |
| 8 | | |
| 33 | | |
| 74 | | |
| 65 | | |
| 95 | |
Finance costs, net | |
| | | |
| 63 | | |
| 18 | | |
| 124 | | |
| 34 | |
Effects of exchange rate fluctuation on cash and cash equivalents | |
| | | |
| 209 | | |
| (1,430 | ) | |
| 230 | | |
| (1,374 | ) |
| |
| | | |
| 387 | | |
| (399 | ) | |
| 556 | | |
| (333 | ) |
| 14. | Fair value of financial assets and liabilities |
Fair value is the price that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value.
Level 1: Inputs are quoted prices
(unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs are quoted prices
in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that
are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward
pricing curves used to value currency and commodity contracts, volatility measurements used to value option contracts and observable credit
default swap spreads to adjust for credit risk where appropriate), or inputs that are derived principally from or corroborated by observable
market data or other means.
Level 3: Inputs are unobservable (supported
by little or no market activity).
The fair value hierarchy gives the
highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.
The Company’s fair values of
financial assets and liabilities were as follows:
| |
| June 30, 2023 | |
($000s) | |
| Carrying
Amount | | |
| Level
1 | |
| Level
2 | |
| Level
3 | | |
Total
Fair Value | |
Assets | |
| | | |
| | |
| | |
| | | |
| |
Cash and cash equivalents | |
| 202,642 | | |
| 202,642 | |
| - | |
| - | | |
202,642 | |
Amounts receivable | |
| 6,215 | | |
| 6,215 | |
| - | |
| - | | |
6,215 | |
Investment in marketable securities | |
| 3,577 | | |
| 3,577 | |
| - | |
| - | | |
3,577 | |
Convertible notes receivable | |
| 594 | | |
| - | |
| - | |
| 594 | | |
594 | |
Long-term receivables | |
| 13,203 | | |
| 13,203 | |
| - | |
| - | | |
13,203 | |
| |
| 226,231 | | |
| 225,637 | |
| - | |
| 594 | | |
226,231 | |
Liabilities | |
| | | |
| | |
| | |
| | | |
| |
Accounts payable and accrued liabilities | |
| 62,040 | | |
| 62,040 | |
| - | |
| - | | |
62,040 | |
Secured notes | |
| 456,325 | | |
| - | |
| - | |
| 456,325 | | |
456,325 | |
| |
| 518,365 | | |
| 62,040 | |
| - | |
| 456,325 | | |
518,365 | |
| |
| December
31, 2022 | |
($000s) | |
| Carrying
Amount | | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total
Fair Value | |
Assets | |
| | | |
| | |
| | |
| | |
| |
Cash and cash equivalents | |
| 46,150 | | |
46,150 | | |
- | | |
- | | |
46,150 | |
Short-term deposits | |
| 81,690 | | |
81,690 | | |
- | | |
- | | |
81,690 | |
Amounts receivable | |
| 6,260 | | |
6,260 | | |
- | | |
- | | |
6,260 | |
Investment in marketable securities | |
| 3,696 | | |
3,696 | | |
- | | |
- | | |
3,696 | |
Convertible notes receivable | |
| 631 | | |
- | | |
- | | |
631 | | |
631 | |
Long-term receivables | |
| 13,203 | | |
13,203 | | |
- | | |
- | | |
13,203 | |
| |
| 151,630 | | |
150,999 | | |
- | | |
631 | | |
151,630 | |
Liabilities | |
| | | |
| | |
| | |
| | |
| |
Accounts payable and accrued liabilities | |
| 42,956 | | |
42,956 | | |
- | | |
- | | |
42,956 | |
Secured notes | |
| 263,541 | | |
- | | |
- | | |
263,541 | | |
263,541 | |
| |
| 306,497 | | |
42,956 | | |
- | | |
263,541 | | |
306,497 | |
The carrying value of cash and cash
equivalents, short-term deposits, amounts receivable and accounts payable and accrued liabilities approximate their fair values due to
the short-term maturity of these financial assets and liabilities.
The Company’s financial risk
exposures and the impact on the Company’s financial instruments are summarized below:
Credit Risk
The Company’s credit risk is
primarily attributable to short-term deposits, convertible notes receivable, and receivables included in amounts receivable and prepaid
expenses. The Company has no significant concentration of credit risk arising from operations. The short-term deposits consist of Canadian
Schedule I bank guaranteed notes, with terms up to one year but are cashable in whole or in part with interest at any time to maturity,
for which management believes the risk of loss to be remote. Management believes that the risk of loss with respect to financial instruments
included in amounts receivable and prepaid expenses to be remote.
Liquidity Risk
The Company’s approach to managing
liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As at June 30, 2023, the Company had
cash and cash equivalents of $202.6 million and short-term deposits of nil (December 31, 2022 - $46.2 million and $81.7 million, respectively)
for settlement of current financial liabilities of $66.4 million (December 31, 2022 - $47.3 million). Except for the secured notes liability
and the reclamation obligations, the Company’s financial liabilities are primarily subject to normal trade terms. The Company’s
ability to fund its operations and capital expenditures and other obligations as they become due is dependent upon market conditions.
The following tables detail the
Company’s expected remaining contractual cash flow requirements for its financial liabilities on repayment or maturity periods.
The amounts presented are based on the contractual undiscounted cash flows and may not agree with the carrying amounts in the Consolidated
Statements of Financial Position.
($000s) | |
| Less than
1 year | | |
| 1-3 years | | |
| 3-5 years | | |
| Greater
than 5 years | | |
| Total | |
2022 Secured Note including interest | |
| 19,364 | | |
| 38,728 | | |
| 38,728 | | |
| 160,905 | | |
| 257,725 | |
2023 Secured Note including interest | |
| - | | |
| 28,466 | | |
| 25,818 | | |
| 144,316 | | |
| 198,600 | |
Flow-through share expenditures | |
| 9,737 | | |
| - | | |
| - | | |
| - | | |
| 9,737 | |
Lease obligation | |
| 952 | | |
| 728 | | |
| 103 | | |
| 161 | | |
| 1,944 | |
| |
| 30,053 | | |
| 67,922 | | |
| 64,649 | | |
| 305,382 | | |
| 468,006 | |
As the Company does not generate
cash inflows from operations, the Company is dependent upon external sources of financing to fund its exploration projects and on-going
activities. If required, the Company will seek additional sources of cash to cover its proposed exploration and development programs at
its key projects, in the form of equity financing and from the sale of non-core assets. Refer to Note 12 for details on equity financing.
Market Risk
Interest rate risk is the risk
that the future cash flows of a financial instrument or its fair value will fluctuate because of changes in market interest rates. The
secured notes liability (Note 11) bear interest at a fixed rate of 6.5% per annum. The Company’s current policy is to invest excess cash
in Canadian bank guaranteed notes (short-term deposits). The short-term deposits can be cashed in at any time and can be reinvested if
interest rates rise.
The Company’s functional currency
is the Canadian dollar and major purchases are transacted in Canadian and US dollars. The secure note liability and the related interest
payments are denominated in US dollars. The Company has the option to pay the interest either in cash or in shares. The Company also funds
certain operations, exploration and administrative expenses in the United States on a cash call basis using US dollar cash on hand or
converted from its Canadian dollar cash. Management believes the foreign exchange risk derived from currency conversions is not significant
to its operations and has not entered into any foreign exchange hedges. As at June 30, 2023, the Company had cash and cash equivalents,
investment in associate, convertible notes receivable, loan receivable, reclamation deposits, accounts payable, accrued liabilities and
secured notes that are in US dollars.
The Company has investments in
other publicly listed exploration companies which are included in investments. These shares were received as option payments on certain
exploration properties the Company owns or has sold. In addition, the Company holds $3.6 million in a gold exchange traded receipt that
is recorded on the consolidated statements of financial position in investments. The risk on these investments is significant due to the
nature of the investment but the amounts are not significant to the Company.
| 15. | Corporate and administrative expenses |
| |
| Three months ended
June 30, | | |
Six months ended
June 30,
| |
($000s) | |
| 2023 | | |
2022 | | |
2023 | | |
2022 | |
Employee compensation | |
| 1,465 | | |
1,302 | | |
3,085 | | |
2,540 | |
Stock-based compensation | |
| 859 | | |
222 | | |
1,727 | | |
2,515 | |
Professional fees | |
| 662 | | |
596 | | |
936 | | |
855 | |
Other general and administrative | |
| 991 | | |
748 | | |
2,120 | | |
1,559 | |
| |
| 3,977 | | |
2,868 | | |
7,868 | | |
7,469 | |
| 16. | Related party disclosures |
During the six months ended June 30,
2023 and 2022, there were no payments to related parties other than compensation paid to key management personnel. These transactions
were in the normal course of operations and were measured at the exchange amount, which is the amount of consideration established and
agreed to by the related parties.
As previously disclosed in the
Company’s prior years financial statements, in 2019 the Company received a notice from the CRA that it proposed to reduce the amount of
expenditures reported as Canadian Exploration Expenses (CEE) for the three-year period ended December 31, 2016. The Company has funded certain
of its exploration expenditures, from time-to-time, with the proceeds from the issuance of flow-through shares and renounced,
to subscribers, the expenditures which it determined to be CEE. The notice disputes the eligibility of certain types of expenditures
previously audited and approved as CEE by the CRA. The Company strongly disagrees with the notice and responded to the CRA auditors with
additional information for their consideration. In 2020, the CRA auditors responded to the Company’s submission and, although accepting
additional expenditures as CEE, reiterated that their position remains largely unchanged and subsequently issued reassessments to the
Company reflecting the additional CEE expenditures accepted and $2.3 million of Part Xll.6 tax owing. The Company has been made aware
that the CRA has reassessed certain investors who subscribed for the flow-through shares, reducing CEE deductions. Notice of objections
to the Company’s and investors’ reassessments have been filed for all those that have been received and will be appealed to
the courts, should the notice of objections be denied. The Company has indemnified the investors that subscribed for the flow-through
shares and that have been reassessed by depositing the amount of their reassessments, including interest charges, into the accounts of
the reassessed investors with the Receiver General in return for such investors agreement to object to their respective reassessments
and to repay the Company any refund of the amount deposited on their behalf upon resolution of the Company’s appeal. During 2021
and 2022, the Company deposited $9.3 million into the accounts of certain investors with the Receiver General. The deposits made have
been recorded as long-term receivables on the statement of financial position as at June 30, 2023. The potential tax indemnification to
the investors is estimated to be $10.8 million, plus $2.9 million potential interest. No provision has been recorded related to the tax,
potential interest, nor the potential indemnity as the Company and its advisors do not consider it probable that there will ultimately
be an amount payable.
| 18. | Commitments and contingencies |
| |
Payments due by years | |
($000s) | |
Total | |
2023 | |
2024-25 | |
2026-27 | |
2028-29 | |
2022 Secured Note – interest | |
| 125,866 | |
| 9,682 | |
| 38,728 | |
| 38,728 | |
| 38,728 | |
2023 Secured Note – interest | |
| 80,102 | |
| - | |
| 28,466 | |
| 25,818 | |
| 25,818 | |
Capital expenditure obligations | |
| 88,175 | |
| 82,033 | |
| 6,142 | |
| - | |
| - | |
Flow-through share expenditures | |
| 9,737 | |
| 9,737 | |
| - | |
| - | |
| - | |
Mineral interests | |
| 5,441 | |
| 485 | |
| 1,652 | |
| 1,652 | |
| 1,652 | |
Lease obligation | |
| 1,851 | |
| 510 | |
| 1,143 | |
| 106 | |
| 92 | |
| |
| 311,172 | |
| 102,447 | |
| 76,131 | |
| 66,304 | |
| 66,290 | |
In 2022, the Company entered
into a Facilities Agreement with BC Hydro covering the design and construction of facilities by BC Hydro to supply construction phase
hydro-sourced electricity to the KSM project.
The cost to complete the construction
is estimated to be $32.8 million of which the Company has paid $24.9 million to BC Hydro and the remaining balance is due in December
2023. In addition, the Facilities Agreement requires $59.7 million in security or cash from the Company for BC Hydro system reinforcement
which is required to make the power available of which the Company has paid $57.1 million to BC Hydro and the balance is due in December
2023. The $59.7 million system reinforcement security will be forgiven annually, typically over a period of less than 8 years, based on
project power consumption.
Prior to its maturity, the 2022
Secured Notes bear interest at 6.5%, or US$14.6 million per annum, payable quarterly in arrears. The Company can elect to satisfy interest
payments in cash or by delivering common shares. Refer to Note 11 for details on the secured notes.
Prior to its maturity, the 2023
Secured Note bears interest at 6.5% or US$9.8 million per annum, payable quarterly in arrears. Payment of quarterly interest due from
the closing date to the second anniversary is deferred and US$21.5 million must be paid on or before 30 months after the closing date.
Deferred interest can be satisfied by way of cash, common shares or increasing the NSR percentage from 1 to 1.2%.
Page 23
false
--12-31
Q2
0001231346
0001231346
2023-01-01
2023-06-30
0001231346
2023-06-30
0001231346
2022-12-31
0001231346
2023-04-01
2023-06-30
0001231346
2022-04-01
2022-06-30
0001231346
2022-01-01
2022-06-30
0001231346
ifrs-full:ClassesOfShareCapitalMember
2022-12-31
0001231346
sa:StockbasedCompensationMember
2022-12-31
0001231346
sa:ContributedSurplusMember
2022-12-31
0001231346
ifrs-full:RetainedEarningsMember
2022-12-31
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2022-12-31
0001231346
ifrs-full:ClassesOfShareCapitalMember
2023-01-01
2023-06-30
0001231346
sa:WarrantsMember
2023-01-01
2023-06-30
0001231346
sa:StockbasedCompensationMember
2023-01-01
2023-06-30
0001231346
sa:ContributedSurplusMember
2023-01-01
2023-06-30
0001231346
ifrs-full:RetainedEarningsMember
2023-01-01
2023-06-30
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2023-01-01
2023-06-30
0001231346
ifrs-full:ClassesOfShareCapitalMember
2023-06-30
0001231346
sa:StockbasedCompensationMember
2023-06-30
0001231346
sa:ContributedSurplusMember
2023-06-30
0001231346
ifrs-full:RetainedEarningsMember
2023-06-30
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2023-06-30
0001231346
ifrs-full:ClassesOfShareCapitalMember
2021-12-31
0001231346
sa:WarrantsMember
2021-12-31
0001231346
sa:StockbasedCompensationMember
2021-12-31
0001231346
sa:ContributedSurplusMember
2021-12-31
0001231346
ifrs-full:RetainedEarningsMember
2021-12-31
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2021-12-31
0001231346
2021-12-31
0001231346
ifrs-full:ClassesOfShareCapitalMember
2022-01-01
2022-06-30
0001231346
sa:WarrantsMember
2022-01-01
2022-06-30
0001231346
sa:StockbasedCompensationMember
2022-01-01
2022-06-30
0001231346
sa:ContributedSurplusMember
2022-01-01
2022-06-30
0001231346
ifrs-full:RetainedEarningsMember
2022-01-01
2022-06-30
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2022-01-01
2022-06-30
0001231346
ifrs-full:ClassesOfShareCapitalMember
2022-06-30
0001231346
sa:StockbasedCompensationMember
2022-06-30
0001231346
sa:ContributedSurplusMember
2022-06-30
0001231346
ifrs-full:RetainedEarningsMember
2022-06-30
0001231346
sa:AccumulatedOtherComprehensiveGainLossMember
2022-06-30
0001231346
2022-06-30
0001231346
2023-03-31
0001231346
2022-03-31
0001231346
2022-01-01
2022-12-31
0001231346
sa:ParamountGoldNevadaCorpMember
2023-01-01
2023-06-30
0001231346
sa:ParamountGoldNevadaCorpMember
2022-06-30
0001231346
sa:ParamountGoldNevadaCorpMember
2022-12-31
0001231346
sa:ParamountGoldNevadaCorpMember
2022-01-01
2022-06-30
0001231346
sa:InvestmentInMarketableSecuritiesMember
2022-12-31
0001231346
sa:InvestmentInMarketableSecuritiesMember
2023-01-01
2023-06-30
0001231346
sa:InvestmentInMarketableSecuritiesMember
2023-06-30
0001231346
sa:InvestmentInAssociateMember
2022-12-31
0001231346
sa:InvestmentInAssociateMember
2023-01-01
2023-06-30
0001231346
sa:InvestmentInAssociateMember
2023-06-30
0001231346
sa:InvestmentInMarketableSecuritiesMember
2021-12-31
0001231346
sa:InvestmentInMarketableSecuritiesMember
2022-01-01
2022-12-31
0001231346
sa:InvestmentInAssociateMember
2021-12-31
0001231346
sa:InvestmentInAssociateMember
2022-01-01
2022-12-31
0001231346
2023-01-01
2023-03-31
0001231346
2016-12-31
0001231346
2016-12-31
2016-12-31
0001231346
2017-12-31
2017-12-31
0001231346
sa:KsmMember
2001-12-01
2001-12-31
0001231346
2002-01-01
2002-01-31
0001231346
2011-01-01
2011-01-31
0001231346
2012-01-01
2012-01-31
0001231346
2020-01-01
2020-12-31
0001231346
sa:BCMETCAuditMember
2022-01-01
2022-06-30
0001231346
sa:KsmMember
2023-01-01
2023-06-30
0001231346
sa:BCHydroProjectMember
2022-01-01
2022-06-30
0001231346
sa:CourageousLakeMember
2002-01-01
2002-01-31
0001231346
sa:SnipGoldCorpMember
sa:IskutMember
2016-06-01
2016-06-21
0001231346
sa:SnowstormMember
2017-12-01
2017-12-31
0001231346
sa:ThreeAcesMember
2020-01-01
2020-12-31
0001231346
sa:GrassyMountainMember
2013-12-01
2013-12-31
0001231346
sa:MineralInterestsMember
2021-12-31
0001231346
ifrs-full:ConstructionInProgressMember
2021-12-31
0001231346
sa:PropertyEquipmentMember
2021-12-31
0001231346
ifrs-full:RightofuseAssetsMember
2021-12-31
0001231346
sa:MineralInterestsMember
2022-01-01
2022-12-31
0001231346
ifrs-full:ConstructionInProgressMember
2022-01-01
2022-12-31
0001231346
sa:PropertyEquipmentMember
2022-01-01
2022-12-31
0001231346
ifrs-full:RightofuseAssetsMember
2022-01-01
2022-12-31
0001231346
sa:MineralInterestsMember
2022-12-31
0001231346
ifrs-full:ConstructionInProgressMember
2022-12-31
0001231346
sa:PropertyEquipmentMember
2022-12-31
0001231346
ifrs-full:RightofuseAssetsMember
2022-12-31
0001231346
sa:MineralInterestsMember
2023-01-01
2023-06-30
0001231346
ifrs-full:ConstructionInProgressMember
2023-01-01
2023-06-30
0001231346
sa:PropertyEquipmentMember
2023-01-01
2023-06-30
0001231346
ifrs-full:RightofuseAssetsMember
2023-01-01
2023-06-30
0001231346
sa:MineralInterestsMember
2023-06-30
0001231346
ifrs-full:ConstructionInProgressMember
2023-06-30
0001231346
sa:PropertyEquipmentMember
2023-06-30
0001231346
ifrs-full:RightofuseAssetsMember
2023-06-30
0001231346
sa:KsmMember
2022-12-31
0001231346
sa:KsmMember
2023-01-01
2023-06-30
0001231346
sa:KsmMember
2023-06-30
0001231346
sa:CourageousLakeMember
2022-12-31
0001231346
sa:CourageousLakeMember
2023-01-01
2023-06-30
0001231346
sa:CourageousLakeMember
2023-06-30
0001231346
sa:IskutMember
2022-12-31
0001231346
sa:IskutMember
2023-01-01
2023-06-30
0001231346
sa:IskutMember
2023-06-30
0001231346
sa:SnowstormMember
2022-12-31
0001231346
sa:SnowstormMember
2023-01-01
2023-06-30
0001231346
sa:SnowstormMember
2023-06-30
0001231346
sa:ThreeAcesMember
2022-12-31
0001231346
sa:ThreeAcesMember
2023-01-01
2023-06-30
0001231346
sa:ThreeAcesMember
2023-06-30
0001231346
sa:GrassyMountainMember
2022-12-31
0001231346
sa:GrassyMountainMember
2023-01-01
2023-06-30
0001231346
sa:GrassyMountainMember
2023-06-30
0001231346
sa:CorporateOneMember
2022-12-31
0001231346
sa:CorporateOneMember
2023-01-01
2023-06-30
0001231346
sa:CorporateOneMember
2023-06-30
0001231346
sa:TotalMember
2022-12-31
0001231346
sa:TotalMember
2023-01-01
2023-06-30
0001231346
sa:TotalMember
2023-06-30
0001231346
sa:KsmMember
2021-12-31
0001231346
sa:KsmMember
2022-01-01
2022-12-31
0001231346
sa:CourageousLakeMember
2021-12-31
0001231346
sa:CourageousLakeMember
2022-01-01
2022-12-31
0001231346
sa:IskutMember
2021-12-31
0001231346
sa:IskutMember
2022-01-01
2022-12-31
0001231346
sa:SnowstormMember
2021-12-31
0001231346
sa:SnowstormMember
2022-01-01
2022-12-31
0001231346
sa:ThreeAcesMember
2021-12-31
0001231346
sa:ThreeAcesMember
2022-01-01
2022-12-31
0001231346
sa:GrassyMountainMember
2021-12-31
0001231346
sa:GrassyMountainMember
2022-01-01
2022-12-31
0001231346
sa:CorporateOneMember
2021-12-31
0001231346
sa:CorporateOneMember
2022-01-01
2022-12-31
0001231346
sa:TotalMember
2021-12-31
0001231346
sa:TotalMember
2022-01-01
2022-12-31
0001231346
sa:ReclamationLiabilitiesMember
2023-06-30
0001231346
sa:ReclamationLiabilitiesMember
2022-12-31
0001231346
srt:MinimumMember
2023-01-01
2023-06-30
0001231346
srt:MaximumMember
2023-01-01
2023-06-30
0001231346
sa:MonteCarloSimulationMember
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
2022-07-01
2022-12-31
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
2023-01-01
2023-06-29
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:SilverPriceForwardCurveMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:SilverPriceForwardCurveOneMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:DiscountRatesMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:DiscountRatesOneMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:ForecastedSilverProductionMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteMember
sa:ForecastedSilverProductionOneMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:MetalsPriceForwardCurveMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:MetalsPriceForwardCurveOneMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:DiscountRatesMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:DiscountRatesOneMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:ForecastedMetalProductionMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteMember
sa:ForecastedMetalProductionOneMember
2023-01-01
2023-06-30
0001231346
2021-01-01
2021-03-31
0001231346
sa:EquityFinancingMember
2022-12-31
0001231346
sa:EquityFinancingMember
2022-01-01
2022-12-31
0001231346
sa:EquityFinancingMember
2023-01-01
2023-06-30
0001231346
sa:RSUMember
2022-01-01
2022-12-31
0001231346
sa:RSUMember
2023-01-01
2023-06-30
0001231346
sa:RSUMember
2022-01-01
2022-09-30
0001231346
sa:BoardMembersMember
sa:RSUMember
2022-01-01
2022-09-30
0001231346
sa:BoardMembersMember
sa:RSUMember
2022-09-30
0001231346
sa:RSUMember
2021-01-01
2021-12-31
0001231346
sa:BoardMembersMember
sa:RSUMember
2021-01-01
2021-12-31
0001231346
2021-01-01
2021-12-31
0001231346
sa:RSUMember
2022-01-01
2022-03-31
0001231346
sa:RSUMember
2022-01-01
2022-06-30
0001231346
sa:RSUMember
2021-01-01
2021-09-30
0001231346
sa:RSUMember
2023-06-30
0001231346
sa:BoardMembersMember
sa:RSUMember
2021-01-01
2021-06-30
0001231346
sa:BoardMembersMember
sa:RSUMember
2023-01-01
2023-06-30
0001231346
sa:BoardMembersMember
2022-01-01
2022-06-30
0001231346
sa:OptionsMember
2022-12-31
0001231346
sa:RestrictedStockUnitMember
2022-12-31
0001231346
sa:OptionsMember
2023-01-01
2023-06-30
0001231346
sa:RestrictedStockUnitMember
2023-01-01
2023-06-30
0001231346
sa:OptionsMember
2023-06-30
0001231346
sa:RestrictedStockUnitMember
2023-06-30
0001231346
sa:OptionsMember
2021-12-31
0001231346
sa:RestrictedStockUnitMember
2021-12-31
0001231346
sa:OptionsMember
2022-01-01
2022-12-31
0001231346
sa:RestrictedStockUnitMember
2022-01-01
2022-12-31
0001231346
sa:ExercisePrice1694Member
2023-06-30
0001231346
sa:ExercisePrice1694Member
2023-01-01
2023-06-30
0001231346
sa:ExercisePrice1546Member
2023-06-30
0001231346
sa:ExercisePrice1546Member
2023-01-01
2023-06-30
0001231346
sa:ExercisePrice1772Member
2023-06-30
0001231346
sa:ExercisePrice1772Member
2023-01-01
2023-06-30
0001231346
sa:StockOptionsMember
2023-04-01
2023-06-30
0001231346
sa:StockOptionsMember
2022-04-01
2022-06-30
0001231346
sa:StockOptionsMember
2023-01-01
2023-06-30
0001231346
sa:StockOptionsMember
2022-01-01
2022-06-30
0001231346
sa:RSUsMember
2023-04-01
2023-06-30
0001231346
sa:RSUsMember
2022-04-01
2022-06-30
0001231346
sa:RSUsMember
2023-01-01
2023-06-30
0001231346
sa:RSUsMember
2022-01-01
2022-06-30
0001231346
2021-06-30
0001231346
2021-04-01
2021-06-30
0001231346
2021-01-01
2021-06-30
0001231346
sa:LiquidityRiskOneMember
2023-06-30
0001231346
sa:LiquidityRiskOneMember
2022-12-31
0001231346
sa:LiquidityRiskOneMember
2022-12-01
2022-12-31
0001231346
sa:ForeignCurrencyRiskMember
2023-01-01
2023-06-30
0001231346
sa:InvestmentRiskMember
2023-01-01
2023-06-30
0001231346
sa:CarryingAmountsMember
2023-06-30
0001231346
ifrs-full:Level1OfFairValueHierarchyMember
2023-06-30
0001231346
ifrs-full:Level2OfFairValueHierarchyMember
2023-06-30
0001231346
ifrs-full:Level3OfFairValueHierarchyMember
2023-06-30
0001231346
sa:CarryingAmountsMember
2022-12-31
0001231346
ifrs-full:Level1OfFairValueHierarchyMember
2022-12-31
0001231346
ifrs-full:Level2OfFairValueHierarchyMember
2022-12-31
0001231346
ifrs-full:Level3OfFairValueHierarchyMember
2022-12-31
0001231346
sa:LessThan1YearMember
2023-06-30
0001231346
sa:OneToThreeYearsMember
2023-06-30
0001231346
sa:ThreeToFiveYearsMember
2023-06-30
0001231346
sa:GreaterThan5YearsMember
2023-06-30
0001231346
sa:LessThan1YearMember
2023-01-01
2023-06-30
0001231346
sa:OneToThreeYearsMember
2023-01-01
2023-06-30
0001231346
sa:ThreeToFiveYearsMember
2023-01-01
2023-06-30
0001231346
sa:GreaterThan5YearsMember
2023-01-01
2023-06-30
0001231346
sa:EmployeeCompensationMember
2023-04-01
2023-06-30
0001231346
sa:EmployeeCompensationMember
2022-04-01
2022-06-30
0001231346
sa:EmployeeCompensationMember
2023-01-01
2023-06-30
0001231346
sa:EmployeeCompensationMember
2022-01-01
2022-06-30
0001231346
sa:StockbasedCompensationMember
2023-04-01
2023-06-30
0001231346
sa:StockbasedCompensationMember
2022-04-01
2022-06-30
0001231346
sa:StockbasedCompensationMember
2023-01-01
2023-06-30
0001231346
sa:StockbasedCompensationMember
2022-01-01
2022-06-30
0001231346
sa:ProfessionalFeesMember
2023-04-01
2023-06-30
0001231346
sa:ProfessionalFeesMember
2022-04-01
2022-06-30
0001231346
sa:ProfessionalFeesMember
2023-01-01
2023-06-30
0001231346
sa:ProfessionalFeesMember
2022-01-01
2022-06-30
0001231346
sa:OtherGeneralAndAdministrativeMember
2023-04-01
2023-06-30
0001231346
sa:OtherGeneralAndAdministrativeMember
2022-04-01
2022-06-30
0001231346
sa:OtherGeneralAndAdministrativeMember
2023-01-01
2023-06-30
0001231346
sa:OtherGeneralAndAdministrativeMember
2022-01-01
2022-06-30
0001231346
ifrs-full:BottomOfRangeMember
2023-01-01
2023-06-30
0001231346
ifrs-full:TopOfRangeMember
2023-01-01
2023-06-30
0001231346
sa:BCHydroProjectMember
2023-01-01
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
srt:MinimumMember
2023-06-30
0001231346
srt:MaximumMember
2023-06-30
0001231346
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:TwoThousandTwentyTwoSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:TwoThousandTwentyThreeSecuredNoteInterestMember
2023-06-30
0001231346
sa:CapitalExpenditureObligationsMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:CapitalExpenditureObligationsMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:CapitalExpenditureObligationsMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:CapitalExpenditureObligationsMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:CapitalExpenditureObligationsMember
2023-06-30
0001231346
sa:FlowthroughShareExpendituresMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:FlowthroughShareExpendituresMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:FlowthroughShareExpendituresMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:FlowthroughShareExpendituresMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:FlowthroughShareExpendituresMember
2023-06-30
0001231346
sa:MineralInterestsMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:MineralInterestsMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:MineralInterestsMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:MineralInterestsMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:MineralInterestsMember
2023-06-30
0001231346
sa:LeaseObligationMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
sa:LeaseObligationMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
sa:LeaseObligationMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
sa:LeaseObligationMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
sa:LeaseObligationMember
2023-06-30
0001231346
sa:TwoThousandTwentyThreeMember
2023-06-30
0001231346
sa:TwoThousandTwentyFourToTwentyFiveMember
2023-06-30
0001231346
sa:TwoThousandTwentySixToTwentySevenMember
2023-06-30
0001231346
sa:TwoThousandTwentyEightToTwentyNineMember
2023-06-30
iso4217:CAD
xbrli:shares
iso4217:CAD
xbrli:shares
iso4217:USD
xbrli:pure
iso4217:USD
xbrli:shares