EX-99.1 2 ea178528ex99-1_seabridge.htm UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED MARCH 31, 2023

Exhibit 99.1

 

 

 

 

 

 

 

SEABRIDGE GOLD INC.

 

UNAUDITED CONDENSED CONSOLIDATED INTERIM

FINANCIAL STATEMENTS

 

AS AT MARCH 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEABRIDGE GOLD INC.

Consolidated Statements of Financial Position

(Expressed in thousands of Canadian dollars)

(Unaudited)

 

       March 31,   December 31, 
   Note   2023   2022 
             
Assets            
Current assets            
Cash and cash equivalents   4   $37,566   $46,150 
Short-term deposits   4    1,301    81,690 
Amounts receivable and prepaid expenses   5    8,165    8,220 
Investment in marketable securities   6    3,844    3,696 
Convertible notes receivable        616    631 
         51,492    140,387 
Non-current assets               
Investment in associate   6    1,349    1,389 
Long-term receivables and other assets   7    95,353    51,703 
Mineral interests, property and equipment   8    932,445    881,497 
Reclamation deposits   10    20,665    20,643 
         1,049,812    955,232 
Total assets       $1,101,304   $1,095,619 
                
Liabilities and shareholders’ equity               
Current liabilities               
Accounts payable and accrued liabilities   9   $45,828   $42,956 
Flow-through share premium   12    4,038    4,183 
Lease obligations        394    511 
Provision for reclamation liabilities   10    4,343    4,343 
         54,603    51,993 
Non-current liabilities               
Secured note   11    282,330    263,541 
Deferred income tax liabilities   17    26,310    31,934 
Lease obligations        1,106    1,115 
Provision for reclamation liabilities   10    6,331    6,503 
         316,077    303,093 
Total liabilities        370,680    355,086 
                
Shareholders’ equity   12    730,624    740,533 
Total liabilities and shareholders’ equity       $1,101,304   $1,095,619 

 

Subsequent events (Notes 10 12, and 14), commitments and contingencies (Note 18)

 

The accompanying notes form an integral part of these unaudited condensed consolidated interim financial statements.

 

Page 2

 

 

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
March 31,
 
   Note   2023   2022 
             
Remeasurement of secured note   11   $(11,746)  $- 
Corporate and administrative expenses   15    (3,891)   (4,601)
Equity loss of associate   6    (60)   (44)
Other income - flow-through shares   12    145    99 
Environmental rehabilitation expense   10    -    67 
Unrealized gain (loss) on convertible notes receivable        (13)   (6)
Foreign exchange gain (loss)        587    (137)
Finance costs, interest expense and other income        (72)   (3,104)
Interest income        786    46 
Earnings before income taxes        (14,264)   (7,680)
Income tax recovery   17    3,480    1,399 
Net loss for the period       $(10,784)  $(6,281)
                
Other comprehensive income (loss)               
Items that will not be reclassified to net income or loss               
Remeasurement of secured note   11   $(7,601)  $- 
Change in fair value of marketable securities        148    174 
Tax impact        2,033    (24)
Total other comprehensive income (loss)        (5,420)   150 
Comprehensive loss for the period       $(16,204)  $(6,131)
                
Weighted average number of common shares outstanding               
Basic   12    81,554,849    79,245,796 
Diluted   12    81,554,849    79,245,796 
                
Earnings (loss) per common share               
Basic   12   $(0.13)  $(0.08)
Diluted   12   $(0.13)  $(0.08)

 

The accompanying notes form an integral part of these unaudited condensed consolidated interim financial statements.

 

Page 3

 

 

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   314,000    5,729    -    -    -    -    -    5,729 
Share issuance costs   -    (413)   -    -    -    -        -    (413)
Deferred tax on share issuance costs   -    110    -    -    -    -    -    110 
Stock-based compensation   -    -    -    868    -    -    -    868 
Other comprehensive loss   -    -    -    -    -    -    (5,419)   (5,419)
Net loss for the period   -    -    -    -    -    (10,784)   -    (10,784)
As at March 31, 2023   81,653,012   $861,888   $-   $5,523   $36,160   $(168,161)  $(4,786)  $730,624 
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   588,169    13,044    -    -    -    -      -    13,044 
Share issuance - options exercised   117,500    2,503    -    (884)   -    -    -    1,619 
Share issuance – RSUs vested   800    17    -    (17)   -    -    -    - 
Share issuance costs   -    (275)   -    -    -    -    -    (275)
Deferred tax on share issuance costs   -    73    -    -    -    -    -    73 
Stock-based compensation   -    -    -    2,293    -    -    -    2,293 
Other comprehensive income   -    -    -    -    -    -    150    150 
Net loss for the period   -    -    -    -    -    (6,281)   -    (6,281)
As at March 31, 2022   79,681,818   $824,631    -   $10,089   $36,126   $(156,264)  $(1,626)  $712,956 

 

The accompanying notes form an integral part of these unaudited condensed consolidated interim financial statements.

 

Page 4

 

 

SEABRIDGE GOLD INC.

Consolidated Statements of Cash Flows

(Expressed in thousands of Canadian dollars)

(Unaudited)

 

   Three months ended March 31, 
   2023   2022 
         
Operating Activities        
Net loss  $(10,784)  $(6,281)
Adjustment for non-cash items:          
Remeasurement loss on secured note   11,746    - 
Environmental rehabilitation expense   -    (67)
Stock-based compensation   868    2,293 
Other income - flow-through shares   (145)   (99)
Income tax recovery   (3,480)   (1,399)
Unrealized foreign exchange gain   (559)   - 
Other non-cash items   170    133 
Adjustment for cash items:          
Environmental rehabilitation disbursements   (233)   (313)
Changes in working capital items:          
Amounts receivable and prepaid expenses   55    1,010 
Accounts payable and accrued liabilities   (5,298)   (4,915)
Net cash used in operating activities   (7,660)   (9,638)
           
Investing Activities          
Investment in short-term deposits   (31)   (17)
Redemption of short-term deposits   80,420    29,260 
Mineral interests, property and equipment   (42,810)   (10,091)
Long-term receivables and other assets   (43,650)   (16,398)
Investment in reclamation deposits   (22)   (4,300)
Net cash used in investing activities   (6,093)   (1,546)
           
Financing Activities          
Secured note   -    281,160 
Share issuance net of costs   5,317    12,769 
Exercise of options   -    1,619 
Payment of lease liabilities   (126)   (7)
Net cash from financing activities   5,191    295,541 
Effects of exchange rate fluctuation on cash and cash equivalents   (22)   (56)
Net increase (decrease) in cash and cash equivalents during the period   (8,584)   284,301 
Cash and cash equivalents, beginning of the period   46,150    11,523 
Cash and cash equivalents, end of the period  $37,566   $295,824 

 

The accompanying notes form an integral part of these unaudited condensed consolidated interim financial statements.

 

Page 5

 

 

SEABRIDGE GOLD INC.

Notes to the condensed consolidated interim financial statements

As at and for the three months ended March 31, 2023 and 2022

(Amounts in notes and in tables are in millions of Canadian dollars, except where otherwise indicated) (Unaudited)

 

1.Reporting entity

 

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.

 

2.Basis of accounting

 

(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 May 12, 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 initially 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.

 

(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.

 

Page 6

 

 

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 three months ended March 31, 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)  March 31,
2023
   December 31,
2022
 
Cash and cash equivalents   37,566    46,150 
Short-term deposits   1,301    81,690 
    38,867    127,840 

 

All of the cash and cash equivalents are held in a Canadian Schedule I bank. 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)   March 31,
2023
    December 31,
2022
 
HST   2,992    4,247 
Prepaid expenses and other receivables   5,173    3,973 
    8,165    8,220 

 

Page 7

 

 

6.Investments

 

($000s)   January 1, 2023    Fair value through other comprehensive income (loss)    Loss of associate    Impairment    Additions    March 31,
2023
 
                               
Current assets:                              
Investments in marketable securities   3,696    148    -    -    -    3,844 
                               
Non-current assets:                              
Investment in associate   1,389    -    (60)   -    20(b)   1,349 

 

($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 

 

(a)The Company accounts for its investment in Paramount, a publicly listed company, using the equity method. During 2022, the Company concluded that the fair value of its investment in Paramount, determined based on the market price, declining significantly and recorded an impairment of $0.9 million in the consolidated statements of operations and comprehensive income (loss).

 

(b)In 2023, the Company received 43,928 common shares of Paramount Gold Nevada (“Paramount”) for payment of interest, on the secured convertible notes, that accrued between July 1, 2022 and December 31, 2022. In 2022, the Company received 55,322 common shares of Paramount for payment of interest on the secured convertible notes accrued between July 1, 2021 and June 30, 2022.

 

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 $3.8 million (December 31, 2022 - $3.7 million) in the consolidated statements of financial position. At March 31, 2023, the Company revalued its holdings in its investments and recorded a fair value increase of $0.1 million in the statement of operations and comprehensive income (loss).

 

Investment in associate relates to Paramount. As at March 31, 2023, the Company holds a 5.5% (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 the current quarter, the Company recorded its proportionate share of Paramount’s net loss of $0.1 million (first quarter of 2022 – $0.04 million) within equity loss of associate on the consolidated statements of operations and comprehensive income (loss). As at March 31 2023, the carrying value of the Company’s investment in Paramount was $1.3 million (December 31, 2022 - $1.4 million).

 

Page 8

 

 

7.Long-term receivables and other assets

 

($000s)   March 31,
2023
    December 31,
2022
 
BC Hydro 1   82,150    38,500 
Canadian Exploration Expenses (Note 18)   9,337    9,337 
British Columbia Mineral Exploration Tax Credit 2   3,866    3,866 
    95,353    51,703 

 

1)During the current quarter, The Company paid $43.6 million (as at December 31, 2022, $38.5 million) to British Columbia Hydro and Power Authority (“BC Hydro”) as advance payment made pursuant to the Company signing a facilities agreement with BC Hydro covering the design and construction of facilities to supply hydro-sourced electricity to the KSM project.

 

2)During 2016, upon the completion of an audit of the application by tax authorities of the British Columbia Mineral Exploration Tax Credit (“BCMETC”) program, the Company was reassessed $3.6 million, including accrued interest for expenditures that the tax authority has categorized as not qualifying for the BCMETC program. The Company recorded a $3.6 million provision within non-trade payables and accrued expenses on the consolidated statements of financial position as at December 31, 2016 with a corresponding increase in mineral interests. In 2017 the Company filed an objection to the reassessment with the appeals division of the tax authorities and paid one-half of the accrued balance to the Receiver General and reduced the provision by $1.8 million. In 2019, the Company received a decision from the appeals division that the Company’s objection was denied, and the Company filed a Notice of Appeal with the British Columbia Supreme Court. The Attorney General of Canada replied to the facts and arguments in the Company’s Notice of Appeal and stated its position that the Company’s expenditures did not qualify for the BCMETC program. During the first quarter 2022, the Company completed discoveries with the Department of Justice and will continue to move the appeal process forward as expeditiously as possible. The Company intends to continue to fully defend its position. Based on the facts and circumstances of the Company’s objection, the Company concludes that it is more likely than not that it will be successful in its objection. As at March 31, 2023, the Company has paid $1.6 million to the Receiver General, and the Canada Revenue Agency (CRA) has withheld $2.3 million of HST credits due to the Company that would fully cover the residual balance, including interest, should the Company be unsuccessful in its challenge. The amount recorded in long-term receivables as of March 31, 2023 of $3.9 million includes the initial reassessment of $3.6 million, plus accrued interest.

 

Page 9

 

 

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   7,862    43,667    -    -    51,529 
As at March 31, 2023   694,936    191,015    46,257    2,437    934,645 
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   -    -    425    156    581 
As at March 31, 2023   -    -    1,495    705    2,200 
Net Book Value                         
As at December 31, 2022   687,074    147,348    45,187    1,888    881,497 
As at March 31, 2023   694,936    191,015    44,762    1,732    932,445 

 

1)Depreciation expense related to camps, equipment, and right-of-use assets associated with the KSM construction is capitalized to construction in progress.

 

Page 10

 

 

Mineral interests, property and equipment additions by project are as follows.

 

       Three months ended March 31, 2023     
($000s)  January 1,
2023
   Mineral interests   Construction in progress   Property & equipment   Right-of-use assets   Total Additions   March 31,
2023
 
Additions                            
KSM 1   707,190    6,600    43,667              -             -    50,267    757,457 
Courageous Lake   77,999    263    -    -    -    263    78,262 
Iskut   49,904    352    -    -    -    352    50,256 
Snowstorm   34,562    221    -    -    -    221    34,783 
3 Aces   12,079    426    -    -    -    426    12,505 
Grassy Mountain   771    -    -    -    -    -    771 
Corporate   611    -    -    -    -    -    611 
    883,116    7,862    43,667    -    -    51,529    934,645 

 

       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 

 

1)The KSM construction in progress additions during the current quarter includes $4.9 million of capitalized borrowing costs (year ended December 31, 2022 - $14.7 million).

 

Continued exploration of the Company’s mineral properties is subject to certain lease payments, project holding costs, rental fees and filing fees.

 

Page 11

 

 

a)KSM

 

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 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 production of reserves from the East Mitchell property. US$15 million of the conditional payment can be credited against future royalty payments.

 

Additions to mineral interests of $6.6 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 $43.7 million (2022- $104.6 million) of KSM assets under construction costs, $4.9 million (2022- $14.7 million) of capitalized borrowing costs related to the secured note interest expense, and $0.4 million (2022- $0.9 million) of capitalized depreciation expense.

 

b)Courageous Lake

 

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.

 

c)Iskut

 

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.

 

d)Snowstorm

 

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.

 

e)3 Aces

 

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.

 

f)Grassy Mountain

 

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.

 

Page 12

 

 

9.Accounts payable and accrued liabilities

 

($000s)   March 31,
2023
    December 31,
2022
 
Trade payables   13,374    15,686 
Non-trade payables and accrued expenses   32,454    27,270 
    45,828    42,956 

 

1)Non-trade payables and accrued expenses include $29.5 million (December 31, 2022 - $26.3 million) of accrued expenses related to construction at KSM.

 

10.Provision for reclamation liabilities

 

($000s)   March 31,
2023
    December 31,
2022
 
Beginning of the period   10,846    8,442 
Disbursements   (233)   (4,519)
Environmental rehabilitation expense   -    6,851 
Accretion   61    72 
End of the period   10,674    10,846 
           
Provision for reclamation liabilities – current   4,343    4,343 
Provision for reclamation liabilities – long-term   6,331    6,503 
    10,674    10,846 

 

The estimate of the provision for reclamation obligations, as at March 31, 2023, was calculated using the estimated undiscounted cash flows of future reclamation costs of $11.3 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 March 31, 2023, the discounted future cash outflows are estimated at $10.7 million (December 31, 2022 - $10.8 million). The nominal discount rate used to calculate the present value of the reclamation obligations was 3.8% at March 31, 2023 (4.07% - December 31, 2022). During the three months ended March 31, 2023, reclamation disbursements amounted to $0.2 million (three months ended March 31, 2022 - $0.3 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). Expenditures include the estimated costs for the closure of all adits and vent raises, removal of the mill and buildings, treatment of landfills and surface water management as well as ongoing logistics, freight and fuel costs.

 

During the current quarter, the Company placed $0.02 million on deposit as security for the reclamation obligations at 3 Aces. As at March 31, 2023, the Company has placed a total of $20.7 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 March 31, 2023, the Company had $7.9 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 project. Subsequent to the quarter end, the Company placed $2.6 million surety bond on deposit with government regulators pledged as security against reclamation liabilities at KSM. Of the $2.6 million surety bond, 80% was uncollateralized.

 

11.Secured note 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 (“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 secured note include:

 

When the 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 the 10-year anniversary, or if the Environmental Assessment Certificate (“EAC”) expires and the Investors do not exercise their right to put the secured note to the Company, the 13-year anniversary of the issue date of the secured note.

 

Prior to its maturity, the 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.

 

Page 13

 

 

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 fifth anniversary from closing, the Investors can put the 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 secured note is outstanding, the Investors can put the 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 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 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.

 

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 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 secured note on March 24, 2022, the loan commitment was settled with no gain or loss recognized.

 

The 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 three months ended March 31, 2023, the fair value of the secured note increased, and the Company recorded $18.8 million loss (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  March 31,
2023
   December 31,
2022
 
Weighted Average Life 1   48.5 years    44.9 years 
Forecast silver production in thousands of ounces   166,144    166,144 
Five year quoted future silver price   US$29.58    US$29.38 
Risk-free rate   3.7%   3.4%
Credit spread   5.0%   5.3%
Share price volatility   60%   60%
Silver royalty discount factor   8.9%   8.6%

 

1)Weighted average life reflects the revised silver forecast production schedule contained in the recently filed KSM updated Preliminary Feasibility Study (“PFS”) and Preliminary Economic Assessment (“PEA”) for the KSM project filed in the second quarter of 2022.

 

The carrying amount for the secured note is as follows:

 

($000s)   March 31,
2023
    December 31,
2022
 
Fair value beginning of the period   263,541    282,263 
Change in fair value through profit and loss   11,746    (36,967)
Change in fair value through other comprehensive income (loss)   7,601    (2,912)
Foreign currency translation (gain) loss   (558)   21,157 
Total change in fair value   18,789    (18,722)
           
Fair value end of the period   282,330    263,541 

 

Page 14

 

 

Sensitivity Analysis:

 

For the fair value of the 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  $16.5 
  ●    Future silver prices were 10% lower  $(13.9)
    Discount rates (7.9% - 9.9%)  ●    Discount rates were 1% higher  $(23.7)
  ●    Discount rates were 1% lower  $30.9 
Key unobservable inputs        
    Forecasted silver production  ●    Silver production indicated silver ounces were 10% higher  $16.5 
   ●    Silver production indicated silver ounces were 10% lower  $(13.9)

 

12.Shareholders’ equity

 

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 March 31, 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 exploration 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.

 

a)Equity financings

 

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 current quarter, a US$100 million prospectus supplement was filed and the program was renewed. During the current quarter, the Company issued 313,666 shares, at an average selling price of $18.26 per share, for net proceeds of $5.6 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.

 

Page 15

 

 

In the current quarter, 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 current quarter, the Company issued 313,666 shares, at an average selling price of $18.26 per share, for net proceeds of $5.6 million under the Company’s At-The-Market offering. Subsequent to the quarter end, the Company issued 423,879 shares, at an average selling price of $18.47 per share, for net proceeds of $7.7 million under 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 the current quarter, the Company incurred $0.5 million of qualifying exploration expenditures and $0.1 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.

 

Page 16

 

 

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 
Amortized value of stock-based compensation   -    -    -    -    868    868 
Outstanding at March 31, 2023   477,500    15.85    4,117    345,266    1,406    5,523 
                               
Exercisable at March 31, 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 March 31, 2023 expire at various dates between October 2023 and June 2024. A summary of options outstanding, their remaining life and exercise prices as at March 31, 2023 is as follows:

 

    Options Outstanding      Options Exercisable 
    Number   Remaining  Number 
Exercise price   outstanding   contractual life  Exercisable 
$16.94    50,000   7 months   50,000 
$15.46    377,500   9 months   377,500 
$17.72    50,000   1 year 3 months   50,000 
      477,500       477,500 

 

During the three months ended March 31, 2023, no options were exercised and no RSUs vested. 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.

 

Page 17

 

 

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, $0.8 million was amortized during the current quarter, and the remaining $4.2 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 March 31, 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 vest on the first anniversary of employment and the remaining half 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 March 31, 2023, $0.8 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. During the second quarter of 2022, 5,000 RSUs were vested, and as at March 31, 2023, $0.2 million of the fair value of the grants was amortized.

 

c)Basic and diluted net income (loss) per common share

 

Basic and diluted net loss attributable to common shareholders of the Company for the three months ended March 31, 2023 was $10.8 million (three months ended March 31, 2022 - $6.3 million net loss).

 

Page 18

 

 

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 per common share for the following periods:

 

($000s)   March 31,
2023
    March 31,
2022
 
Weighted average number of common shares outstanding   81,554,849    79,245,796 
Dilutive effect of options   -    - 
Dilutive effect of RSUs   -    - 
    81,554,849    79,245,796 

 

For the three months ended March 31, 2023, 427,500 stock options and 345,266 RSUs were not included in the calculation of diluted earnings per share since to include them would be anti-dilutive. For the three months ended March 31, 2022, 905,834 stock options and 163,000 RSUs were not included in the calculation of diluted earnings per share.

 

13.Cash flow items

 

Adjustment for other non-cash items within operating activities:

 

       Three Months Ended 
($000s)  Notes   March 31,
2023
   March 31,
2022
 
Equity loss of associate  6    60    44 
Unrealized gain on convertible notes receivable       15    14 
Accrued interest income on convertible notes receivable       (20)   (19)
Depreciation  8    32    22 
Finance costs, net       61    16 
Effects of exchange rate fluctuation on cash and cash equivalents       22    56 
        170    133 

 

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.

 

Page 19

 

 

The Company’s fair values of financial assets and liabilities were as follows:

 

   March 31, 2023 
($000s)  Carrying
Amount
   Level 1   Level 2   Level 3   Total Fair
Value
 
Assets                    
Cash and cash equivalents   37,566    37,566    -    -    37,566 
Short-term deposits   1,301    1,301    -    -    1,301 
Amounts receivable   4,427    4,427    -    -    4,427 
Investment in marketable securities   3,844    3,844    -    -    3,844 
Convertible notes receivable   616    -    -    616    616 
Long-term receivables   13,203    13,203    -    -    13,203 
    60,957    60,341    -    616    60,957 
Liabilities                         
Accounts payable and accrued liabilities   45,828    45,828    -    -    45,828 
Secured note   282,330    -    -    282,330    282,330 
    328,158    45,828    -    282,330    328,158 

 

   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 and prepaid expenses   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 note   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.

 

Page 20

 

 

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 March 31, 2023, the Company had cash and cash equivalents of $37.6 million and short-term deposits of $1.3 million (December 31, 2022 - $46.2 million and $81.7 million, respectively) for settlement of current financial liabilities of $50.2 million (December 31, 2022 - $47.3 million). Except for the secured note 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 Company’s has in place an At-the-Market Offering that allows for the issuance of up to US$100 million of its common shares and has been an effective source of funding. During the current quarter, the Company raised $5.6 million, and subsequent to the quarter end, the Company raised a further $7.7 million through the program and has room for an additional US$89.9 million.

 

Subsequent to March 31, 2023, the Company agreed to the principal terms for the sale of a 1.2% net smelter royalty, on its KSM project, to Sprott Resource Streaming and Royalty Corp. for US$150 million (approximately $200 million at current exchange rates). Closing of the transaction is anticipated in the second quarter and is subject to customary conditions including settling final documentation and obtaining all necessary third-party consents and regulatory approvals.

 

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 
Secured note including interest   19,808   39,616   39,616   183,646   282,686 
Flow-through share expenditures   14,490   -   -   -   14,490 
Lease obligation   496   834   106   92   1,528 
    34,794   40,450   39,722   183,738   298,704 

 

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

 

(a) Interest Rate 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 note liability (Note 11) bears 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.

 

Page 21

 

 

(b) Foreign Currency Risk

 

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 March 31, 2023, the Company had cash and cash equivalents, investment in associate, convertible notes receivable, loan receivable, reclamation deposits, accounts payable, accrued liabilities and secured note that are in US dollars.

 

(c) Investment Risk

 

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 March 31, 
($000s)  2023   2022 
Employee compensation   1,620    1,238 
Stock-based compensation   868    2,293 
Professional fees   274    259 
Other general and administrative   1,129    811 
    3,891    4,601 

 

16.Related party disclosures

 

During the three months ended March 31, 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.

 

17.Income taxes

 

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. 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.

 

Page 22

 

 

During 2021 and 2022, the Company deposited $9.3 million into the accounts of certain investors with the Receiver General, in return for their agreement to object to their respective assessments and agreement to repay the Company the full amount deposited on their behalf upon resolution of the Company’s appeal. The deposits made has been recorded as long-term receivables on the statement of financial position as at March 31, 2023.

 

18.Commitments and contingencies

 

   Payments due by years 
($000s)  Total   2023   2024-25   2026-27   2028-29 
Secured note – interest   133,704    14,856    39,616    39,616    39,616 
Capital expenditure obligations   51,321    51,321    -    -    - 
Flow-through share expenditures   14,490    14,490    -    -    - 
Mineral interests   5,590    634    1,652    1,652    1,652 
Lease obligation   1,528    496    834    106    92 
    206,633    81,797    42,102    41,374    41,360 

 

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 secured note bears 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 note.

 

Page 23