Excellon Resources Inc.
Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
in thousands of U.S. dollars
(unaudited)
| F-1 |
Excellon Resources Inc.
Condensed Consolidated Statements of Financial Position
(unaudited) (in thousands of U.S. dollars)
| September 30 | December 31 | |||||||||||
| 2022 | 2021 | |||||||||||
| Notes | $ | $ | ||||||||||
| Assets | ||||||||||||
| Current assets | ||||||||||||
| Cash and cash equivalents | ||||||||||||
| Trade receivables | ||||||||||||
| VAT recoverable | ||||||||||||
| Inventories | 3 | |||||||||||
| Other current assets | ||||||||||||
| Non-current assets | ||||||||||||
| Property, plant and equipment | 4 | |||||||||||
| Mineral rights | 5 | |||||||||||
| Total assets | ||||||||||||
| Liabilities | ||||||||||||
| Current liabilities | ||||||||||||
| Trade and other payables | ||||||||||||
| VAT payable | ||||||||||||
| Convertible debentures | 7 | |||||||||||
| Lease liabilities | ||||||||||||
| Provision for litigation | 9 | |||||||||||
| Provisions | 6 | |||||||||||
| Non-current liabilities | ||||||||||||
| Convertible debentures | 7 | |||||||||||
| Provisions | 6 | |||||||||||
| Deferred tax liabilities | ||||||||||||
| Lease liabilities | ||||||||||||
| Total liabilities | ||||||||||||
| Shareholders’ deficit | ||||||||||||
| Share capital | 8 | |||||||||||
| Contributed surplus | ||||||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||||||
| Deficit | ( | ) | ( | ) | ||||||||
| Total shareholders’ deficit | ( | ) | ( | ) | ||||||||
| Total liabilities and shareholders’ deficit | ||||||||||||
Basis of presentation and going concern (Note 2)
The accompanying notes are an integral part of these condensed consolidated financial statements.
| Approved by the Board | Director | Director | ||
| “Laurence Curtis” | “Jeff Swinoga” |
| F-2 |
Excellon Resources Inc.
Condensed Consolidated Statements of Comprehensive Loss
For the three and nine months ended September 30, 2022 and 2021
(unaudited) (in thousands of U.S. dollars, except per share data)
| Three months ended | Nine months ended | |||||||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||
| Notes | $ | $ | $ | $ | ||||||||||||||||
| Revenue | 10 | |||||||||||||||||||
| Production costs | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| (Write-down) reversal of materials and supplies | ( | ) | ||||||||||||||||||
| Depletion and amortization | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Cost of sales | 11.a | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||
| Gross profit | ||||||||||||||||||||
| Administrative expenses | 11.b | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||
| Share-based payment expenses | 8 | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||
| Amortization | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| General and administrative expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Exploration and holding expenses | 12 | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||
| Other (expenses) income | 11.c | ( | ) | ( | ) | ( | ) | |||||||||||||
| Provision for litigation | ( | ) | ( | ) | ||||||||||||||||
| Impairment loss | ( | ) | ( | ) | ||||||||||||||||
| Finance expenses | 13 | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||
| Loss before income taxes | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Income tax expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Other comprehensive income (loss) | ||||||||||||||||||||
| Items that may be reclassified subsequently to profit and loss: | ||||||||||||||||||||
| Foreign currency translation differences | ( | ) | ( | ) | ||||||||||||||||
| Total other comprehensive income (loss) | ( | ) | ( | ) | ||||||||||||||||
| Total comprehensive loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Loss per share | ||||||||||||||||||||
| Basic and diluted | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||
| Weighted average number of shares | ||||||||||||||||||||
| Basic and diluted | ||||||||||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| F-3 |
Excellon Resources Inc.
Condensed Consolidated Statements of Cash Flows
For the three and nine months ended September 30, 2022 and 2021
(unaudited) (in thousands of U.S. dollars)
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Cash flow (used in) generated by | ||||||||||||||||
| Operating activities | ||||||||||||||||
| Net loss for the period | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Adjustments for non-cash items: | ||||||||||||||||
| Depletion and amortization | ||||||||||||||||
| Income tax expense | ||||||||||||||||
| Share-based payment expenses | ||||||||||||||||
| Write-down (recovery) of materials and supplies | ( | ) | ||||||||||||||
| Interest and accretion expense | ||||||||||||||||
| Unrealized loss on currency hedges | ||||||||||||||||
| Gain on disposal of property, plant and equipment | ( | ) | ( | ) | ||||||||||||
| Fair value loss on marketable securities and purchase warrants | ||||||||||||||||
| Provision for litigation | ||||||||||||||||
| Impairment loss | ||||||||||||||||
| Taxes paid | ( | ) | ( | ) | ( | ) | ||||||||||
| Operating cash (outflows) inflows before changes in working capital | ( | ) | ( | ) | ||||||||||||
| Changes in non-cash working capital | ||||||||||||||||
| Trade receivables | ( | ) | ( | ) | ||||||||||||
| VAT recoverable | ( | ) | ||||||||||||||
| Inventories | ( | ) | ( | ) | ||||||||||||
| Other assets | ( | ) | ( | ) | ||||||||||||
| Trade and other payables | ( | ) | ( | ) | ( | ) | ||||||||||
| VAT payable | ( | ) | ( | ) | ||||||||||||
| Net cash (used in) generated by operating activities | ( | ) | ( | ) | ||||||||||||
| Investing activities | ||||||||||||||||
| Proceeds from sale of marketable securities | ||||||||||||||||
| Purchase of property, plant and equipment | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Proceeds from sale of property, plant and equipment | ||||||||||||||||
| Purchase of mineral rights | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Payments received under earn-in agreement | ||||||||||||||||
| Net cash used in investing activities | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Financing activities | ||||||||||||||||
| Proceeds from options and warrants exercised | ||||||||||||||||
| Lease payments | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Interest paid | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Net cash used in financing activities | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Effect of exchange rate changes on cash and cash equivalents | ( | ) | ( | ) | ||||||||||||
| Change in cash and cash equivalents | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Cash and cash equivalents - beginning of the period | ||||||||||||||||
| Cash and cash equivalents - end of the period | ||||||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| F-4 |
Excellon Resources Inc.
Condensed Consolidated Statements of Changes in Equity
For the nine months ended September 30, 2022 and 2021
(unaudited) (in thousands of U.S. dollars, except per share data)
| Accumulated | ||||||||||||||||||||
| other | Total | |||||||||||||||||||
| Share | Contributed | comprehensive | shareholders’ | |||||||||||||||||
| capital | surplus | (loss) income | Deficit | deficit | ||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| Balance - January 1, 2021 | ( | ) | ( | ) | ||||||||||||||||
| Net loss for the period | ( | ) | ( | ) | ||||||||||||||||
| Total other comprehensive loss | ( | ) | ( | ) | ||||||||||||||||
| Total comprehensive loss | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Share options: | ||||||||||||||||||||
| Value of services recognized | ||||||||||||||||||||
| Proceeds on issuing shares | ( | ) | ||||||||||||||||||
| Deferred and restricted share units: | ||||||||||||||||||||
| Shares issued on exercise of RSUs and DSUs | ( | ) | ||||||||||||||||||
| Value of units recognized | ||||||||||||||||||||
| Value of shares issued in asset acquisition | ||||||||||||||||||||
| Convertible Debentures: | ||||||||||||||||||||
| Interest payable settled with shares | ||||||||||||||||||||
| Balance - September 30, 2021 | ( | ) | ( | ) | ||||||||||||||||
| Balance - January 1, 2022 | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Net loss for the period | ( | ) | ( | ) | ||||||||||||||||
| Total other comprehensive income | ||||||||||||||||||||
| Total comprehensive income (loss) | ( | ) | ( | ) | ||||||||||||||||
| Share options: | ||||||||||||||||||||
| Value of services recognized | ||||||||||||||||||||
| Deferred and restricted share units: | ||||||||||||||||||||
| Shares issued on exercise of RSUs and DSUs | ( | ) | ||||||||||||||||||
| Value of units recognized | ||||||||||||||||||||
| Value of shares issued in asset acquisition | ||||||||||||||||||||
| Convertible Debentures: | ||||||||||||||||||||
| Interest payable settled with shares | ||||||||||||||||||||
| Balance - September 30, 2022 | ( | ) | ( | ) | ( | ) | ||||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| F-5 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
1. GENERAL INFORMATION
Excellon Resources Inc. (the “Company” or “Excellon”) is engaged in the acquisition, exploration, and advancement of mineral properties. The Company is listed on the Toronto Stock Exchange (the “TSX”) and NYSE American LLC Exchange (the “NYSE American”) under the symbol EXN, and the Frankfurt Stock Exchange under the symbol E4X2. Excellon’s vision is to create wealth by realizing strategic opportunities through discipline and innovation for the benefit of our employees, communities and shareholders. The Company is advancing a precious metals growth pipeline that includes: Kilgore, an advanced gold exploration project in Idaho with strong economics and significant growth and discovery potential; an option on Silver City, a high-grade epithermal silver district in Saxony, Germany with 750 years of mining history and no modern exploration; and Platosa, an 11,000 hectare exploration package on Mexico’s carbonate replacement deposit (CRD) trend. The Company is also actively seeking to acquire undervalued projects in the Americas.
Excellon is domiciled in Canada and incorporated under the laws of the Province of Ontario. The address of its registered office is 10 King Street East, Suite 200, Toronto, Ontario, M5C 1C3, Canada.
These condensed consolidated financial statements were approved by the Board of Directors on November 7, 2022.
2. BASIS OF PRESENTATION AND GOING CONCERN
| a) | Statement of compliance and going concern |
The Company prepares its condensed consolidated financial statements in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (“IASB”). Accordingly, certain information and note disclosures normally included in the annual financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”), as issued by the IASB, have been omitted or condensed. These condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements for the year ended December 31, 2021.
On January 5, 2022, the Company announced that it was assessing the economic viability of mining at Platosa at achievable dewatering rates and with acceptable capital expenditures, beyond mid-2022. The estimated mineral resources remaining beyond mid-2022 steepened significantly, with fewer vertical-tonnes-per-metre than historically encountered. Underground and surface drilling continued throughout Q1 and Q2 2022; however, based on the drilling results and consideration of current and expected economic factors, production ceased and the Platosa Mine was placed on care and maintenance in early Q4 2022.
In
addition, the Company has incurred losses from operations, has a shareholders’ deficit of $
| F-6 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
As indicated in Note 9, the Company is also party to a legal claim (the “Judgment”) against the Company’s subsidiary San Pedro Resources SA de CV (“San Pedro”). The Judgment is solely against San Pedro as defendant and the Company believes that the Plaintiff has no recourse against the Company’s other assets in Mexico (including Platosa), Idaho, Saxony or Canada. San Pedro continued to operate in the ordinary course until final ore from Platosa was processed in early Q4 2002, at which time the San Pedro operations were transitioned to care and maintenance. To date, the Judgement has had no impact on the operation of the Company’s business.
On July 27, 2022, the Company received required approval from the Debentureholders to transfer the security under the Debentures from the Company’s Mexican assets to its Kilgore assets in Idaho (the “security transfer”) (Note 7). The security transfer was effective in late Q3 2022 and in early Q4 2022 cancellation of the Mexican security was registered with the applicable authorities. The Company does not consider the Judgment, and actions taken by the Plaintiff in connection with enforcing the Judgment prior to the security transfer, to constitute an event of default or default under the trust indenture governing the outstanding Debentures (the “Indenture”). An event of default under the Indenture, if not cured or waived, could result in the acceleration of all the Company’s debt under the Debentures and could materially and adversely affect the Company’s future operations, cash flows, earnings, results of operations, financial condition, and the economic viability of its projects.
On March 7, 2022, the Company reported that the Sindicato Nacional Minero Metalúrgico (the “Platosa Union”) commenced a labour action at the Platosa Mine in Durango, Mexico. As a result, production was negligible, and no ore was processed by the Miguel Azua mill in the month of March. On April 1, 2022, the labour action was resolved.
The Company is considering various financing, corporate development opportunities and strategic alternatives that may include acquisitions, divestitures, mergers or spin-offs of the Company’s or third parties’ assets, as applicable.
These conditions indicate the existence of material uncertainties that cast substantial doubt on the Company’s ability to realize its assets and discharge its liabilities in the normal course of business and, accordingly, the appropriateness of the use of accounting principles applicable to a going concern. The Company’s ability to continue as a going concern is dependent on its ability to repay or refinance its Debentures, and obtain the necessary financing to advance its exploration projects and meet its ongoing corporate overhead costs. Although the Company has been successful in obtaining debt or equity financing in the past, there is no assurance that it will be able to do so in the future or that such arrangements will be on terms advantageous to the Company.
These condensed consolidated financial statements are prepared on a going concern basis, which assumes that the Company will continue for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business. Accordingly, these condensed consolidated financial statements do not include adjustments to the recoverability and classification of recorded assets and liabilities and related expenses that might be necessary should the Company be unable to continue as a going concern and therefore be required to realize its assets and liquidate its liabilities in other than the normal course of business at amounts different from those in the accompanying condensed consolidated financial statements. Such adjustments could be material.
| F-7 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
| b) | Summary of significant accounting policies, judgments, and estimates |
These condensed consolidated financial statements have been prepared using the same accounting policies, methods of computation, judgments and estimates as the annual consolidated financial statements of the Company as at and for the year ended December 31, 2021.
3. INVENTORIES
| September 30 | December 31 | |||||||
| 2022 | 2021 | |||||||
| $ | $ | |||||||
| Ore stockpiles (1) | ||||||||
| Concentrate inventory (1) | ||||||||
| Materials and supplies (2) | ||||||||
| (1) | |
| (2) |
4. PROPERTY, PLANT AND EQUIPMENT
| Assets | Corporate and right | |||||||||||||||||||||||
| Mining | Mining | Processing | under | of use | ||||||||||||||||||||
| properties | equipment | equipment | construction | assets | Total | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| At January 1, 2021 | ||||||||||||||||||||||||
| Cost | ||||||||||||||||||||||||
| Accumulated amortization | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Year ended December 31, 2021 | ||||||||||||||||||||||||
| Opening net book value | ||||||||||||||||||||||||
| Additions | ||||||||||||||||||||||||
| Reclassification | ( | ) | ||||||||||||||||||||||
| Impairment (2) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Depletion and amortization | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Exchange differences (1) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Closing net book value | ||||||||||||||||||||||||
| At December 31, 2021 | ||||||||||||||||||||||||
| Cost | ||||||||||||||||||||||||
| Accumulated amortization and impairment | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| F-8 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
| Assets | Corporate and right | |||||||||||||||||||||||
| Mining | Mining | Processing | under | of use | ||||||||||||||||||||
| properties | equipment | equipment | construction | assets | Total | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| Period ended September 30, 2022 | ||||||||||||||||||||||||
| Opening net book value | ||||||||||||||||||||||||
| Additions | ||||||||||||||||||||||||
| Disposals | ( | ) | ( | ) | ||||||||||||||||||||
| Reclassification | ( | ) | ( | ) | ||||||||||||||||||||
| Depletion and amortization | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Exchange differences (1) | ( | ) | ||||||||||||||||||||||
| Closing net book value | ||||||||||||||||||||||||
| At September 30, 2022 | ||||||||||||||||||||||||
| Cost | ||||||||||||||||||||||||
| Accumulated amortization and impairment | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||
| (1) | |
| (2) |
At
December 31, 2021 and considering results from exploration and drilling assessments in Q4 2021 and Q1 2022, the Company performed an
impairment test on the Platosa Mine CGU and Miguel Auza processing facility CGU. The recoverable amounts were calculated using the value-in-use
method and estimated based on future cash flows. Key assumptions included future commodity prices, production based on current estimates
of recoverable resources, and operating costs. In addition, the estimated residual value of Platosa’s property, plant and equipment
required significant judgement. No discount rate was applied given the short-term nature of the cash flows. The estimated recoverable
amount for the Platosa Mine CGU and Miguel Auza CGU was $
In
Q3 2021, the Company had recorded an impairment loss of $
| F-9 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
5. MINERAL RIGHTS
| Platosa | Silver City | Kilgore | Oakley | |||||||||||||||||
| (Mexico) | (Germany) (1) | (Idaho) | (Idaho) (2) | Total | ||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| At January 1, 2021 | ||||||||||||||||||||
| Cost | ||||||||||||||||||||
| Accumulated amortization | ( | ) | ( | ) | ||||||||||||||||
| Year ended December 31, 2021 | ||||||||||||||||||||
| Opening net book value | ||||||||||||||||||||
| Additions | ||||||||||||||||||||
| Payments received under earn-in agreement | ( | ) | ( | ) | ||||||||||||||||
| Depletion and amortization | ( | ) | ( | ) | ||||||||||||||||
| Impairment (3) | ( | ) | ( | ) | ||||||||||||||||
| Exchange differences | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Closing net book value | ||||||||||||||||||||
| At December 31, 2021 | ||||||||||||||||||||
| Cost | ||||||||||||||||||||
| Accumulated amortization and impairment | ( | ) | ( | ) | ||||||||||||||||
| Platosa | Silver City | Kilgore | Oakley | |||||||||||||||||
| (Mexico) | (Germany) (1) | (Idaho) | (Idaho) (2) | Total | ||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| Period ended September 30, 2022 | ||||||||||||||||||||
| Opening net book value | ||||||||||||||||||||
| Additions | ||||||||||||||||||||
| Payments received under earn-in agreement | ( | ) | ( | ) | ||||||||||||||||
| Depletion and amortization | ( | ) | ( | ) | ||||||||||||||||
| Exchange differences | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Closing net book value | ||||||||||||||||||||
| At September 30, 2022 | ||||||||||||||||||||
| Cost | ||||||||||||||||||||
| Accumulated amortization and impairment | ( | ) | ( | ) | ||||||||||||||||
| (1) |
| F-10 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
In
Q3 2021, shares to the value of C$
| (2) |
On
February 26, 2020,
In
Q1 2021 and Q1 2022, the Company received a payment of $
| (3) |
6. PROVISIONS
| Post-retirement | Rehabilitation | |||||||||||
| benefits (1) | provision (2) | Total | ||||||||||
| $ | $ | $ | ||||||||||
| Year ended December 31, 2021 | ||||||||||||
| Opening balance | ||||||||||||
| Termination payments | ( | ) | ( | ) | ||||||||
| Change in estimate | ||||||||||||
| Accretion for the period | ||||||||||||
| Exchange differences | ( | ) | ( | ) | ||||||||
| Closing balance | ||||||||||||
| Current | ||||||||||||
| Non-current | ||||||||||||
| Period ended September 30, 2022 | ||||||||||||
| Opening balance | ||||||||||||
| Termination payments | ( | ) | ( | ) | ||||||||
| Change in estimate | ( | ) | ( | ) | ||||||||
| Accretion for the period | ||||||||||||
| Exchange differences | ||||||||||||
| Closing balance | ||||||||||||
| Current | ||||||||||||
| Non-current | ||||||||||||
| (1) | |
| (2) |
| F-11 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
7. CONVERTIBLE DEBENTURES
On
July 30, 2020, the Company closed a private placement (the “Financing”) of secured convertible debentures (the “Debentures”)
for total proceeds of C$
The
Debentures have a term of
On or after July 30, 2022 and prior to maturity, the Company may accelerate the conversion of the entire issuance of Debentures, provided that the 20-day VWAP of the common shares on or after such 24-month anniversary is equal to or greater than C$.
The
purchasers of the Debentures were also issued
Net
proceeds from the Debentures were C$
The
debt component is recorded at amortized cost and is accreted to the principal amount over the term of the Debentures. The Company elected
to pay the June 30, 2021, December 31, 2021, and June 30, 2022 interest payments in common shares valued at C$ ($), C$ ($),
and C$ ($), respectively. The Company recorded interest expense of C$
| F-12 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
| $ CAD | $ USD | |||||||
| Year ended December 31, 2021 | ||||||||
| Opening balance | ||||||||
| Interest expense | ||||||||
| Value of shares issued to settle interest payable | ( | ) | ( | ) | ||||
| Exchange differences | ( | ) | ||||||
| Closing balance | ||||||||
| Current | ||||||||
| Non-current | ||||||||
| Period ended September 30, 2022 | ||||||||
| Opening balance | ||||||||
| Interest expense | ||||||||
| Value of shares issued to settle interest payable | ( | ) | ( | ) | ||||
| Exchange differences | ( | ) | ||||||
| Closing balance | ||||||||
| Current | ||||||||
| Non-current | ||||||||
| Number of shares | ||||||||
| (000’s) | $ | |||||||
| Year ended December 31, 2021 | ||||||||
| Opening balance | ||||||||
| Shares issued on exercise of stock options | ||||||||
| Shares issued on exercise of RSUs and DSUs | ||||||||
| Value of shares issued in asset acquisition (1) | ||||||||
| Shares issued to settle interest on convertible debentures (2) | ||||||||
| Balance at December 31, 2021 | ||||||||
| Period ended September 30, 2022 | ||||||||
| Opening balance | ||||||||
| Shares issued on exercise of RSUs and DSUs | ||||||||
| Value of shares issued in asset acquisition (1) | ||||||||
| Shares issued to settle interest on convertible debentures (2) | ||||||||
| Balance at September 30, 2022 | ||||||||
| (1) |
| (2) |
| F-13 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
The outstanding number and weighted average exercise prices of equity-settled Stock Options, Warrants, Deferred Share Units (“DSUs”) and Restricted Share Units (“RSUs”) are as follows:
| Options | Warrants | |||||||||||||||||||||||
| Options Outstanding | Weighted Average Exercise Price (CAD) | Warrants Outstanding (1) | Weighted Average Exercise Price (CAD) | RSUs Outstanding | DSUs Outstanding | |||||||||||||||||||
| Outstanding at January 1, 2021 | ||||||||||||||||||||||||
| Granted/issued | ||||||||||||||||||||||||
| Exercised/settled | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Expired | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Forfeited | ( | ) | ( | ) | ||||||||||||||||||||
| Outstanding at December 31, 2021 | ||||||||||||||||||||||||
| Exercisable at December 31, 2021 | ||||||||||||||||||||||||
| Options | Warrants | |||||||||||||||||||||||
| Options Outstanding | Weighted Average Exercise Price (CAD) | Warrants Outstanding (1) | Weighted Average Exercise Price (CAD) | RSUs Outstanding | DSUs Outstanding | |||||||||||||||||||
| Outstanding at January 1, 2022 | ||||||||||||||||||||||||
| Granted/issued | ||||||||||||||||||||||||
| Exercised/settled | ( | ) | ( | ) | ||||||||||||||||||||
| Expired | ( | ) | ( | ) | ||||||||||||||||||||
| Forfeited | ( | ) | ( | ) | ||||||||||||||||||||
| Outstanding at September 30, 2022 | ||||||||||||||||||||||||
| Exercisable at September 30, 2022 | ||||||||||||||||||||||||
| (1) |
| F-14 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
Options outstanding and exercisable are as follows:
| Exercise Price Range (CAD) | Stock Options Outstanding | Weighted Average Remaining Contractual Life (years) | Stock Options Exercisable | Weighted
Average Exercise Price (CAD) | ||||||||||||
| $ to $ | ||||||||||||||||
| $ to $ | ||||||||||||||||
| $ to $ | ||||||||||||||||
| $ to $ | ||||||||||||||||
| $ to $ | ||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Stock options | ||||||||||||||||
| RSU | ( | ) | ||||||||||||||
| DSU | ||||||||||||||||
9. PROVISION FOR LITIGATION
A
subsidiary of the Company is party to an action by a claimant in respect of damages under a property agreement regarding the La Antigua
mineral concession (“La Antigua”), a non-material mineral concession within the Evolución Project held by a subsidiary
of the Company. La Antigua was subject to an exploration and exploitation agreement with a purchase option (the “Antigua Agreement”)
between San Pedro Resources SA de CV (“San Pedro”, a subsidiary of Excellon) and the owner (the “Plaintiff”)
that provided, among other things, for a minimum payment of $
The
Judgment is solely against San Pedro as defendant and the Company believes that the Plaintiff has no recourse against the Company’s
other assets in Mexico (including Platosa), Idaho, Saxony, Germany or Canada. San Pedro is a wholly owned, indirect subsidiary of the
Company that holds the Miguel Auza processing facility and the original Miguel Auza mineral concessions, including the Evolución
mineral resource estimate. The book value of San Pedro’s assets included in the Condensed Consolidated Statements of Financial
Position is $
| F-15 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
The Company continues to pursue avenues through our labour, community and government relationships and is investigating remedies under international law. In the interim, San Pedro continued to operate in the ordinary course until it had processed the last ore from the Platosa Mine following its completion of production and transition to care and maintenance in early Q4 2022 (Note 2). In Q1 and Q2 2022, the Plaintiff registered the Judgment against the real property and certain assets owned by San Pedro. This does not currently impact use of the land, plant or mineral concessions. As of the date of approval of these financial statements, San Pedro has not received any notice that the Plaintiff has initiated any proceedings that could result in San Pedro losing control of its operations.
| September 30 | December 31 | |||||||
| 2022 | 2021 | |||||||
| $ | $ | |||||||
| Opening balance | ||||||||
| Provision recognized | ||||||||
| Transfer from accruals | ||||||||
| Interest | ||||||||
| Exchange differences (1) | ( | ) | ||||||
| Closing balance | ||||||||
| (1) |
10. REVENUE
Under the terms of the Company’s concentrate sales contracts, lead–silver and zinc–silver concentrates are sold on a provisional pricing basis whereby sales are recognized at prevailing metal prices when the revenue recognition criteria have been met, namely when title and the risks and rewards of ownership have transferred to the customer. Final pricing of each delivery is not determined until one to four months post-delivery. The price recorded at the time of sale may differ from the actual final price received from the customer due to changes in market prices for metals. The price volatility is considered an embedded derivative in trade receivables. The embedded derivative is recorded at fair value by mark-to-market adjustments at each reporting period until settlement occurs, with the changes in fair value recorded in revenue.
The Company recognized the following amounts related to revenue:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Concentrate revenue from contracts with customers | ||||||||||||||||
| Provisional pricing adjustments on concentrate sales | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total revenue | ||||||||||||||||
| F-16 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
The following table sets out the disaggregation of revenue by metal:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Concentrate revenue: | ||||||||||||||||
| Silver | ||||||||||||||||
| Lead | ||||||||||||||||
| Zinc | ||||||||||||||||
| Total revenue | ||||||||||||||||
11. EXPENSES BY NATURE
(a) Cost of sales consists of the following:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Direct mining and milling costs (1) | ||||||||||||||||
| Write-down (recovery) of materials and supplies | ( | ) | ||||||||||||||
| Changes in inventories (2) | ( | ) | ( | ) | ( | ) | ||||||||||
| Depletion and amortization | ||||||||||||||||
| Cost of sales | ||||||||||||||||
| (1) | ||
| (2) |
(b) Administrative expenses consist of the following:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Office and overhead | ||||||||||||||||
| Salaries and wages | ||||||||||||||||
| Corporate development and legal | ||||||||||||||||
| Public company costs | ||||||||||||||||
| Administrative expenses | ||||||||||||||||
| F-17 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
(c) Other expenses (income) consist of the following:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Fair value loss (gain) on marketable securities | ( | ) | ||||||||||||||
| Fair value loss on purchase warrants | ||||||||||||||||
| Gain on disposal of property, plant and equipment | ( | ) | ( | ) | ||||||||||||
| Unrealized foreign exchange loss (gain) | ( | ) | ( | ) | ||||||||||||
| Realized foreign exchange (gain) loss | ( | ) | ( | ) | ( | ) | ||||||||||
| Interest and other | ||||||||||||||||
| Insurance proceeds received | ( | ) | ||||||||||||||
| Management fee income (Note 5) | ( | ) | ( | ) | ||||||||||||
| Other expenses (income) | ( | ) | ||||||||||||||
12. EXPLORATION AND HOLDING EXPENSES
Exploration and holding expenses were incurred on the following projects:
| Three months ended | Nine months ended | |||||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| $ | $ | $ | $ | |||||||||||||||
| Platosa property (Mexico) | - exploration work (1) | |||||||||||||||||
| - holding costs | ||||||||||||||||||
| Evolución (Mexico) | - exploration work | |||||||||||||||||
| - holding costs | ||||||||||||||||||
| Silver City (Germany) | - exploration work | |||||||||||||||||
| - holding costs (2) | ||||||||||||||||||
| Kilgore (USA) | - exploration work | |||||||||||||||||
| - holding costs | ||||||||||||||||||
| Exploration and holding expenses | ||||||||||||||||||
| (1) | |
| (2) |
| F-18 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
13. FINANCE EXPENSES
Finance expenses consist of the following:
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Interest expense - Debentures (1) | ||||||||||||||||
| Interest expense - other | ||||||||||||||||
| Rehabilitation provision - accretion | ||||||||||||||||
| Post-retirement benefits - accretion (2) | ( | ) | ( | ) | ||||||||||||
| Unrealized loss on currency hedges | ||||||||||||||||
| Finance expenses | ||||||||||||||||
| (1) | |
| (2) |
14. FINANCIAL INSTRUMENTS
Fair values of non-derivative financial instruments
All financial assets and financial liabilities, other than derivatives, are initially recognized at the fair value of consideration paid or received, net of transaction costs, as appropriate, and are subsequently carried at fair value or amortized cost. At September 30, 2022, the carrying amounts of trade and other payables and other current assets are considered to be reasonable approximations of their respective fair values due to the short-term nature of these instruments. The methods and assumptions used in estimating the fair value of other financial assets and liabilities are as follows:
Embedded derivatives – provisional pricing
Revenues from the sale of metals produced are based on provisional prices at the time of shipment. Variations between the price recorded at the time of sale and the actual final price received from the customer are caused by changes in market prices for metals sold and final settlement weights and assays, which result in an embedded derivative in trade receivables. The embedded derivative is recorded at fair value each reporting period until settlement occurs, with the changes in fair value recorded to revenues.
| F-19 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
Fair value hierarchy
The three levels of the fair value hierarchy are as follows:
| ● | Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities; | |
| ● | Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and | |
| ● | Level 3 – Inputs that are not based on observable market data. |
| September 30 | December 31 | |||||||||||
| Fair value | 2022 | 2021 | ||||||||||
| hierarchy | $ | $ | ||||||||||
| Financial assets | ||||||||||||
| Fair value through profit and loss | ||||||||||||
| Marketable securities | Level 1 | |||||||||||
| Warrants | Level 2 | |||||||||||
| Trade receivables from provisionally priced sales | Level 2 | |||||||||||
There were no transfers between levels 1, 2 or 3 during the nine months ended September 30, 2022.
Valuation techniques and inputs used to determine fair values include:
| ● | Marketable securities – the use of quoted market prices | |
| ● | Warrants – based on a Black-Scholes model which uses quoted observable inputs | |
| ● | Trade receivables from provisionally priced sales – key inputs are payable metal and future metal prices, marked-to-market based on a quoted forward price and final settlement weights and assays |
15. SEGMENT REPORTING
| MEXICO | CORPORATE | TOTAL | ||||||||||||||||||||||
| September 30 | December 31 | September 30 | December 31 | September 30 | December 31 | |||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| Property, plant and equipment | ||||||||||||||||||||||||
| Additions - Property, plant and equipment | ||||||||||||||||||||||||
| Mineral rights | ||||||||||||||||||||||||
| Additions - Mineral rights | ||||||||||||||||||||||||
| Total assets | ||||||||||||||||||||||||
| Total liabilities | ||||||||||||||||||||||||
| F-20 |
Excellon Resources Inc.
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2022 and 2021
(in thousands of U.S. dollars, except share and per share data)
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | September 30 | September 30 | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| MEXICO | ||||||||||||||||
| Revenue | ||||||||||||||||
| Cost of sales | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Exploration and holding expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other (expenses) income and foreign exchange gains (losses) | ( | ) | ( | ) | ||||||||||||
| Provision for litigation (Note 9) | ( | ) | ( | ) | ||||||||||||
| Impairment loss (Note 4) | ( | ) | ( | ) | ||||||||||||
| Finance (expenses) income | ( | ) | ( | ) | ( | ) | ||||||||||
| Income tax expense | ( | ) | ( | ) | ||||||||||||
| Net profit (loss) | ( | ) | ( | ) | ( | ) | ||||||||||
| CORPORATE | ||||||||||||||||
| General and administrative expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Exploration and holding expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other (expenses) income and foreign exchange gains (losses) | ( | ) | ( | ) | ( | ) | ||||||||||
| Finance expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax (expense) recovery | ( | ) | ( | ) | ( | ) | ||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| F-21 |