-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GD/Q70x+5f/E8J7wu9p2Q9AfndO+K4T5r8cUgzZfmqjS63AnritC588LNTubMts/ Pi3OADMgbWsXbWna4PY7mQ== 0001176256-10-000709.txt : 20100816 0001176256-10-000709.hdr.sgml : 20100816 20100816163250 ACCESSION NUMBER: 0001176256-10-000709 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 8 CONFORMED PERIOD OF REPORT: 20100813 FILED AS OF DATE: 20100816 DATE AS OF CHANGE: 20100816 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SILVERCORP METALS INC CENTRAL INDEX KEY: 0001340677 STANDARD INDUSTRIAL CLASSIFICATION: GOLD & SILVER ORES [1040] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34184 FILM NUMBER: 101020226 BUSINESS ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 BUSINESS PHONE: 604-669-9397 MAIL ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 6-K 1 silvercorp6kq1100630.htm REPORT OF FOREIGN PRIVATE ISSUER FOR THE MONTH OF AUGUST, 2010 Filed by e3 Filing, Computershare 1-800-973-3274 - Silvercorp Metals Inc. - Form 6-K


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

August 13, 2010

Commission File No. 0001340677

SILVERCORP METALS INC.
(Translation of registrant's name into English)

Suite 1378 - 200 Granville Street
Vancouver, BC Canada V6C 1S4
(Address of principal executive office)

[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F]

Form 20-F [   ] Form 40-F [ X ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1) [   ]

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is "submitting" the Form 6-K in paper as permitted by Regulation S-T "Rule" 101(b)(7) [   ]

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant's "home country"), or under the rules of the home country exchange on which the registrant's securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant's security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes [   ] No [X]

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):





SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: August 13, 2010  SILVERCORP METALS INC. 
 
 
 
  “Lorne Waldman” 
  Lorne Waldman 
  Corporate Secretary 







EX-99.1 2 exhibit99-1.htm NEWS RELEASE DATED AUGUST 12, 2010 Exhibit 99.1

Exhibit 99.1


Suite 1378 – 200 Granville Street
Vancouver, BC, Canada V6C 1S4
Tel: 604-669-9397
Fax: 604-669-9387
Toll Free Tel: 1-888-224-1881
Email: info@silvercorp.ca
Website: www.silvercorp.ca

PRESS RELEASE

Trading Symbol: NYSE: SVM August 12, 2010
  TSX: SVM  

SILVERCORP REPORTS RECORD SILVER PRODUCTION FOR Q1 OF FISCAL 2011: SALES UP 63%, NET INCOME UP 88%, CASH FLOW OF $23.2 MILLION, UP 123%

VANCOUVER, British Columbia – August 12, 2010 – Silvercorp Metals Inc. (“Silvercorp” or the “Company”) reported today its unaudited financial and operating results for the first quarter ended June 30, 2010 (“Q1 2011”). The following financial results are expressed in US dollars (US$) unless stated otherwise.

FIRST QUARTER HIGHLIGHTS

Silver production increased 18% to a record 1.4 million ounces, compared to the first quarter of fiscal year 2010 (“Q1 2010”);
Net earnings increased 88% to $14.1 million, or $0.09 per share;
Sales increased 63% to a record $36.7 million, driven by increased quantities of silver, lead and zinc sold combined with higher realized selling prices;
Cash flow from operations increased 123% to $23.2 million, or $0.14 per share;
Total production cost of negative $5.21 per ounce of silver and cash cost of negative $6.31 per ounce of silver positions Silvercorp as an industry leading low cost silver producer;
Received the Environmental Permit for the GC Project from the Department of Environmental Protection of Guangdong Province, a key requirement for the mining permit application to the Ministry of Land and Resources of China;
Dividend payment of $3.2 million, or CAD$0.02 per share;
Total cash, cash equivalents and short term investments increased to $106.1 million.

FINANCIALS

For the first quarter of fiscal 2011, Silvercorp recorded net earnings of $14.1 million, or $0.09 per share, an increase of 88% over the earnings of $7.5 million, or $0.05 per share, in the same quarter last year. Net earnings improved primarily due to higher metal production and higher realized selling prices.

Sales in the first quarter were a record $36.7 million, an increase of 63% from $22.6 million in the same quarter last year. The increase was driven by higher quantities of metals sold and higher realized selling prices. In Q1 2011, the Company sold a record 1.4 million ounces of silver plus 18.8 million pounds of lead, and 4.4 million pounds of zinc, representing an increase of 18%, 17%, and 19%, respectively, compared to 1.2 million ounces of silver, 16.0 million pounds of lead, and 3.7 million pounds of zinc in Q1 2010. The average realized selling prices for silver, lead, and zinc increased to $13.92/oz., $0.74/lb., and $0.59/lb., respectively, increasing 41%, 32%, and 28%, respectively, compared with the metal prices realized in Q1 2010.

1




Cost of sales for the quarter were $10.2 million, representing a 73% increase as the Company mined 40% more and milled 66% more ores compared to the same quarter last year.

Gross profit margin for the quarter was 72%, slightly lower than the margin of 74% in the same quarter last year. Partially offset by higher realized selling prices, the decrease of gross margin was mainly due to overall head grade decreasing to 326.3g/t from 455.8g/t in the same quarter last year, as production of ores from HPG, LM and TLP mines, which have lower grades compared to the Ying Mine, increased.

Cash flow from operations for the first quarter was $23.2 million, or $0.14 per share, a 123% increase from $10.4 million in the same quarter last year. The Company ended the quarter with $106.1 million in cash and short term investments, up from $94.7 million as at March 31, 2010.

OPERATIONS

Silvercorp mined 144,982 tonnes of ores in the first quarter, a 40% increase over 103,923 tonnes in the same period last year as production from the TLP, HPG, and LM mines grew as mine development progressed.

A total of 149,189 tonnes of ores were milled in the quarter, representing a 66% increase compared to 89,740 tonnes of ore milled in the same quarter last year. The new mill with 1,500 tpd capacity has been in full production during the quarter, while the old mill was partially in scheduled maintenance.

Consolidated total production cost per ounce of silver was negative $5.21 and the cash cost per ounce of silver was negative $6.31, representing a 21% and 24% improvement respectively, compared to the total production cost and cash production cost per ounce of silver of negative $4.29 and negative $5.09 respectively in same quarter last year. The improvement was mainly attributable to the increased by-product credits resulting from higher realized lead and zinc prices.

For the first quarter of fiscal year 2011, 83% of the Company’s silver production was from the Ying Mine, (97% in Q1 2010) and the operational results for the past five quarters at the Ying Mine are summarized as follows:

2





Q1 2011 30-Jun-10 Q4 2010 31-Mar-10  Q3 2010 31-Dec-09 Q2 2010 30-Sep-09 Q1 2010 30-Jun-09
Ores Mined (tonne)           
Direct Smelting Ores (tonne)  3,339 2,418 3,357 3,550 3,773  
Ores to be milled (tonne)  79,873   54,174   82,711     79,713    82,475   
  83,212   56,592    86,068   83,263    86,248   
Run of Mine Ores (tonne)           
Direct Smelting Ores (tonne)  3,339 2,418 3,357 3,550   3,773  
Ores Milled (tonne)  81,898   70,214   70,776   80,657    77,330   
  85,237   72,632    74,133   84,207    81,103  
Mining costs per tonne of ore mined ($)  55.10 57.50 56.90 54.71   52.70  
Cash Mining Cost per tonne of ore mined ($)  43.83 45.60 45.75 46.16    42.27  
Non Cash Mining Cost per tonne of ore mined ($)  11.27 11.84 11.15 8.55   10.43
Unit Shipping Costs ($)  3.71 3.72 3.60 3.45   3.55  
Milling Costs per tonne of ore milled ($)  13.66 11.63 11.48 10.16   11.74  
Cash Milling Cost per tonne of ore milled ($)  12.03 10.23 10.45   9.19   10.84  
Non Cash Milling cost per tonne of ore milled ($)  1.62   1.39   1.02   0.96    0.90   
Average Production Cost           
Silver ($ per ounce)  3.05 3.37 2.58   2.53   2.52  
Gold ($ per ounce)  163.66 172.29 83.44 110.57   114.46  
Lead ($ per pound)  0.16 0.20 0.15 0.16   0.14  
Zinc ($ per pound)  0.13   0.17   0.13   0.12   0.12  
Total Production Cost per ounce of Silver ($)  (5.83 )  (6.14 (7.47 (5.51 (4.19
Total Cash Cost per ounce of Silver ($)  (6.80 )  (7.26 (8.36 (6.24 (5.00
Total Recovery of the Run of Mine Ores                     
Silver (%)  91.7   91.8   91.0   92.8   93.3  
Lead (%)  96.4   96.3   95.8   96.6   96.5  
Zinc (%)  69.2   67.5   76.0   71.2   76.3  
Head Grade of Run of Mine Ores                     
Silver (gram/tonne)  470.5   429.3   488.5   452.5   488.1  
Lead (%)  8.1   7.6   9.0   8.1   9.1  
Zinc (%)  2.8   2.8   3.4   3.0   3.1  
Metal Sales                     
Silver (in thousands of ounce)  1,147   836   1,086   1,107   1,134  
Gold (in thousands of ounce)  0.5   0.3   0.2   0.1   0.1  
Lead (in thousands of pound)  14,230   11,097   14,327   14,084   15,017  
Zinc (in thousands of pound)  3,605   2,747   4,038   3,707   3,579  
Metals Sales                     
Silver (‘000$)  15,956   11,024   14,094   12,178   11,228  
Gold (‘000$)  373   186   84   48   58  
Lead (‘000$)  10,583   8,645   10,917   9,546   8,489  
Zinc (‘000$)  2,098   1,850   2,618   1,974   1,652  
  29,010   21,705   27,713   23,746   21,427  
Average Selling Price, Net of Value Added Tax and Smelter Charges                  
Silver ($ per ounce)  13.91   13.19   12.98   11.00   9.90  
Gold ($ per ounce)  745.52   673.91   420.00   480.00   450.03  
Lead ($ per pound)  0.74   0.78   0.76   0.68   0.57  
Zinc ($ per pound)  0.58   0.67   0.65   0.53   0.46  

OUTLOOK FOR FISCAL YEAR 2011

Ying Mining District, Henan Province, China

As of date of this news release, the recovery work from the July 24, 2010 flood is substantially completed. Mining operations at the Ying Mine resumed on August 2, 2010. Operations at the TLP and LM mines also resumed a couple days ago, while HPG mine will resume in one week. Still, due to the temporary production suspension caused by this flood, Silvercorp revised its Q2 2011 production estimates to 1.2 million ounces, 10% lower than previous forecast. The Company, however, maintains its previous outlook for the overall fiscal year 2011. The production plan for 2011 remains approximately 500,000 tonnes of ore at grades of 360 g/t silver, 8% lead and 1.2% zinc, yielding 5.3 million ounces of silver, 83.7 million pounds of lead and 10.3 million pounds of zinc.

Using the average metal prices in Q1 2011 and the above projected production figures, the Company’s mining operations in fiscal 2011 are expected to generate revenues of over $140 million. Capital expenditures for fiscal 2011 are budged at $13 million at the Ying Mining District -- including $7 million for the Ying mine, $4 million for the TLP mine and $2 million for the HPG and LM mines.

3




GC Project, Guangdong Province, China

At the GC Project in Guangdong Province, China, Silvercorp submitted a mining permit application to MOLAR, which has accepted the application along with all supporting documents. The Company expects to receive the mining permit in October, 2010. Once the GC mining permit is granted, the Company plans to commence the construction phase for a 1,500 tpd mine and mill operation.

Silvertip Project, British Columbia, Canada

Within the next 12 months, the Company intends to complete the studies required for the submission of a B.C. Small Mine Permit application for a mining operation with an annual capacity of up to 75,000 tonnes. The Small Mine Permit will allow Silvercorp to commence early production, focusing on higher grade (>1,000 g/t silver equivalent) ore zones that can be accessed from existing tunnels. Expected cash flows from the small mining operation will then help finance further exploration to expand both the resource and future mine operations. This is similar to the method used to develop the Ying silver camp.

The Company’s first step will be to obtain the necessary permits to de-water the existing underground workings, which is expected to take approximately six months. Once the necessary permits are obtained, and the dewatering occurs, an underground exploration program, including bulk sampling, exploration drilling and a geotechnical assessment will be carried out.

A surface drill program will be carried out this summer where previous drill holes have intercepted extensive mineralized zones that were not included in the 2010 resource estimation as the drill holes were too widely spaced. Furthermore, several geophysical and geochemical anomalies located within 5 kilometers of the existing resource areas along the same shale-limestone contact zone previously identified as hosting high-grade mineralization will also be drill tested. The total capital expenditure budget for calendar year 2010 at the Silvertip project will be approximately $4-5 million.

Future Acquisitions

Silvercorp continues to pursue future growth opportunities by carrying out aggressive exploration programs within existing exploration and mining permit areas at its projects in addition to continually seeking out acquisitions projects in China and other jurisdictions.

CONFERENCE CALL AND WEBCAST INFORMATION

A conference call and live audio webcast to discuss these results is scheduled as follows:

Date:  Friday, August 13, 2010 
Time:  8:00 am PT (11:00 am ET) 
Dial-In Number:  1-612-234-9959 
Live audio webcast:  www.silvercorp.ca (click on the link on the home page) 
Playback webcast can be accessed at: www.silvercorp.ca 

4




FILING OF FINAL BASE SHELF PROSPECTUS

Further to its news release of July 30, 2010, Silvercorp has filed a final short form base shelf prospectus with the securities commissions in each of the provinces of Canada, except Quebec, and a corresponding amendment to its registration statement with the United States Securities and Exchange Commission. These filings will allow the Company to make offerings of debt securities (“Debt Securities”), common shares (“Common Shares”), warrants to purchase Common Shares and warrants to purchase Debt Securities (the “Warrants”), or subscription receipts which entitle the holder to receive upon satisfaction of certain release conditions, and for no additional consideration, Common Shares, Warrants or Debt Securities of the Company or any combination thereof (“Subscription Receipts”), (all of the foregoing, collectively, the “Securities”) or any combination thereof up to an aggregate initial offering price of US$120,000,000 during th e 25-month period that the final short form base shelf prospectus, including any amendments thereto, remains effective. Securities may be offered separately or together, in amounts, at prices and on terms to be determined based on market conditions at the time of sale and set forth in an accompanying shelf prospectus supplement and, subject to applicable regulations, may include ‘at-the-market’ transactions, private placements, public offerings or strategic investments.

Unless otherwise specified in a prospectus supplement, the net proceeds from the sale of the Securities will be used for general corporate purposes, including funding potential future acquisitions and capital expenditures. Each prospectus supplement will contain specific information concerning the use of proceeds from that sale of Securities.

A registration statement relating to these Securities has also been filed with the United States Securities and Exchange Commission but has not yet become effective. These Securities may not be sold nor may offers to buy be accepted prior to the time the registration statement becomes effective. This news release shall not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of these Securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction.

A copy of the final short form base shelf prospectus may be obtained from the Company’s Corporate Secretary by emailing investor@silvercorp.ca or directing a request to Silvercorp at Suite 1376 - 200 Granville Street, Vancouver, British Columbia, Canada, V6C 1S4, Telephone 1-888-224-1881, Attn: Corporate Secretary, or can be found on SEDAR at www.sedar.com and EDGAR at www.sec.gov.

About Silvercorp Metals Inc.

Silvercorp Metals Inc. is engaged in the acquisition, exploration, development and mining of high-grade silver-related mineral properties in China and Canada. Silvercorp is the largest primary silver producer in China through the operation and development of four silver-lead-zinc mines at the highly profitable Ying Mining Camp in the Henan Province of China. The company is also applying for a mining permit at the GC property in the Guangdong Province to establish a second base for production in China. Additionally, Silvercorp recently acquired the Silvertip project in northern British Columbia, Canada, as an additional platform for growth and geographic diversification. The Company’s shares are traded on the New York Stock Exchange and Toronto Stock Exchange and are included as a component of the S&P/TSX Composite and the S&P/TSX Global Mining Indexes.

For further information: SILVERCORP METALS INC., Rui Feng, Chairman & CEO and Lorne Waldman, Corporate Secretary, Phone: (604) 669-9397, Fax: (604) 669-9387, Toll Free 1(888) 224-1881, Email: info@silvercorp.ca, Website: www.silvercorp.ca.

CAUTIONARY DISCLAIMER -- FORWARD LOOKING STATEMENTS

Certain of the statements and information in this press release constitute “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and “forward-looking information” within the meaning of applicable Canadian provincial securities laws. Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects”, “is expected”, “anticipates”, “believes”, “plans”, “projects”, “estimates”, “assumes”, “intends”, “strategies”, “targets”, “goals”, “forecasts”, “objectives”, “budgets”, “schedules”, “potential” or variations thereof or stating that certain acti ons, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and may be forward-looking statements or information. Forward-looking statements or information relate to, among other things: the price of silver and other metals; the accuracy of mineral resource and mineral reserve estimates at the Company’s material properties; the sufficiency of the Company’s capital to finance the Company’s operations; estimates of the Company’s revenues and capital expenditures; estimated production from the Company’s mines in the Ying Mining District; timing of receipt of permits and regulatory approvals; availability of funds from production to finance the Company’s operations; and access to and availability of funding for future construction, use of proceeds form any financing and development of the Company& #146;s properties.

5




Forward-looking statements or information are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those reflected in the forward-looking statements or information, including, without limitation, risks relating to: fluctuating commodity prices; calculation of resources, reserves and mineralization and precious and base metal recovery; interpretations and assumptions of mineral resource and mineral reserve estimates; exploration and development programs; feasibility and engineering reports; permits and licences; title to properties; First Nations title claims and rights; property interests; joint venture partners; acquisition of commercially mineable mineral rights; financing; recent market events and conditions; economic factors affecting the Company; timing, estimated amount, capital and operating expenditures and economic returns of future production; integration of future acquisitions into t he Company’s existing operations; competition; operations and political conditions; regulatory environment in China and Canada; environmental risks; foreign exchange rate fluctuations; insurance; risks and hazards of mining operations; key personnel; conflicts of interest; dependence on management; internal control over financial reporting as per the requirements of the Sarbanes-Oxley Act; and bringing actions and enforcing judgments under U.S. securities laws.

This list is not exhaustive of the factors that may affect any of the Company’s forward-looking statements or information. Forward-looking statements or information are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements or information due to a variety of risks, uncertainties and other factors, including, without limitation, those referred to in the Company’s Annual Information Form for the year ended March 31, 2010 under the heading “Risk Factors”. Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended. Accordingly, readers should not place undue reliance on forward-looking statements or information.

The Company’s forward-looking statements and information are based on the assumptions, beliefs, expectations and opinions of management as of the date of this press release, and other than as required by applicable securities laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management’s assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information. For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.

6



SILVERCORP METALS INC. 
Consolidated Balance Sheets - Unaudited 
(Expressed in thousands of U.S. dollars) 

    June 30, 2010      March 31, 2010   
ASSETS         
Current Assets         
Cash and cash equivalents  $  47,496  50,618 
Short term investments    58,590    44,041 
Amounts receivable, prepaids and deposits    2,404    2,474 
Inventories    2,714    3,175 
Current portion of future income tax assets    96    112 
Amounts due from related parties    149      138   
    111,449    100,558 
Long term prepaids and deposits    830    505 
Long term investments    14,224    14,838 
Restricted cash    75    78 
Plant and equipment    29,295    29,024 
Mineral rights and properties    135,075    133,248 
Future income tax assets    690      1,203   
  $  291,638    279,454    
LIABILITIES         
Current Liabilities         
Accounts payable and accrued liabilities  $  11,478  7,504 
Deposits received    3,370    6,737 
Bank loan and notes payable    -    1,465 
Current portion of asset retirement obligations    298    292 
Dividends payable    3,109    3,238 
Income tax payable    2,030        1,658    
    20,285    20,894 
Future income tax liabilities    19,602    19,475 
Asset retirement obligations    2,408       2,357    
    42,295    42,726 
Non-controlling interest    26,460    21,738 
SHAREHOLDERS' EQUITY         
Share capital    148,805    145,722 
Contributed surplus    4,559    4,702 
Reserves    31,893    31,893 
Accumulated other comprehensive income    8,871    14,910 
Retained earnings    28,755       17,763    
    222,883       214,990    
  $  291,638    279,454   

7



SILVERCORP METALS INC. 
Consolidated Statements of Operations - Unaudited 
(Expressed in thousands of U.S. dollars, except for per share figures) 

    Three months ended June 30,  
    2010     2009  
Sales  $  36,729   22,571  
Cost of sales    8,664     4,972  
Amortization and depletion    1,527     929  
    10,191     5,901  
Gross profit    26,538     16,670  
Expenses             
Accretion of asset retirement obligations    40     30  
Amortization    144     202  
Foreign exchange gain    (544 )    (1,516
General exploration and property investigation expenses    1,325     2,307  
Impairment charges and bad debt    -     777  
Investor relations    85     71  
General and administrative    4,224     2,725  
Professional fees    237     575  
    5,511     5,171  
    21,027     11,499  
Other income and expenses             
Equity loss on investment in NUX    (38 )    (82
Gain on disposal of mineral rights and properties    537     -  
Loss on disposal of plant and equipment    -     (256
Interest expenses    (20 )    (7
Loss on held-for-trading securities    (49 )    -  
Interest income    265     245  
Other income    112     160  
    807     60  
Income before income taxes and non-controlling interest    21,834     11,559  
Income tax expense (recovery)             
Current    2,717     1,578  
Future    535     (186
    3,252     1,392  
Income before non-controlling interest    18,582     10,167  
Non-controlling interest    (4,481 )    (2,680
Net income  $  14,101   $ 7,487  
Basic earnings per share  $  0.09   $ 0.05  
Diluted earnings per share  $  0.09   $ 0.05  
Weighted Average Number of Shares Outstanding - Basic    164,673,791     161,587,001  
Weighted Average Number of Shares Outstanding - Diluted    165,563,545     162,915,490  

8



SILVERCORP METALS INC. 
Consolidated Statements of Cash Flows - Unaudited 
(Expressed in thousands of U.S. dollars) 

    Three months ended June 30,  
    2010     2009  
Cash provided by (used in)             
Operating activities             
Net income for the period  $ 14,101   7,487  
Add (deduct) items not affecting cash :             
Accretion of asset retirement obligations    40     30  
Amortization and depletion    1,671     1,131  
Equity investment loss    38     82  
Future income tax expenses (recovery)    535     (186
Impairment charges and bad debt    -     777  
Loss on held-for-trading securities    49     -  
Gain on disposal of mineral properties    (537 )    -  
Loss on disposal of plant and equipment    -     256  
Non-controlling interest    4,481     2,680  
Stock-based compensation    780     391  
Unrealized foreign exchange loss (gain)    327     (1,516
Changes in non-cash operating working capital    1,697     (747
Cash provided by operating activities    23,182     10,385  
Investing activities             
Mineral rights and properties             
Acquisition and capital expenditures    (5,655 )    (2,173
Proceeds on disposals    537     -  
Plant and equipment             
Acquisition    (783 )    (389
Net redemption (purchase) of short term investments    (15,375 )    4,053  
Prepayments to acquire plant and equipment    (812 )    (420
Cash provided by (used in) investing activities    (22,088 )    1,071  
Financing activities             
Advance to related parties, net of repayments received    (13 )    (21
Bank loan and notes payable             
Proceeds    -     2,928  
Repayments    (1,473 )    (658
Cash dividends distributed    (3,200 )    (2,770
Capital stock             
Proceeds from issuance of common shares    1,188     -  
Cash used in financing activities    (3,498 )    (521
Effect of exchange rate changes on cash and cash equivalents    (718 )    1,339  
Increase (decrease) in cash and cash equivalents    (3,122 )    12,274  
Cash and cash equivalents, beginning of period    50,618     41,470  
Cash and cash equivalents, end of period  $ 47,496   53,744  

9



SILVERCORP METALS INC. 
Mining Data 
(Expressed in thousands of U.S. dollars, except for mining data figures) 

Q1 Fiscal 2011  Three months ended June 30, 2010  
YING  HPG & LM TLP Total
Production Data                 
Mine Data                 
Ore Mined (tonne)                 
Direct Smelting Ores (tonne)  3,339   77   10   3,426  
Stockpiled Ores (tonne)  79,873   17,831   43,852   141,556  
  83,212   17,908   43,862   144,982  
Run of Mine Ore (tonne)                 
Direct Smelting Ores (tonne)  3,339   77   10   3,426  
Ores Milled (tonne)  81,898   18,076   45,789   145,763  
  85,237   18,153   45,799   149,189  
Mining cost per tonne of ore mined ($)  55.10   55.23   33.59   48.61  
Cash mining cost per tonne of ore mined ($)  43.83   49.64   29.88   40.33  
Non cash mining cost per tonne of ore mined ($)  11.27   5.59   3.71   8.28  
Unit shipping costs($)  3.71   3.44   2.86   3.41  
Milling cost per tonne of ore milled ($)  13.66   12.84   13.88   13.62  
Cash milling cost per tonne of ore milled ($)  12.03   11.49   11.96   11.94  
Non cash milling cost per tonne of ore milled ($)  1.62   1.36   1.92   1.68  
Average Production Cost                 
Silver ($ per ounce)  3.05   5.54   7.81   3.86  
Gold ($ per ounce)  163.66   350.15   460.70   223.89  
Lead ($ per pound)  0.16   0.29   0.33   0.21  
Zinc ($ per pound)  0.13   0.26   0.33   0.16  
Total production cost per ounce of Silver ($)  (5.83 )  (6.12 )  0.08   (5.21 ) 
Total cash cost per ounce of Silver ($)  (6.80 )  (7.56 )  (1.84 )  (6.31 ) 
Total Recovery of the Run of Mine Ores                 
Silver (%)  91.7   89.5   85.1   90.9  
Lead (%)  96.4   93.7   89.8   95.2  
Zinc ( %)  69.2   60.6   74.0   69.5  
Head Grades of Run of Mine Ores                 
Silver (gram/tonne)  470.5   179.1   115.8   326.3  
Lead (%)  8.1   4.8   2.7   6.1  
Zinc (%)  2.8   0.7   0.9   2.0  
Sales Data                 
Metal Sales                 
Silver (in thousands of ounce)  1,147   91   149   1,387  
Gold (in thousands of ounce)  0.5   0.4   0.2   1.1  
Lead (in thousands of pound)  14,230   1,784   2,789   18,803  
Zinc (in thousands of pound)  3,605   209   617   4,431  
Metal Sales                 
Silver ($)  15,956   1,272   2,080   19,308  
Gold ($)  373   333   157   863  
Lead ($)  10,583   1,298   2,078   13,959  
Zinc ($)  2,098   138   363   2,599  
  29,010   3,041   4,678   36,729  
Average Selling Price, Net of Value Added Tax and Smelter Charges              
Silver ($ per ounce)  13.91   13.91   14.00   13.92  
Gold ($ per ounce)  745.52   878.63   825.63   806.95  
Lead ($ per pound)  0.74   0.73   0.75   0.74  
Zinc ($ per pound)  0.58   0.66   0.59   0.59  

10



SILVERCORP METALS INC. 
Mining Data 
(Expressed in thousands of U.S. dollars, except for mining data figures) 

Q1 Fiscal 2010  Three months ended June 30, 2009  
  YING   HPG & LM   TLP   Total  
Production Data                 
Mine Data                 
Ore Mined (tonne)                 
Direct Smelting Ores (tonne)  3,773   107   5   3,885  
Stockpiled Ores (tonne)  82,475   13,379   4,184   100,038  
  86,248   13,486   4,189   103,923  
Run of Mine Ore (tonne)                 
Direct Smelting Ores (tonne)  3,773   107   5   3,885  
Ores Milled (tonne)  77,330   7,880   645   85,855  
  81,103   7,987   650   89,740  
Mining cost per tonne of ore mined ($)  52.70   51.89   61.50   52.95  
Cash mining cost per tonne of ore mined ($)  42.27   47.82   57.72   43.61  
Non cash mining cost per tonne of ore mined ($)  10.43   4.07   3.78   9.34  
Unit shipping costs  3.55   3.29   2.72   3.49  
Milling cost per tonne of ore milled ($)  11.74   12.66   15.11   12.01  
Cash milling cost per tonne of ore milled ($)  10.84   11.67   14.01   11.09  
Non cash milling cost per tonne of ore milled ($)  0.90   1.00   1.10   0.92  
Average Production Cost                 
Silver ($ per ounce)  2.52   4.16   1.57   2.59  
Gold ($ per ounce)  114.46   241.75   -   149.67  
Lead ($ per pound)  0.14   0.23   0.10   0.15  
Zinc ($ per pound)  0.12   0.20   -   0.12  
Total production cost per ounce of Silver ($)  (4.19 )  (7.53 )  (4.86 )  (4.29 ) 
Total cash cost per ounce of Silver ($)  (5.00 )  (7.85 )  (5.24 )  (5.09 ) 
Total Recovery of the Run of Mine Ores                 
Silver (%)  93.3   88.4   89.9   89.0  
Lead (%)  96.5   87.1   94.5   93.5  
Zinc ( %)  76.3   75.4   -   71.0  
Head Grades of Run of Mine Ores                 
Silver (gram/tonne)  488.1   225.7   78.7   455.8  
Lead (%)  9.1   6.6   5.9   8.8  
Zinc (%)  3.1   0.9   -   2.9  
Sales Data                 
Metal Sales                 
Silver (in thousands of ounce)  1,134   34   7   1,175  
Gold (in thousands of ounce)  0.1   0.2   -   0.3  
Lead (in thousands of pound)  15,017   929   97   16,043  
Zinc (in thousands of pound)  3,579   156   -   3,736  
Metal Sales                 
Silver ($)  11,228   330   66   11,624  
Gold ($)  58   113   -   171  
Lead ($)  8,489   507   55   9,051  
Zinc ($)  1,652   73   -   1,725  
  21,427   1,023   121   22,571  
Average Selling Price, Net of Value Added Tax and Smelter Charges               
Silver ($ per ounce)  9.90   9.71   9.04   9.89  
Gold ($ per ounce)  450.03   666.10   -   572.50  
Lead ($ per pound)  0.57   0.55   0.57   0.56  
Zinc ($ per pound)  0.46   0.47   -   0.46  

11


EX-99.2 3 exhibit99-2.htm NEWS RELEASE DATED AUGUST 13, 2010 Exhibit 99.2

Exhibit 99.2


Suite 1378 – 200 Granville Street
Vancouver, BC, Canada V6C 1S4
Tel: 604-669-9397
Fax: 604-669-9387
Toll Free Tel: 1-888-224-1881
Email: info@silvercorp.ca
Website: www.silvercorp.ca

PRESS RELEASE

Trading Symbol: NYSE: SVM August 13, 2010
  TSX: SVM  

SILVERCORP ANNOUNCES Q1 DIVIDEND OF CAD$0.02

VANCOUVER, British Columbia – August 13, 2010 – Silvercorp Metals Inc. (“Silvercorp” or the “Company”) today announced that its Board of Directors has declared its first fiscal 2011 quarterly dividend of CAD$0.02 per share, to be paid on or before October 21, 2010 to shareholders of record at the close of business on September 30, 2010.

About Silvercorp Metals Inc.

Silvercorp Metals Inc. is engaged in the acquisition, exploration, development and mining of high-grade silver-related mineral properties in China and Canada. Silvercorp is the largest primary silver producer in China through the operation and development of four silver-lead-zinc mines at the highly profitable Ying Mining Camp in the Henan Province of China. The company is also applying for a mining permit at the GC property in the Guangdong Province to establish a second base for production in China. Additionally, Silvercorp recently acquired the Silvertip project in northern British Columbia, Canada, as an additional platform for growth and geographic diversification. The Company’s shares are traded on the New York Stock Exchange and Toronto Stock Exchange and are included as a component of the S&P/TSX Composite and the S&P/TSX Global Mining Indexes.

For further information: SILVERCORP METALS INC., Rui Feng, Chairman & CEO and Lorne Waldman, Corporate Secretary, Phone: (604) 669-9397, Fax: (604) 669-9387, Toll Free 1(888) 224-1881, Email: info@silvercorp.ca, Website: www.silvercorp.ca.



EX-99.3 4 exhibit99-3.htm UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR FISCAL QUARTER ENDED JUNE 30, 2010 Exhibit 99.3

Exhibit 99.3


 


SILVERCORP METALS INC.

CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited Interim Consolidated Financial Statements

(Expressed in thousands of US dollars, unless otherwise stated)

 

 





Notice to Readers of the Unaudited Interim Consolidated Financial Statements
For the three months ended June 30, 2010

 

The unaudited interim consolidated financial statements of Silvercorp Metals Inc. (the “Company”) for the three months ended June 30, 2010 (“Financial Statements”) have been prepared by management. The Financial Statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2010 which are available at the SEDAR website at www.sedar.com. The Financial Statements are stated in terms of thousands of U.S. dollars, unless otherwise indicated, and are prepared in accordance with Canadian generally accepted accounting principles.





SILVERCORP METALS INC.
Unaudited Consolidated Balance Sheets
(Expressed in thousands of U.S. dollars)

 

  Notes   June 30, 2010     March 31, 2010  
ASSETS              
 
Current Assets              
Cash and cash equivalents   $ 47,496   $ 50,618  
Short term investments     58,590     44,041  
Amounts receivable, prepaids and deposits     2,404     2,474  
Inventories 3   2,714     3,175  
Current portion of future income tax assets     96     112  
Amounts due from related parties 11   149     138  
      111,449     100,558  
 
Long term prepaids and deposits     830     505  
Long term investments 4   14,224     14,838  
Restricted cash     75     78  
Plant and equipment 5   29,295     29,024  
Mineral rights and properties 6   135,075     133,248  
Future income tax assets     690     1,203  
    $ 291,638   $ 279,454  
 
LIABILITIES              
 
Current Liabilities              
Accounts payable and accrued liabilities   $ 11,478   $ 7,504  
Deposits received     3,370     6,737  
Bank loan and notes payable 7   -     1,465  
Current portion of asset retirement obligations 8   298     292  
Dividends payable 10(c)   3,109     3,238  
Income tax payable     2,030     1,658  
      20,285     20,894  
 
Future income tax liabilities     19,602     19,475  
Asset retirement obligations 8   2,408     2,357  
      42,295     42,726  
 
Non-controlling interest 9   26,460     21,738  
 
SHAREHOLDERS' EQUITY              
 
Share capital 10   148,805     145,722  
Contributed surplus     4,559     4,702  
Reserves     31,893     31,893  
Accumulated other comprehensive income     8,871     14,910  
Retained earnings     28,755     17,763  
      222,883     214,990  
 
    $ 291,638   $ 279,454  
Commitments 15        

Approved on behalf of the Board:

(Signed) Robert Gayton
Director

(Signed) Rui Feng
Director

See accompanying notes to unaudited interim consolidated financial statements

1




SILVERCORP METALS INC.
Unaudited Consolidated Statements of Operations
(Expressed in thousands of U.S. dollars, except for share and per share figures)

 

      Three months ended June 30,  
 
  Notes   2010     2009  
 
Sales   $ 36,729   $ 22,571  
 
Cost of sales     8,664     4,972  
Amortization and depletion     1,527     929  
      10,191     5,901  
 
Gross profit     26,538     16,670  
 
Expenses              
Accretion of asset retirement obligations 8   40     30  
Amortization     144     202  
Foreign exchange gain     (544 )   (1,516 )
General exploration and property investigation expenses     1,325     2,307  
Impairment charges and bad debt     -     777  
Investor relations     85     71  
General and administrative     4,224     2,725  
Professional fees     237     575  
      5,511     5,171  
      21,027     11,499  
Other income and expenses              
Equity loss on investment in NUX 4(a)   (38 )   (82 )
Gain on disposal of mineral rights and properties 6   537     -  
Loss on disposal of plant and equipment     -     (256 )
Interest expenses     (20 )   (7 )
Loss on held-for-trading securities     (49 )   -  
Interest income     265     245  
Other income     112     160  
      807     60  
 
Income before income taxes and non-controlling interest     21,834     11,559  
Income tax expense (recovery)              
Current     2,717     1,578  
Future     535     (186 )
      3,252     1,392  
 
Income before non-controlling interest     18,582     10,167  
 
Non-controlling interest 9   (4,481 )   (2,680 )
 
Net income   $ 14,101   $ 7,487  
 
Basic earnings per share   $ 0.09   $ 0.05  
Diluted earnings per share   $ 0.09   $ 0.05  
Weighted Average Number of Shares Outstanding - Basic     164,673,791     161,587,001  
Weighted Average Number of Shares Outstanding - Diluted     165,563,545     162,915,490  

See accompanying notes to unaudited interim consolidated financial statements

2




SILVERCORP METALS INC.
Unaudited Consolidated Statements of Comprehensive Income
(Expressed in thousands of U.S. dollars)

 

Three months ended June 30,
    2010     2009  
 
Net income for the period $ 14,101   $ 7,487  
Other comprehensive income (loss)            
Unrealized loss on available for sale securities, net of taxes   (293 )   -  
Reclassification adjustment for loss included in income, net of taxes   -     195  
Foreign exchange impact   (5,746 )   7,767  
Other comprehensive income (loss)   (6,039 )   7,962  
Comprehensive income $ 8,062   $ 15,449  

See accompanying notes to unaudited interim consolidated financial statements

3




SILVERCORP METALS INC.
Unaudited Consolidated Statements of Cash Flows
(Expressed in thousands of U.S. dollars)

 

      Three months ended June 30,  
  Notes   2010     2009  
Cash provided by (used in)              
Operating activities              
Net income for the period   $ 14,101   $ 7,487  
Add (deduct) items not affecting cash :              
Accretion of asset retirement obligations     40     30  
Amortization and depletion     1,671     1,131  
Equity investment loss     38     82  
Future income tax expenses (recovery)     535     (186 )
Impairment charges and bad debt     -     777  
Loss on held-for-trading securities     49     -  
Gain on disposal of mineral properties     (537 )   -  
Loss on disposal of plant and equipment     -     256  
Non-controlling interest     4,481     2,680  
Stock-based compensation     780     391  
Unrealized foreign exchange loss (gain)     327     (1,516 )
Changes in non-cash operating working capital 16   1,697     (747 )
Cash provided by operating activities     23,182     10,385  
 
Investing activities              
Mineral rights and properties              
Acquisition and capital expenditures     (5,655 )   (2,173 )
Proceeds on disposals     537     -  
Plant and equipment              
Acquisition     (783 )   (389 )
Net redemption (purchase) of short term investments     (15,375 )   4,053  
Prepayments to acquire plant and equipment     (812 )   (420 )
Cash provided by (used in) investing activities     (22,088 )   1,071  
 
Financing activities              
Advance to related parties, net of repayments received     (13 )   (21 )
Bank loan and notes payable              
Proceeds     -     2,928  
Repayments     (1,473 )   (658 )
Cash dividends distributed     (3,200 )   (2,770 )
Capital stock              
Proceeds from issuance of common shares     1,188     -  
Cash used in financing activities     (3,498 )   (521 )
 
Effect of exchange rate changes on cash and cash equivalents     (718 )   1,339  
 
Increase (decrease) in cash and cash equivalents     (3,122 )   12,274  
 
Cash and cash equivalents, beginning of period     50,618     41,470  
 
Cash and cash equivalents, end of period   $ 47,496   $ 53,744  
 
Supplementary cash flow information 16            

See accompanying notes to unaudited interim consolidated financial statements

4




SILVERCORP METALS INC.
Unaudited Consolidated Statements of Equity
(Expressed in thousands of U.S. dollars, except numbers for share figures)

 

  Share capital                                
                            Accumulated              
                            other     Retained        
    Number of           Contributed           comprehensive     earnings        
    shares     Amount     surplus     Reserves     income (loss)     (deficit)     Total equity  
Balance, March 31, 2009   161,587,001   $ 135,604   $ 3,764   $ 31,893   $ (10,167 ) $ (8,648 ) $ 152,446  
Stock-based compensation   -     -     391     -     -     -     391  
Reclassification adjustment for losses included in income   -     -     -     -     195     -     195  
Cash dividends declared and distributed   -     -     -     -     -     (2,770 )   (2,770 )
Net income for the period   -     -     -     -     -     7,487     7,487  
Foreign exchange impact   -     -     -     -     7,767     -     7,767  
Balance, June 30, 2009   161,587,001     135,604     4,155     31,893     (2,205 )   (3,931 )   165,516  
Options exercised   1,643,416     2,286     (976 )   -     -     -     1,310  
Shares issued for property   1,200,000     7,832     -     -     -     -     7,832  
Stock-based compensation   -     -     1,523     -     -     -     1,523  
Unrealized gain on available for sale securities   -     -     -     -     328     -     328  
Cash dividends declared and distributed   -     -     -     -     -     (9,366 )   (9,366 )
Net income for the period   -     -     -     -     -     31,060     31,060  
Foreign exchange impact   -     -     -     -     16,787     -     16,787  
Balance, March 31, 2010   164,430,417     145,722     4,702     31,893     14,910     17,763     214,990  
Options exercised   298,874     1,956     (768 )   -     -     -     1,188  
Shares issued for 10% interest of Henan Huawei (note 9)   163,916     1,127     (155 )   -     -     -     972  
Stock-based compensation   -     -     780     -     -     -     780  
Unrealized loss on available for sale securities   -     -     -     -     (293 )   -     (293 )
Cash dividends declared and distributed   -     -     -     -     -     (3,109 )   (3,109 )
Net income for the period   -     -     -     -     -     14,101     14,101  
Foreign exchange impact   -     -     -     -     (5,746 )   -     (5,746 )
Balance, June 30, 2010   164,893,207   $ 148,805   $ 4,559   $ 31,893   $ 8,871   $ 28,755   $ 222,883  

See accompanying notes to unaudited interim consolidated financial statements

5




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

1. NATURE OF OPERATIONS

Silvercorp Metals Inc., along with its subsidiary companies (collectively the “Company”), is engaged in the acquisition, exploration, development, and mining of precious and base metal mineral properties.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

(a) Basis of Presentation and Principles of Consolidation

The Company’s consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“GAAP”) for interim financial information and follow the same accounting policies and methods set out in Note 2 to the audited consolidated financial statements for the year ended March 31, 2010. Accordingly, they do not include all the information and footnotes required by Canadian GAAP for complete financial statements. The unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended March 31, 2010. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows have been included. Operating results for the three months ended June 30, 2010 are not necessarily indicative of the results that may be expected for the year ending March 31, 2011.

These unaudited consolidated financial statements include the accounts of Silvercorp Metals Inc. and its wholly owned subsidiaries: Silvercorp Metals China Inc., Fortune Mining Limited, Fortune Copper Limited, Fortress Mining Inc., Fortune Gold Mining Limited, Victor Resources Ltd., Victor Mining Ltd., Yangtze Mining Ltd., Yangtze Mining (H.K.) Ltd., 0875786 B.C. Ltd., 82% owned subsidiary, Qinghai Found Mining Company Ltd. (“Qinghai Found”), 80% owned subsidiary, Henan Huawei Mining Co. Ltd. (“Henan Huawei”, also see Note 6&9), 77.5% owned subsidiary, Henan Found Mining Co. Ltd. (“Henan Found”), and 95% owned subsidiaries, Anhui Yangtze Mining Co. Ltd. and Guangdong Found Mining Co. Ltd.

All significant inter-company transactions and accounts have been eliminated upon consolidation.

(b) New Canadian Accounting Pronouncements

(i) Convergence with IFRS

In February 2008, the Canadian Accounting Standards Board confirmed that publicly accountable enterprises will be required to adopt International Financial Reporting Standards (“IFRS”) for fiscal years beginning on or after January 1, 2011, with early adoptions permitted. Accordingly, the Company plans to adopt IFRS for fiscal years beginning April 1, 2011. The Company’s first IFRS financial statements will be its interim financial statements for the first quarter of 2012 with an opening balance sheet date of April 1, 2011, which will require restatement of comparative information presented.

Page 6




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

The conversion to IFRS will impact the Company’s accounting policies, information technology and data systems, internal control over financial reporting, and disclosure controls and procedures. The transition may also impact business activities, such as certain contractual arrangements, debt covenants, capital requirements and compensation arrangements.

(ii) Business combinations and related sections

In January 2009, the CICA issued Section 1582 “Business Combinations” to replace Section 1581. The new standard effectively harmonizes the business combinations standard under Canadian GAAP with IFRS. The new standard revises guidance on the determination of the carrying amount of the assets acquired and liabilities assumed, goodwill and accounting for non-controlling interests at the time of a business combination.

The CICA concurrently issued Section 1601 “Consolidated Financial Statements” and Section 1602 “Non-controlling Interests”, which replace Section 1600 “Consolidated Financial Statements”. Section 1601 provides revised guidance on the preparation of consolidated financial statements and Section 1602 addresses accounting for non-controlling interests in consolidated financial statements subsequent to a business combination.

The new standards will become effective on January 1, 2011 with early adoption available. The Company did not adopt these new standards but continues to evaluate the attributes of early adoption of these standards and their potential effects.

(iii) Multiple deliverable revenue arrangements

In December 2009, the EIC issued EIC Abstract 175, “Multiple Deliverable Revenue Arrangements”. This EIC addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how such a multiple deliverable revenue arrangement consideration should be measured and allocated to the separate units of accounting. This EIC should be applied prospectively and should be applied to revenue arrangements with multiple deliverables entered into or materially modified in the first annual fiscal period beginning on or after January 1, 2011. Early adoption is permitted. The Company did not early adopt this EIC and upon adoption does not expect it to have a material impact on the Company’s consolidated financial statements.

Page 7




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

3. INVENTORIES

Inventories consisted of the following:

    June 30, 2010     March 31, 2010  
Direct smelting ore and stockpile ore $ 326   $ 585  
Concentrate inventory   470     855  
Total stockpile   796     1,440  
Material and supplies   1,918     1,735  
  $ 2,714   $ 3,175  

The amounts of inventory recognized as expenses during the three months ended June 30, 2010 and 2009 were equivalent to the sum of cost of sales and amortization and depletion in the respective periods.

4. LONG TERM INVESTMENTS

 

      June 30, 2010     March 31, 2010  
Equity investments with significant influence              
New Pacific Metals Corp. (a) $ 5,807   $ 6,103  
 
Equity investments: Available-for-sale              
Luoyang Yongning Smelting Co. Ltd.     6,930     6,886  
Marketable securities (b)   1,487     1,849  
    $ 14,224   $ 14,838  

(a) New Pacific Metals Corp. (“NUX”)

New Pacific Metals Corp. is a Canadian public company listed on the TSX Venture Exchange with a trading symbol “NUX”. As at June 30, 2010, the Company owned 7,400,000 common shares (June 30, 2009 - 7,400,000 common shares) of NUX, representing an ownership interest of 23.2% (March 31, 2010 - 23.4%). NUX is a related party of the Company by way of common director and officers.

Page 8




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

The Company accounts for its investment in NUX using the equity method, as the Company is able to exercise significant influence over NUX. The summary of the investment in NUX and its market value as at respective balance sheet dates are as follows:

                Value of NUX's  
                common shares per  
    Number of shares     Amount     quoted market price  
Balance, March 31, 2009   7,400,000   $ 5,285   $ 5,285  
Equity in loss of investee company         (424 )      
Impact of foreign currency translation         1,242        
Balance, March 31, 2010   7,400,000     6,103     5,028  
Equity in loss of investee company         (38 )      
Impact of foreign currency translation         (258 )      
Balance, June 30, 2010   7,400,000   $ 5,807   $ 5,303  

(b) Available-for-sale marketable securities

Available-for-sale marketable securities represented the Company’s equity investments in publicly traded companies with no significant influence. The following schedule summarizes these marketable securities:

As at and for the period ended June 30, 2010:

    Fair value     Cost     Accumulated changes in market value  
Marketable securities $ 1,487   $ 1,603   $ (116 )
 
As at and for the period ended March 31, 2010:        
 
    Fair value     Cost     Accumulated changes in market value  
Marketable securities $ 1,849   $ 1,603   $ 246  

 

5. PLANT AND EQUIPMENT

Plant and equipment consist of:

          June 30, 2010                 March 31, 2010        
    Cost     Accumulated Depreciation, Disposition and Impairment Charges     Net BookValue     Cost     Accumulated Depreciation Disposition and Impairment Charges     Net Book Value  
Building $ 20,178   $ (1,742 ) $ 18,436   $ 19,776   $ (1,510 ) $ 18,266  
Office equipment and furniture   1,372     (630 )   742     1,421     (652 )   769  
Machinery   9,051     (1,787 )   7,264     8,759     (1,525 )   7,234  
Motor vehicle   2,100     (942 )   1,158     1,979     (843 )   1,136  
Land use right   956     (27 )   929     949     (22 )   927  
Leasehold improvement   320     (123 )   197     335     (112 )   223  
Construction in process   569     -     569     469     -     469  
  $ 34,546   $ (5,251 ) $ 29,295   $ 33,688   $ (4,664 ) $ 29,024  

Page 9




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

6. MINERAL RIGHTS AND PROPERTIES

Mineral rights and properties consisted of the following:

    Ying     HPG     TLP     LM     GC & SMT     Silvertip     Total  
Balance, March 31, 2009 $ 23,457   $ -   $ -   $ -   $ 65,956   $ -   $ 89,413  
Acquisition   -     -     -     -     -     15,217     15,217  
Capitalized expenditures   6,687     1,195     4,466     1,200     1,093     -     14,641  
Depletion   (2,508 )   (45 )   (33 )   (23 )   -     -     (2,609 )
Impact of foreign currency translation   32     -     -     -     16,000     554     16,586  
Balance, March 31, 2010   27,668     1,150     4,433     1,177     83,049     15,771     133,248  
Acquisition   -     400     -     566     -     -     966  
Capitalized expenditures   3,012     332     1,298     526     64     527     5,759  
Depletion   (836 )   (43 )   (43 )   (21 )   -     -     (943 )
Impact of foreign currency translation   193     12     37     14     (3,525 )   (686 )   (3,955 )
Balance, June 30, 2010 $ 30,037   $ 1,851   $ 5,725   $ 2,262   $ 79,588   $ 15,612   $ 135,075  

Although the Company has taken steps to verify title to the mineral properties in which it, through its subsidiaries, has an interest, in accordance with industry standards for the stage of exploration of such properties, those procedures do not guarantee the Company’s title. Property title may be subject to unregistered prior agreements and non-compliance with regulatory requirements.

HPG and LM properties are held through the Company’s subsidiary Henan Huawei. In May 2010, the Company acquired an additional 10% beneficial interest of Henan Huawei (also see note 9). The transaction increased the Company’s interest in HPG and LM properties from 70% to 80%.

During the year ended March 31, 2009, the Nabao project, originally acquired in June 2007, was written off as a result of unfavorable exploration results. During the year ended March 31, 2010, the Company entered into an agreement to dispose of the Nabao project, consisting of three exploration permits, for $732 (RMB¥5.0 million) to a third party. Cash payments of $586 (RMB¥4.0 million) was received as of June 30, 2010. In May 2010, two of the three exploration permits were transferred to the buyer. A total gain of $537 was recognized on the disposition of these two exploration permits. The transfer of the third exploration permit was still in progress at June 30, 2010.

7. BANK LOAN AND NOTES PAYABLE

On June 16, 2010, bank loan balance of $1,465 carried from March 31, 2010 plus accrued interest was fully repaid. As at June 30, 2010, the Company did not have any outstanding bank loan and notes payable balance.

Page 10




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

8. ASSET RETIREMENT OBLIGATIONS

The following table presents the reconciliation of the beginning and ending obligations associated with the site restoration of the mineral properties:

    Current portion     Long term portion     Total  
Balance, March 31, 2009 $ -   $ 2,029   $ 2,029  
ARO revision   292     200     492  
Accretion on ARO   -     125     125  
Foreign exchange impact   -     3     3  
Balance, March 31, 2010   292     2,357     2,649  
Accretion on ARO   4     36     40  
Foreign exchange impact   2     15     17  
Balance, June 30, 2010 $ 298   $ 2,408   $ 2,706  

 

9. NON CONTROLLING INTERESTS

The continuity of non controlling interests is summarized as follows:

    Henan Found     Guangdong Found     Total  
Balance, March 31, 2009 $ 7,225   $ 385   $ 7,610  
Operation sharing for the year   13,189     149     13,338  
Foreign exchange impact   128     662     790  
Balance, March 31, 2010   20,542     1,196     21,738  
Operation sharing for the period   4,503     (22 )   4,481  
Foreign exchange impact   281     (40 )   241  
Balance, June 30, 2010 $ 25,326   $ 1,134   $ 26,460  

In May 2010, the Company acquired an additional10% beneficial interest in Henan Huawei from the non-controlling interest shareholder for consideration of $1,127 which was paid by the Company through the issuance of 163,916 of the Company’s common shares. The common share was valued at $6.876 per share, using the average closing price on the New York Stock Exchange for the two trading days before and two trading days after the control was obtained.

Page 11




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

The increase of the Company’s ownership in Henan Huawei from 70% to 80% has been accounted for using the purchase method. The allocation of the purchase cost to the assets acquired and liabilities assumed is based upon estimated fair values at the time of acquisition. The actual fair value for the assets acquired and liabilities assumed will be determined in future periods. As a result, the purchase price allocation may be subject to change. The preliminary assessment of the fair value of the assets acquired and liabilities assumed as a result of the Company’s 10% increase in the ownership of Henan Huawei are as follows:

Purchase price comprised of:

163,916 shares issued at $6.876 per share $ 1,127  
 
Net working capital $ (151 )
Plant and equipment   144  
Mineral rights and properties   1,229  
Assets retirement obligations   (95 )
  $ 1,127  

As at June 30, 2010, non-controlling interests in Henan Found, Henan Huawei, Qinghai Found and Guangdong Found were 22.5%, 20%, 12% and 5%, respectively (March 31, 2010 – 22.5%, 30%, 12% and 5%, respectively).

10. SHARE CAPITAL

 

(a) Authorized

Unlimited number of common shares without par value.

Page 12




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(b) Stock Options

The Company has a stock option plan which allows for the maximum number of common shares to be reserved for issuance on the exercise of options granted under the stock option plan to be a rolling 10% of the issued and outstanding common shares from time to time. The maximum exercise period may not exceed 10 years from the date of the grant of the options to employees, officers, and consultants. The following is a summary of option transactions:

          Weighted average  
    Number of     exercise price per  
    shares     share CAD$  
Balance, March 31, 2009   3,524,703   $ 3.65  
Options granted   1,546,500     3.95  
Options exercised   (1,643,416 )   0.83  
Options forfeited   (223,104 )   5.97  
Balance, March 31, 2010   3,204,683     5.08  
Options granted   262,000     7.40  
Options exercised   (298,874 )   4.09  
Options forfeited   (75,834 )   5.66  
Balance, June 30, 2010   3,091,975   $ 5.37  

During the three months ended June 30, 2010, a total of 262,000 options with a life of five years were granted to directors, officers, and employees at an exercise price of CAD$7.40 per share subject to a vesting schedule over three-year term with 8.333% options vesting every three months.

The following is the summary of assumptions used to estimate the fair value of each option granted using the Black-Scholes option pricing model.

    Three months ended June 30,  
    2010     2009  
Risk free interest rate   2.18% to 3.20%     1.18% to 1.86%  
Expected life of options in years   2 to 5 years     2 to 5 years  
Expected volatility   72% to 85%     73% to 84%  
Expected dividend yield   1%     3%  

The weighted average grant date fair value of options granted during the three months ended June 30, 2010 was CAD$3.80 (three months ended June 30, 2009 - CAD$1.23). For the three months ended June 30, 2010, a total of $780 (three months ended June 30, 2009 - $391) in stock-based compensation expenses was recorded and included in the general and administrative expenses on the consolidated statements of operations.

Page 13




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

The following table summarizes information about stock options outstanding as at June 30, 2010:

Exercise Number of options Weighted average Weighted average Number of options Weighted average
price in outstanding remaining contractual exercise price in exercisable exercise price in
CAD$ at June 30, 2010 life (YRS) CAD$ at June 30, 2010 CAD$
$        5.99 10,000 0.01 $        5.99 10,000 $        5.99
4.32 118,899 1.06 4.32 118,899 4.32
6.74 614,400 1.78 6.74 563,075 6.74
6.95 90,000 2.26 6.95 82,500 6.95
9.05 101,700 2.55 9.05 76,275 9.05
7.54 50,000 2.87 7.54 33,333 7.54
5.99 387,994 3.00 5.99 208,828 5.99
3.05 128,000 3.26 3.05 58,000 3.05
2.65 915,982 3.80 2.65 241,981 2.65
7.00 413,000 4.52 7.00 34,417 7.00
7.40 262,000 4.80 7.40 7,500 7.40
2.65-9.05 3,091,975 3.24 5.37 1,434,808 5.75

 

(c) Cash Dividends Declared and Distributed

During the three months ended June 30, 2010, quarterly cash dividends of CAD$0.02 (three month ended June 30, 2009, $0.02) per share, totaling $3,109 (three months ended June 30, 2009, $2,770) was declared. The full amount was subsequently paid on July 21, 2010.

11. RELATED PARTY TRANSACTIONS

Related party transactions not disclosed elsewhere in the financial statements are as follows:

Amount due from related parties   June 30, 2010     March 31, 2010  
New Pacific Metals Corp. (a) $ 149   $ 136  

 

    Three months ended June 30,  
Transactions with related parties   2010     2009  
New Pacific Metals Corp. (a) $ 59   $ 35  
Quanfa Exploration Consulting Services Ltd. (b)   -     88  
McBrighton Consulting Ltd.(c)   55     44  
R. Feng Consulting Ltd. (d)   82     82  
  $ 196   $ 249  

 

(a)

New Pacific Metals Corp. is a publicly traded company with director and officers in common with the Company. Further to a services and administrative costs reallocation agreement between the Company and NUX, the Company will recover costs for services rendered to NUX and expenses incurred on behalf of NUX. During the three months ended June 30, 2010, the Company recovered $59 (three months ended June 30, 2009 - $35) from NUX for services rendered and expenses incurred on behalf of NUX. The costs recovered from NUX were recorded as a direct reduction of general and administrative expenses on the consolidated statements of operations.

Page 14




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)
 
(b)

Quanfa Exploration Consulting Services Ltd. (“Quanfa”) is a private company with majority shareholders and management from the senior management of Henan Found and Henan Huawei. During the three months ended June 30, 2010, the Company paid $nil (three months ended June 30, 2009 - $88) to Quanfa for its consulting services provided.

 
(c)     

During the three months ended June 30, 2010, the Company paid $55 (three months ended June 30, 2009 - $44) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services.

 
(d)     

During the three months ended June 30, 2010, the Company paid $82 (three months ended June 30, 2009 - $82) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services.

The transactions with related parties during the period were measured at the exchange amount, which was the amount of consideration established and agreed by the parties. The balances with related parties were unsecured, non-interest bearing, and due on demand.

12. CAPITAL DISCLOSURES

The Company’s capital management objectives are intended to safeguard Silvercorp’s ability to support the Company’s normal operating requirement on an ongoing basis, continues the development and exploration of its mineral properties, and supports any expansionary plans.

The capital of the Company consists of the items included in shareholders’ equity. Risk and capital management are primarily the responsibility of the Company’s corporate finance function and is monitored by the Board of Directors. The Company manages the capital structure and makes adjustments depending on economic conditions. Funds have been primarily secured through profitable operations and issuances of equity capital. The Company invests all capital that is surplus to its immediate needs in short-term, liquid and highly rated financial instruments, such as cash and other short-term deposits, all held with major financial institutions. Significant risks are monitored and actions are taken, when necessary, according to the Company’s approved policies.

13. FINANCIAL INSTRUMENTS

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange rate risk, interest rate risk, credit risk and equity price risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.

Page 15



SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(a) Fair value

The following table sets forth the Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy. As at June 30, 2010, those financial assets and liabilities are classified in their entirety based on the level of input that is significant to the fair value measurement.

    Level 1     Level 2     Level 3     Total  
Financial assets                        
Cash and cash equivalents $ 47,496   $ -   $ -   $ 47,496  
Short term investments: warrants   -     -     209     209  
Short term investments: other than warrants   58,381     -     -     58,381  
Receivables and deposits   -     1,313     -     1,313  
Amounts due from related parties   -     149     -     149  
Restricted cash   -     75     -     75  
Available-for-sale marketable securities   1,487     -     -     1,487  
                         
Financial liabilities                        
Accounts payable and accrued liabilities $ -   $ 11,478   $ -   $ 11,478  
Deposits received   -     3,370     -     3,370  
Dividends payable   -     3,109     -     3,109  

 

(b) Liquidity risk

Liquidity risk is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments. The Company manages liquidity by maintaining adequate cash and cash equivalents and short term investment.

In the normal course of business, the Company enters into contracts that give rise to commitments for future minimum payments. The following summarizes the remaining contractual maturities of the Company’s financial liabilities.

    June 30, 2010     March 31, 2010  
    Within a year        
Accounts payable and accrued liabilities $ 11,478   $ 7,504  
Deposits received   3,370     6,737  
Dividends payable   3,109     3,238  
Bank loan and notes payable   -     1,465  
  $ 17,957   $ 18,944  

 

(c) Foreign exchange risk

The Company undertakes transactions in various foreign currencies, and reports its results of its operations in US Dollars while the Canadian dollar is considered as its functional currency. The Company is therefore exposed to foreign exchange risk arising from transactions denominated in a foreign currency and the translation of functional currency to reporting currency.

Page 16




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

The Company conducts its mining operations in China and thereby the majority of the Company’s assets, liabilities, revenues and expenses are denominated in RMB¥, which was tied to the US Dollar until July 2005, and is now tied to a basket of currencies of China’s largest trading partners. The RMB¥ is not a freely convertible currency.

The Company currently does not engage in foreign currency hedging, and the exposure of the Company’s financial assets and financial liabilities to foreign exchange risk is summarized as follows:

The amounts are expressed in US$ equivalents   June 30, 2010     March 31, 2010  
Canadian dollars $ 28,899   $ 27,125  
United States dollars   12,646     29,808  
Chinese renminbi   67,565     48,173  
Hong Kong dollars   -     1  
Total financial assets $ 109,110   $ 105,107  
 
Canadian dollars $ 4,622   $ 3,799  
United States dollars   -     5  
Chinese renminbi   13,335     15,140  
Total financial liabilities $ 17,957   $ 18,944  

As at June 30, 2010, with other variables unchanged, a 1% strengthening (weakening) of the Chinese RMB¥ against the Canadian dollar would have increased (decreased) net income (loss) by approximately $0.1 million and increased (decreased) other comprehensive income (loss) by $0.4 million.

As at June 30, 2010, with other variables unchanged, a 1% strengthening (weakening) of the Canadian dollar against the US dollar would have decreased (increased) net income by approximately $0.1 million and would have increased (decreased) other comprehensive income by approximately $0.9 million.

(d) Interest rate risk

Interest risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market interest rates. The Company’s cash equivalents and short term investments primarily includes highly liquid investments that earn interests at market rates that are fixed to maturity or at variable interest rates. Because of the short-term nature of these financial instruments, fluctuations in market rates do not have significant impact on the fair values of the financial instruments as of June 30, 2010.

Page 17




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(e) Credit risk

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company is exposed to credit risk primarily associated to accounts receivable, cash and cash equivalents and short-term investments. The carrying amount of assets included on the balance sheet represents the maximum credit exposure.

The Company undertakes credit evaluations on counterparties as necessary and has monitoring processes intended to mitigate credit risks. The Company has accounts receivables from customers primarily in China engaged in the mining and milling of base and polymetallic metals industry. The historical level of customer defaults is zero and aging of accounts receivable are less than 30 days, and, as a result, the credit risk associated with accounts receivable from customers at June 30, 2010 is considered to be immaterial.

(f) Equity price risk

The Company holds certain marketable securities that will fluctuate in value as a result of trading on Canadian financial markets. Furthermore, as the Company’s marketable securities are also in mining companies, market values will fluctuate as commodity prices change. Based upon the Company’s portfolio at June 30, 2010, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency risk, would have resulted in an increase (decrease) to net income of approximately $0.1 million.

14. SEGMENTED INFORMATION

The Company operates in one operating segment, being the acquisition, exploration, development, and operation of mineral properties. Based on the internal reporting structure and the nature of the Company’s activities, significant projects within the same geographic area are identified for segment reporting purposes. Corporate Head Office provides support to the mining and exploration activities with respect to financial and technical supports and its information is included in the Canada category. Assets, incidental income and expenses in holding companies are presented in other regions. This structure reflects how the Company manages its business and how it classifies its operations for planning and measuring performances.

Page 18




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(a) Geographic information for certain long-term assets are as follows:

 

June 30, 2010
          China           Canada   Other        
Balance sheet items:   Henan     Guangdong     Other     Silvertip     Head Office     regions     Total  
 
Mineral rights and properties $ 39,875   $ 79,588   $ -   $ 15,612   $ -   $ -   $ 135,075  
Plant and equipment   27,000     84     1,773     -     438     -     29,295  
Long term investments   6,930     -     -     -     5,949       1,345     14,224  

 

March 31, 2010
          China           Canada   Other      
Balance sheet items:   Henan     Guangdong     Other     Silvertip     Head Office     regions      Total  
 
Mineral rights and properties $ 34,428   $ 83,049   $ -   $ 15,771   $ -   $ -   $ 133,248  
Plant and equipment   26,541     105     1,893     -     485     -     29,024  
Long term investments   6,886     -     -     -     6,339       1,613     14,838  

Page 19




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(b) Geographic information for operating results is as follows:

 

Three months period ended June 30, 2010
    China     Canada     Other      
Balance sheet items:   Henan     Guangdong   Other     Silvertip     Head Office     regions      Total  
Sales $ 36,729   $ -   $ -   $ -   $ -   $ -   $ 36,729  
Cost of sales   (8,664 )   -     -     -     -     -     (8,664 )
Amortization and depletion   (1,527 )   -     -     -     -     -     (1,527 )
Gross Profit   26,538     -     -     -     -     -     26,538  
 
Expenses   (2,149 )   (93 )   (422 )   (51 )   (3,335 )   (5 )   (6,055 )
Foreign exchange gain (loss)   -     (369 )   (22 )   -     509     426     544  
 
Interest & other income   224     21     5     -     98     29     377  
Gain (loss) on asset disposals and other expenses   (20 )   -     537     -     (38 )   (49 )   430  
Non controlling interest   (4,503 )   22     -     -     -     -     (4,481 )
Income tax expenses   (3,252 )   -     -     -     -     -     (3,252 )
Net income (loss) $ 16,838   $ (419 ) $ 98   $ (51 ) $ (2,766 ) $ 401   $ 14,101  

 

Three months period ended June 30, 2009
    China     Canada     Other      
Balance sheet items:   Henan     Guangdong     Other      Silvertip   Head Office     regions      Total  
Sales $ 22,571   $ -   $ -   $ -   $ -   $ -   $ 22,571  
Cost of sales   (4,972 )   -     -     -     -     -     (4,972 )
Amortization and depletion   (929 )   -     -     -     -     -     (929 )
Gross Profit   16,670     -     -     -     -     -     16,670  
 
Expenses   (3,778 )   (53 )   (119 )   -     (1,960 )   -     (5,910 )
Foreign exchange gain (loss)   -     1,319     60     -     (69 )   206     1,516  
 
Interest & other income   222     -     -     -     165     (14 )   373  
Impairment charges   -     -     -     -     (195 )   (582 )   (777 )
Gain (loss) on asset disposals and other expenses   (256 )   -     -     -     (82 )   25     (313 )
Non controlling interest   (2,596 )   (84 )   -     -     -     -     (2,680 )
Income tax expenses   (1,392 )   -     -     -     -     -     (1,392 )
Net income (loss) $ 8,870   $ 1,182   $ (59 ) $ -   $ (2,141 ) $ (365 ) $ 7,487  

Page 20




SILVERCORP METALS INC.
Notes to Unaudited Interim Consolidated Financial Statements
June 30, 2010
(Expressed in thousands of U.S. dollars)

 

(c) Sales by metals

The sales generated for the three months ended June 30, 2010 and 2009 comprised of:

    Three months period ended June 30,  
    2010     2009  
Silver (Ag) $ 19,308   $ 11,624  
Gold (Au)   863     171  
Lead (Pb)   13,959     9,051  
Zinc (Zn)   2,599     1,725  
  $ 36,729   $ 22,571  

 

(d) Major customers

During the three months ended June 30, 2010, four major customers (three months ended June 30, 2009 - three) accounted for 14% to 38% each (three months ended June 30, 2009 - 19% to 23%) and collectively 72% (three months ended June 30, 2009 - 62%) of the total sales of the Company.

15. COMMITMENTS

Commitments, not disclosed elsewhere in these financial statements, are as follows:

The Company entered into office rental agreements with total rental expense of $1,213 over the next four years as follows:

    2011     2012     2013     2014     Total  
Rental expense $ 250   $ 363   $ 346   $ 254   $ 1,213  

 

16. SUPPLEMENTARY CASH FLOW INFORMATION

 

    Three months ended June 30,  
Net change in non-cash working capital   2010     2009  
Accounts receivable, prepaids and deposits $ 121   $ 139  
Inventory   397     (950 )
Restricted cash   -     726  
Accounts payable and accrued liabilities   4,210     387  
Income tax payable   359     (2,335 )
Deposits received   (3,390 )   1,286  
  $ 1,697   $ (747 )
 
Supplemental information:            
Interest paid $ 15   $ 2  
Income tax paid $ 2,358   $ 3,977  
 
Common shares issued for 10% interest of Henan Huawei $ 1,127   $ -  

Page 21



EX-99.4 5 exhibit99-4.htm MANAGEMENT???S DISCUSSION AND ANALYSIS FOR FISCAL QUARTER ENDED JUNE 30, 2010 Exhibit 99.4

Exhibit 99.4

SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand the significant factors that have affected Silvercorp Metals Inc. and its subsidiaries’ (“Silvercorp” or the “Company”) performance and such factors that may affect its future performance. This MD&A should be read in conjunction with the Company’s unaudited consolidated financial statements for the three months ended June 30, 2010 and the related notes contained therein. The Company reports its financial position, results of operations and cash flows in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”). In addition, the following should be read in conjunction with the audited Consolidated Financial Statements of the Company for the year ended March 31, 2010, the related MD&A, the Annual Information Form (available on SEDAR at www.sedar.com), and the annual report on Form 40-F. This MD& A refers to various non-GAAP measures, such as cash flow from operations per share, cash and total production cost per ounce of silver, etc. Those non-GAAP measures are used by the Company to manage and evaluate operating performance and ability to generate cash and are widely reported in the silver mining industry as benchmarks for performance. Non-GAAP measures do not have standardized meaning. Accordingly, non-GAAP measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. To facilitate a better understanding of these measures as calculated by the Company, we have provided detailed descriptions and reconciliations where applicable.

This MD&A is prepared as of August 11, 2010.

1. First Quarter of Fiscal Year 2011 (“Q1 2011”) Highlights and Significant Events 

Silver production increased 18% to a record 1.4 million ounces, compared to the first quarter of fiscal year 2010 (“Q1 2010”); 
   
Net earnings increased 88% to $14.1 million, or $0.09 per share; 
   
Sales increased 63% to a record $36.7 million, driven by increased quantities of silver, lead and zinc sold combined with higher realized selling prices; 
   
Cash flow from operations increased 123% to $23.2 million, or $0.14 per share; 
   
Total production cost of negative $5.21 per ounce of silver and cash cost of negative $6.31 per ounce of silver, making Silvercorp an industry leading low-cost producer; 
   
Received the Environmental Permit for the GC Project from the Department of Environmental Protection of Guangdong Province, a key milestone in the mining permit application to the Ministry of Land and Resources of China; 
   
Dividend payment of $3.2 million, or CAD$0.02 per share; 
   
Total cash, cash equivalents and short term investments increased to $106.1 million. 

2. Operating Results 

(a) Overall View

In Q1 2011, Silvercorp mined 144,982 tonnes of ores, which was 41,059 tonnes, or 40%, more than the 103,923 tonnes of ores mined in Q1 2010, as production from the TLP, HPG, and LM mines continues to grow as mine development progresses. The Company milled 149,189 tonnes of ores, 59,449 tonnes, or 66%, more than the 89,740 tonnes of ores milled in Q1 2010.

In Q1 2011, the Company produced and sold a record 1.4 million ounces of silver, 18.8 million pounds of lead and 4.4 million pounds of zinc, an increase of 18%, 17% and 19%, respectively, compared to the same period last year. The increase was mainly due to the 40% increase of ores mined and 66% increase of ores milled in the quarter. The following table summarizes production, realized selling prices and revenues in each period under review.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 1 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

  Production  Realized selling prices  Revenue
  (‘000 oz or lb)  ($/oz or lb) (in ‘000 $)
    Q1 2011      Q1 2010      Q1 2011      Q1 2010      Q1 2011     Q1 2010   
Silver    1,387      1,175    $ 13.92    $ 9.89    $ 19,308   11,624   
Gold    1.1      0.3      806.95      572.50      863     171   
Lead    18,803      16,043      0.74      0.56      13,959     9,051   
Zinc    4,431      3,736      0.59    $ 0.46      2,599     1,725   
Total                          $ 36,729   22,571   

(b) Mining Cost

In Q1 2011, the consolidated total unit mining cost and the cash unit mining cost was $48.61 and $40.33 per tonne, respectively, both decreasing 8% compared to the total unit mining costs of $52.95 and cash mining cost of $43.61 in the same quarter last year. The decrease of cash and total unit costs was mainly due to the production increase during the quarter. With more ore being mined, the unit costs are lower as fixed costs portion were allocated over more units.

The major components of cash mining cost in Q1 2011 were: 41% for mining contractor costs (Q1 2010 – 47%); 14% for materials and supplies (Q1 2010 – 20%); 17% for labour costs (Q1 2010 – 12%); 9% for utility costs (Q1 2010 – 11%) and 19% for other miscellaneous costs (Q1 2010 – 10%).

(c) Milling Cost

In Q1 2011, the consolidated total unit milling cost was $13.62 per tonne and cash unit milling cost was $11.94 per tonne, representing an increase of 13% and 8% respectively from the total unit milling cost of $12.01 per tonne and cash unit milling cost of $11.09 per tonne in the same period last year. The increase of cash and total milling cost per tonne was mainly due to maintenance work at the old mill.

The major components of cash milling costs in Q1 2011 were: 31% for raw materials (Q1 2010 – 43%); 29% for utilities (Q1 2010 – 24%); 16% for mineral resources tax (Q1 2010 – 17%); 14% for labour costs (Q1 2010 – 13%) and 10% for milling related administrative and miscellaneous costs (Q1 2010 –3%).

(d) Cash and Total Cost per Ounce of Silver

Silvercorp continues to achieve industry-leading low production costs per ounce of silver. In Q1 2011, the consolidated total production cost per ounce of silver was negative $5.21 and the cash cost per ounce of silver was negative $6.31, representing 21% and 24% improvement respectively, compared to the total production costs and cash production costs per ounce of silver of negative $4.29 and negative $5.09 respectively in same quarter last year. The improvement was mainly attributable to the increased byproduct credits resulted from higher realized lead and zinc prices.

To facilitate a better understanding of cash and total production cost per ounce of silver (non-GAAP measures), the following tables provide a reconciliation of those measures to the financial statements for the three months ended June 30, 2010 and 2009, respectively.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 2 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

  Three months ended June 30, 2010
    YING   HPG & LM     TLP     Total  
Cost of sales  $  5,258   $  1,081   $  2,325   $  8,664  
By-product lead, zinc, and gold sales    (13,054 )    (1,769 )  (2,598 )    (17,421 ) 
Total adjusted cash costs    (7,796 )    (688 )    (273 )    (8,757 ) 
Ounces of silver sold    1,147     91     149     1,387  
Total cash costs per ounce of silver  $  (6.80 )  $  (7.56 )  $  (1.84 )  $  (6.31 ) 
Total adjusted cash costs  $  (7,796 )  $  (688 )  $  (273 )  $  (8,757 ) 
Amortization and depletion    1,111     131     285     1,527  
Total adjusted cost of goods sold    (6,685 )    (557 )    12     (7,230 ) 
Ounces of silver sold    1,147     91     149     1,387  
Total production cost per ounce of silver  $  (5.83 )  $  (6.12 )  $  0.08   $  (5.21 ) 

  Three months ended June 30, 2009
    YING   HPG & LM     TLP     Total  
Cost of sales  4,529   426   17   4,972  
By-product lead, zinc, and gold sales    (10,198   (694   (55   (10,947
Total adjusted cash costs    (5,669   (268   (38   (5,975
Ounces of silver sold    1,134     34     7     1,175  
Total cash costs per ounce of silver  (5.00 (7.88 (5.24 (5.09
Total adjusted cash costs  (5,669 (268 (38 (5,975
Amortization and depletion    914     11     4     929  
Total adjusted cost of goods sold    (4,755   (257   (34   (5,046
Ounces of silver sold    1,134     34     7     1,175  
Total production cost per ounce of silver  (4.19 (7.56 (4.86 (4.29

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 3 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

(e) Operation Review

(i) The following table summarizes historical operating information for each mine and totals for the three months ended June 30, 2010:

Q1 Fiscal 2011  Three months ended June 30, 2010
  YING   HPG & LM   TLP   Total  
Production Data                 

Mine Data 

               

Ore Mined (tonne) 

               

Direct Smelting Ores (tonne) 

3,339   77   10   3,426  

Stockpiled Ores (tonne) 

79,873   17,831   43,852   141,556  
  83,212   17,908   43,862   144,982  

Run of Mine Ore (tonne) 

               

Direct Smelting Ores (tonne) 

3,339   77   10   3,426  

Ores Milled (tonne) 

81,898   18,076   45,789   145,763  
  85,237   18,153   45,799   149,189  

Mining cost per tonne of ore mined ($) 

55.10   55.23   33.59   48.61  

Cash mining cost per tonne of ore mined ($) 

43.83   49.64   29.88   40.33  

Non cash mining cost per tonne of ore mined ($) 

11.27   5.59   3.71   8.28  

Unit shipping costs($) 

3.71   3.44   2.86   3.41  

Milling cost per tonne of ore milled ($) 

13.66   12.84   13.88   13.62  

Cash milling cost per tonne of ore milled ($) 

12.03   11.49   11.96   11.94  

Non cash milling cost per tonne of ore milled ($) 

1.62   1.36   1.92   1.68  

Average Production Cost 

               

Silver ($ per ounce) 

3.05   5.54   7.81   3.86  

Gold ($ per ounce) 

163.66   350.15   460.70   223.89  

Lead ($ per pound) 

0.16   0.29   0.33   0.21  

Zinc ($ per pound) 

0.13   0.26   0.33   0.16  

Total production cost per ounce of Silver ($) 

(5.83 ) (6.12 ) 0.08   (5.21 )

Total cash cost per ounce of Silver ($) 

(6.80 ) (7.56 ) (1.84 ) (6.31 )

Total Recovery of the Run of Mine Ores 

               

Silver (%) 

91.7   89.5   85.1   90.9  

Lead (%) 

96.4   93.7   89.8   95.2  

Zinc ( %) 

69.2   60.6   74.0   69.5  

Head Grades of Run of Mine Ores 

               

Silver (gram/tonne) 

470.5   179.1   115.8   326.3  

Lead (%) 

8.1   4.8   2.7   6.1  

Zinc (%) 

2.8   0.7   0.9   2.0  
Sales Data                 

Metal Sales 

               

Silver (in thousands of ounce) 

1,147   91   149   1,387  

Gold (in thousands of ounce) 

0.5   0.4   0.2   1.1  

Lead (in thousands of pound) 

14,230   1,784   2,789   18,803  

Zinc (in thousands of pound) 

3,605   209   617   4,431  

Metal Sales 

               

Silver ($) 

15,956   1,272   2,080   19,308  

Gold ($) 

373   333   157   863  

Lead ($) 

10,583   1,298   2,078   13,959  

Zinc ($) 

2,098   138   363   2,599  
  29,010   3,041   4,678   36,729  
Average Selling Price, Net of Value Added Tax and Smelter Charges

Silver ($ per ounce) 

13.91   13.91   14.00   13.92  

Gold ($ per ounce) 

745.52   878.63   825.63   806.95  

Lead ($ per pound) 

0.74   0.73   0.75   0.74  

Zinc ($ per pound) 

0.58   0.66   0.59   0.59  

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 4 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

(ii) The following table summarizes historical operating information for each mine and totals for the three months ended June 30, 2009:

Q1 Fiscal 2010  Three months ended June 30, 2009
  YING   HPG & LM   TLP   Total  
Production Data                 

Mine Data 

               

Ore Mined (tonne) 

               

Direct Smelting Ores (tonne) 

3,773   107   5   3,885  

Stockpiled Ores (tonne) 

82,475   13,379   4,184   100,038  
  86,248   13,486   4,189   103,923  

Run of Mine Ore (tonne) 

               

Direct Smelting Ores (tonne) 

3,773   107   5   3,885  

Ores Milled (tonne) 

77,330   7,880   645   85,855  
  81,103   7,987   650   89,740  

Mining cost per tonne of ore mined ($) 

52.70   51.89   61.50   52.95  

Cash mining cost per tonne of ore mined ($) 

42.27   47.82   57.72   43.61  

Non cash mining cost per tonne of ore mined ($) 

10.43   4.07   3.78   9.34  

Unit shipping costs 

3.55   3.29   2.72   3.49  

Milling cost per tonne of ore milled ($) 

11.74   12.66   15.11   12.01  

Cash milling cost per tonne of ore milled ($) 

10.84   11.67   14.01   11.09  

Non cash milling cost per tonne of ore milled ($) 

0.90   1.00   1.10   0.92  

Average Production Cost 

               

Silver ($ per ounce) 

2.52   4.16   1.57   2.59  

Gold ($ per ounce) 

114.46   241.75   -   149.67  

Lead ($ per pound) 

0.14   0.23   0.10   0.15  

Zinc ($ per pound) 

0.12   0.20   -   0.12  

Total production cost per ounce of Silver ($) 

(4.19 ) (7.53 ) (4.86 ) (4.29 )

Total cash cost per ounce of Silver ($) 

(5.00 ) (7.85 ) (5.24 ) (5.09 )

Total Recovery of the Run of Mine Ores 

               

Silver (%) 

93.3   88.4   89.9   89.0  

Lead (%) 

96.5   87.1   94.5   93.5  

Zinc ( %) 

76.3   75.4   -   71.0  

Head Grades of Run of Mine Ores 

               

Silver (gram/tonne) 

488.1   225.7   78.7   455.8  

Lead (%) 

9.1   6.6   5.9   8.8  

Zinc (%) 

3.1   0.9   -   2.9  
Sales Data                 

Metal Sales 

               

Silver (in thousands of ounce) 

1,134   34   7   1,175  

Gold (in thousands of ounce) 

0.1   0.2   -   0.3  

Lead (in thousands of pound) 

15,017   929   97   16,043  

Zinc (in thousands of pound) 

3,579   156   -   3,736  

Metal Sales 

               

Silver ($) 

11,228   330   66   11,624  

Gold ($) 

58   113   -   171  

Lead ($) 

8,489   507   55   9,051  

Zinc ($) 

1,652   73   -   1,725  
  21,427   1,023   121   22,571  

Average Selling Price, Net of Value Added Tax and Smelter Charges 

               

Silver ($ per ounce) 

9.90   9.71   9.04   9.89  

Gold ($ per ounce) 

450.03   666.10   -   572.50  

Lead ($ per pound) 

0.57   0.55   0.57   0.56  

Zinc ($ per pound) 

0.46   0.47   -   0.46  

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 5 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

(iii) Ying Mine (77.5%)

Production from the Ying Mine commenced on April 1, 2006. Since then, the Ying property has become the Company’s primary focus and most profitable project.

In Q1 2011, the Ying Mine mined 83,212 tonnes of ores, representing 3,036 tonnes or a 4% decrease compared to 86,248 tonnes of ores mined in the same period last year. The decrease was mainly because of the 3-day Dragon Boat Day holiday in mid-June 2010. There was no such holiday last year.

In Q1 2011, silver head grade was to 470.5g/t, up 41.2g/t from 429.3g/t in last quarter, and was comparable with 488.1g/t in the same quarter last year. Lead and zinc head grades were 8.1% and 2.8%, respectively, compared to 7.6% and 2.8% in the last quarter and 9.1% and 3.1%, respectively, in the same quarter last year.

In Q1 2011, the Ying Mine produced 1.15 million ounces of silver and 14.2 million pounds of lead, up 37% and 28%, respectively, compared to 836 thousand ounces of silver and 11.1 million pounds of lead in last quarter, and were comparable with 1.13 million ounces of silver and 15 million pounds of lead in the same quarter last year.

In Q1 2011, cash cost per ounce of silver was negative $6.80, representing a 36% improvement compared to the negative $5.00 in Q1 2010. Total cost per ounce of silver was negative 5.83, down 39% from negative $4.19 in Q1 2010. The lower cost was mainly due to higher by-product credits realized from higher lead and zinc prices.

In Q1 2011, the Ying mine incurred $3.0 million (Q1 2010 - $1.8 million) of development and exploration expenditures to expand the mineral resources, to develop underground tunnels, to sink shafts and build declines. A total of 13,443 meters (Q1 2010 – 9,414 meters) of tunnel, 7,483 meters (Q1 2010 – 13,873 meters) of diamond drilling, and 75 meters (Q1 2010 – 278 meters) of shaft were completed.

Subsequent to the quarter end, on July 24, 2010, abnormally heavy rainfall flooded two access tunnels at the Ying Mine and some access roads and equipment were damaged. After recovery work, mining operations at the Ying Mine resumed normal operations on August 2, 2010.

(iv) HPG and LM Mines (80%)

In Q1 2011, the Company’s beneficial ownership interest in HPG and LM mine increased from 70% to 80% as the Company purchased an additional 10% interest in Henan Hua Wei Mining Co. Ltd., the holding company that owns the HPG and LM mines for a consideration of $1.1 million, paid by issuing 163,916 common shares of Silvercorp.

In Q1 2011, HPG and LM mine produced 91 thousand ounces of silver and 1.8 million pounds of lead, representing 168% and 92% increases, respectively, compared to 34 thousand ounces of silver and 0.9 million pounds of lead produced in the same period last year. More ores were mined in the quarter due to increased mine development. In Q1 2011, HPG and LM mined 17,908 tonnes, 4,422 tonnes more than the same quarter last year as the operation at HPG and LM Mines was only partially resumed in Q1 2010 after their suspension in December 2008.

Capital expenditures at HPG and LM mine in Q1 2011 was $858, and a total of 3,906 meters of tunnel, 9,791 meters of diamond drilling, 90 meters of shaft, and 59 meters of decline were completed. In Q1 2010, a total of 3,492 meters of tunnel and 4,383 meters of diamond drilling were completed at a cost of $454, which was expensed as general exploration and property investigation expense on the consolidated statements of operation.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 6 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Due to the heavy rainfall on July 24, 2010, one access tunnel was flooded and some access roads and equipment at HPG and LM mines were damaged. As of the date of this report, mining operations at the LM Mine have resumed. It is expected that operations will resume at the HPG mine in one week.

(v) TLP Mine (77.5%)

In Q1 2011, TLP mine produced 149 thousand ounces of silver and 2.8 million pounds of lead compared to only 7 thousand ounces of silver and 97 thousand pounds of lead produced in the same period last year.

In Q1 2011, a total of 43,862 tonnes of ores were mined, representing an increase of 39,673 tonnes compared to the 4,189 tonnes of ores mined in the same period last year as the operation of TLP Mine was partially resumed in Q1 2010 after its suspension in December 2008.

Capital expenditures at TLP in Q1 2011 was $1.3 million, and a total of 5,842 meters (Q1 2010 – 1,759 meters) of tunnel and 8,921 meters (Q1 2010 – 4,405 meters) of diamond drilling were completed.

Damages caused by the heavy rainfall on July 24, 2010 have been repaired. As of the date of this report, mining operations at the TLP Mine have resumed.

(vi) Nabao Project (82%)

The Nabao Project consisted of three exploration permits. In December 2008, the Nabao Project was put on hold and written off as a result of unfavorable exploration results and diminishing prospects for the property due to the high elevation.

During the year ended March 31, 2010, the Company entered into an agreement to dispose of the Nabao Project, consisting of three exploration permits, for $732 (RMB¥5.0 million), to a third party. As of June 30, 2010, $587 (RMB¥4.0 million) was received and two exploration permits have been transferred to the buyer. The transfer of the third exploration permit was still in progress as at June 30, 2010.

(vii) GC Project (95%)

In Q1 2011, GC Project received the Environmental Permit from the Department of Environmental Protection of Guangdong Province, an essential document required for a mining permit application in China. The Company has now submitted an application for a mining permit to the Ministry of Land and Resources (“MOLAR”) in Beijing China. MOLAR has accepted the application along with all supporting documents. The Company expects to receive the mining permit within 45 business days.

Once a full mine permit is granted, the Company plans to commence the construction phase of a 1,500 tonne-per-day mine and mill operation.

(viii) Silvertip Project (100%)

Silvertip Project was acquired in February 2010. During the first quarter ended June 30, 2010, the Company has assembled a professional exploration team and obtained surface exploration approval at Silvertip Project. An airborne geophysical survey program and high flow water quality and hydrology envision sampling surveys are underway. Surface diamond drilling program, with a target of 20,000 meters commenced in August 2010. The Company has also commissioned a study for the design of mine waste disposal and site water management facilities. In Q1 2010, capital expenditures at Silvertip Project were $0.5 million.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 7 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

3. Annual Financial Results 

The following table sets out highlights of Silvercorp’s financial results together with selected balance sheet information for the years ended March 31, 2010, 2009, and 2008.

    2010     2009     2008   
Sales  107,164   83,523   108,363   
Gross profit    79,264     47,836     85,041   
Expenses    17,246     11,743     12,613   
Impairment charges    698     50,707      
Other items    (875   (789   7,257   
Net income (loss)    38,547     (15,997   59,937   
Basic earnings (loss) per share    0.24     (0.11   0.41   
Diluted earnings (loss) per share    0.24     (0.11   0.40   
Total assets    279,454     205,202     190,267   
Total shareholders equity    214,990     152,446     148,992   
Cash dividend declared    12,136     8,030     6,891   
Cash dividend declared per share (C$/share)    0.08     0.06     0.05   

4. Summary of Quarterly Financial Results 

The tables below set out highlights of Silvercorp’s quarterly results for the past eight quarters.

    June 30,      March 31,     December 31,     September 30,  
    2010      2010     2009     2009  
Sales  36,729    $ 28,224   $ 31,283   $ 25,085  
Gross profit    26,538      19,277     24,230     19,088  
Expenses and foreign exchange    5,511      3,936     5,156     3,785  
Impairment charges and bad debt (recovery)    -      -     -     (79
Other items    807      18     (87   (840
Net income    14,101      9,760     12,409     8,893  
Basic earnings per share    0.09      0.06     0.08     0.06  
Diluted earnings per share    0.09      0.06     0.08     0.05  
Cash dividend declared    3,109      3,238     3,108     3,020  
Cash dividend declared per share (CAD)    0.02      0.02     0.02     0.02  

    June 30,     March 31,     December 31,     September 30,  
    2009      2009     2008     2008  
Sales  $ 22,571    $ 17,392   15,168   $ 20,103  
Gross profit    16,670      11,010     5,240     10,234  
Expenses and foreign exchange    4,394      2,148     4,087     1,631  
Impairment charges    777      2,907     47,433     -  
Other items    60      (224   (246   (910
Net income (loss)    7,487      1,238     (33,695   4,857  
Basic earnings (loss) per share    0.05      0.01     (0.22   0.03  
Diluted earnings (loss) per share    0.05      0.01     (0.22   0.03  
Cash dividend declared    2,770      2,564     2,476     2,990  
Cash dividend declared per share (CAD)    0.02      0.02     0.02     0.02  
Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 8 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

5. Financial results for the First Quarter of 2011 

Net income (attributable to the Company’s shareholders) in Q1 2011 was $14.1 million, or $0.09 per share, an increase of 88% over the earnings of $7.5 million or $0.05 per share in the same quarter last year. Net earnings improved primarily due to the higher metal production combined with higher realized metal prices in the quarter.

Sales in Q1 2011 were a record of $36.7 million, an increase of 63% from $22.6 million in the same quarter last year. The increase was driven by higher quantities of metals sold combined with higher realized metal prices. In Q1 2011, the Company sold a record 1.4 million ounces of silver, 18.8 million pounds of lead, and 4.4 million pounds of zinc, representing an increase of 18%, 17%, and 19%, respectively, compared to 1.2 million ounces of silver, 16.0 million pounds of lead, and 3.7 million pounds of zinc in Q1 2010. The average realized selling prices for silver, lead, and zinc also increased to $13.92/oz., $0.74/lb., and $0.59/lb., increased 41%, 32%, and 28%, respectively, compared with the metal prices realized in Q1 2010.

Cost of goods sold in Q1 2011 were $10.2 million, compared to the $5.9 million in Q1 2010. The cost of goods sold includes $8.7 million (same period last year - $5.0 million) for cash costs and $1.5 million (same period last year - $0.9 million) for amortization, depletion and depreciation charges. The cost of good sold increased as 40% more ores were mined and 66% more ores were milled in the quarter, compared with the same quarter last year.

Gross profit margin in Q1 2011 was 72%, slightly lower than the margin of 74% in the same quarter last year. Partially offset by higher realized selling prices, the decrease of gross margin was mainly because overall head grade decreased to 326.3g/t from 455.8g/t in the same quarter last year, as production of ores from HPG, LM and TLP mines, which have lower grades compared to the Ying Mine, increased.

Accretion on asset retirement obligation in Q1 2011 was $40, which was $10 higher than accretion expenses of $30 recorded in the same period last year as the asset retirement obligation was higher. In March 2010, the Company revisited the reclamation costs for the existing mines and the timing to settle the reclamation liabilities as a result of new environmental regulations in China as well as the extension of mine lives and updated reserves and resources. As a result, the undiscounted assets retirement obligation was upward revised to $3.9 million, representing 26% increase, compared to previous estimates of $3.1 million.

Foreign exchange gain in Q1 2011 was $544 (Q1 2010 - $1,516). The unrealized foreign exchange gain of $873 resulted from holding U.S. dollar denominated term deposits was offset by the unrealized foreign exchange loss of $329 generated from the translation of Chinese Yuan denominated monetary items in the Company’s integrated operations to Canadian Dollar.

General exploration and property investigation expenses in Q1 2011 were $1.3 million, a decrease of $1.0 million from the expenses of $2.3 million recorded in the same period last year. In Q1 2010, a total of $1.3 million exploration expenditures incurred at TLP, HPG, and LM was charged to general exploration expenses on the statement of operation as the mine operations of TLP, HPG, and LM were suspended in December 2008.

Investor relations expenses of $85 in Q1 2011, representing an increase of 20% over the $71 of investor relation expenses recorded in the same period last year as the Company participated in comparatively more investor relation events during the quarter.

General and administrative, including stock based compensation expense of $0.8 million (Q1 2010 -$0.4 million), was $4.2 million in Q1 2011, representing an increase of $1.5 million compared to the expenses of $2.7 million incurred in the same period last year. The increase was mainly attributable to $1.1 million performance bonus recorded in the quarter (Q1 2010 - $nil).

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 9 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Professional fees in Q1 2011 were $0.2 million compared to professional fees of $0.6 million in the same period last year. The higher professional fee recorded in Q1 2010 was mainly due to the fees related to the Klondex unsolicited take over bid, which was terminated in July 2009.

Impairment charges and bad debt in Q1 2011 was $nil compared to impairment charges of $0.8 million recorded in the same period last year. The impairment charges recorded in Q1 2010 included a write down of an accounts receivable of $582 relating to a disposal of an exploration permit in fiscal 2008, and a $195 unrealized loss on the investment in Dajin Resources Corp., which was an accounting reclassification from accumulated other comprehensive loss.

Equity loss on investment in NUX in Q1 2011 was $38, representing a decrease of 54% compared to the loss of $82 recorded in the same period last year. The Company holds 23.2% shares of New Pacific Metals Corp. (“NUX”) and, accordingly, records on the Company’s statement of operations its proportionate share NUX’s net loss (or income).

Interest income in Q1 2011 was $265, representing an increase of $20 compared to interest income of $245 recorded in the same period last year. The increase was mainly because more cash was invested in term deposits in China to earn higher interest income during the current period.

Income tax expenses in Q1 2011 were $3.3 million, an increase of 134% or $1.9 million over the income tax expense of $1.4 million recorded in the same period last year. The income tax expenses recorded in Q1 2011 included current income tax expenses of $2.7 million (Q1 2010 – $1.6 million) and a future income tax expense of $535 (Q1 2010 – recovery of $186). The increase of current income tax expense was the results of higher taxable income recorded in the current quarter, and the increase of future income tax expense was mainly the reversal of temporary differences of asset balances between accounting basis and taxation basis.

6. Liquidity and Capital Resources 

(a) Working Capital

As at June 30, 2010, working capital increased by 14% or $11.5 million to $91.2 million (March 31, 2010 - $79.7 million) comprised mainly of cash and cash equivalents of $47.5 million (March 31, 2010 -$50.6 million), short term investments of $58.6 million (March 31, 2010 - $44.0 million), accounts receivable, prepaids and deposits of $2.4 million (March 31, 2010 - $2.5 million), inventories of $2.7 million (March 31, 2010 - $3.2 million), and other current assets of $0.2 million (March 31, 2010 - $0.3 million) offset by current liabilities of $20.3 million (March 31, 2010 - $20.9 million). The increase in working capital is mainly due to the $23.2 million of cash generated by the operating activities in Q1 2011.

(b) Cash and Cash Equivalents, and Short Term Investments

Cash and cash equivalents plus short-term investments increased by $11.4 million or 12% to $106.1 million (March 31, 2010 - $94.7 million). The increase is mainly due to the $23.2 million cash generated by the operating activities in fiscal 2011, offset by $6.7 million of capital expenditures, $3.2 million of cash dividends payments, and $1.5 million repayment of a bank loan.

(c) Cash Flows

Operating activities generated $23.2 million in Q1 2011, an increase of $12.8 million, compared to $10.4 million in same period last year. Prior to changes in non-cash working capital items, which generated $1.7 million cash in Q1 2011 (Q1 2010 - used $0.7 million), cash flow from operating activities in Q1 2011 was $21.5 million (Q1 2010 - $11.1 million). The higher operating cash flow in Q1 2011 was mainly because of higher sales achieved due to the substantial improvement of metal prices and increased quantity of metals sold compared to same period last year.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 10 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Investing activities used $22.1 million in Q1 2011 (Q1 2010 - provided $1.1 million), as a result of acquisition, exploration and development expenditures of $5.1 million (Q1 2010 - $2.2 million), acquisition of equipment of $0.8 million (Q1 2010 - $0.4 million); increase of term deposits of $15.4 million (Q1 2010 - redemption of $4.1 million), and prepayments to acquire plant and equipment of $0.8 million (Q1 2010 - $0.4 million).

Financing activities used $3.5 million in Q1 2011 (Q1 2010 - $0.5 million), which mainly consisted of: cash dividends to Silvercorp shareholder of $3.2 million (Q1 2010 - $2.8 million), and repayment of bank loan and notes payable of $1.5 million (Q1 2010 - net proceeds of $2.3 million from bank loan and notes payable), offset by proceeds from issuance of common shares of $1.2 million (Q1 2010 - $nil).

(d) Contractual Commitments and Contingencies

Commitments, not disclosed elsewhere in this Management’s Discussion and Analysis, are as follows:

The Company entered into office rental agreements (the “Rental Agreements”), with total rental expense of $1,213 over the next four years as follows:

    2011    2012    2013    2014    Total   
Rental expense  250  363  346  254  1,213   

(e) Available Sources of Funding

The Company does not have unlimited resources and its future capital requirements will depend on many factors, including, among others, cash flow from operations. To the extent that its existing resources and the funds generated by future income are insufficient to fund the Company’s operations, the Company may need to raise additional funds through public or private debt or equity financing. If additional funds are raised through the issuance of equity securities, the percentage ownership of current shareholders will be reduced and such equity securities may have rights, preferences or privileges senior to those of the holders of the Company’s common stock. No assurance can be given that additional financing will be available or that, if available, can be obtained on terms favourable to the Company and its shareholders. If adequate funds are not available, the Company may be required to delay, limit or eliminate some or all of its proposed operations. The Company bel ieves it has sufficient capital to meet its cash needs for the next 12 months, including the costs of compliance with continuing reporting requirements.

7. Financial Instruments and Related Risks 

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange rate risk, interest rate risk, credit risk and equity price risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.

The following table sets forth the Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy. As at June 30, 2010, those financial assets and liabilities are classified in their entirety based on the level of input that is significant to the fair value measurement.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 11 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

    Level 1      Level 2      Level 3      Total   
Financial assets                 
Cash and cash equivalents  47,496  47,496 
Short term investments: warrants        209    209 
Short term investments: other than warrants    58,381        58,381 
Receivables and deposits      1,313      1,313 
Amounts due from related parties      149      149 
Restricted cash      75      75 
Available-for-sale marketable securities    1,487              1,487   
Financial liabilities                         
Accounts payable and accrued liabilities  11,478  11,478 
Deposits received      3,370      3,370 
Dividends payable        3,109          3,109   

8. Off-Balance Sheet Arrangements 

The Company does not have any off-balance sheet arrangements.

9. Transactions with Related Parties 

Related party transactions not disclosed elsewhere in the Management’s Discussion and Analysis are as follows:

Amount due from related parties    June 30, 2010      March 31, 2010   
New Pacific Metals Corp. (a)  $  149    136   
  Three months ended June 30,
Transactions with related parties    2010      2009   
New Pacific Metals Corp. (a)  $  59  35 
Quanfa Exploration Consulting Services Ltd. (b)    -    88 
McBrighton Consulting Ltd.(c)    55    44 
R. Feng Consulting Ltd. (d)    82      82   
  $  196    249   

(a) 
New Pacific Metals Corp. is a publicly traded company with director and officers in common with the Company. Further to a services and administrative costs reallocation agreement between the Company and NUX, the Company will recover costs for services rendered to NUX and expenses incurred on behalf of NUX. During the three months ended June 30, 2010, the Company recovered $59 (three months ended June 30, 2009 - $35) from NUX for services rendered and expenses incurred on behalf of NUX. The costs recovered from NUX were recorded as a direct reduction of general and administrative expenses on the consolidated statements of operations. 
(b) 
Quanfa Exploration Consulting Services Ltd. (“Quanfa”) is a private company with majority shareholders and management from the senior management of Henan Found and Henan Huawei. During the three months ended June 30, 2010, the Company paid $nil (three months ended June 30, 2009 - $88) to Quanfa for its consulting services provided. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 12 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

(c) 
During the three months ended June 30, 2010, the Company paid $55 (three months ended June 30, 2009 - $44) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services. 
(d) 
During the three months ended June 30, 2010, the Company paid $82 (three months ended June 30, 2009 - $82) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services. 

The transactions with related parties during the year are measured at the exchange amount, which is the amount of consideration established and agreed by the parties. The balances with related parties are unsecured, non-interest bearing, and due on demand.

10. Critical Accounting Policies and Estimates 

The preparation of financial statements in conformity with Canadian GAAP requires management to make estimates and assumptions that affect the amounts reported on the Consolidated Financial Statements. Theses critical accounting estimates represent management estimates that are uncertain and any changes in these estimates could materially impact the Company’s financial statements. Management continuously reviews its estimates and assumptions using the most current information available. There has no change to the Company’s critical accounting policies and estimates since fiscal year 2010 ended March 31, 2010. Readers are encouraged to read the critical accounting policies and estimates as described in the Company’s audited consolidated financial statements and Management’s Discussion and Analysis for the year ended March 31, 2010.

11. Future Accounting Changes 

(a) Multiple deliverable revenue arrangements

In December 2009, the EIC issued EIC Abstract 175, “Multiple Deliverable Revenue Arrangements”. This EIC addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how such a multiple deliverable revenue arrangement consideration should be measured and allocated to the separate units of accounting. This EIC should be applied prospectively and should be applied to revenue arrangements with multiple deliverables entered into or materially modified in the first annual fiscal period beginning on or after January 1, 2011. Early adoption is permitted. The Company did not early adopt this EIC and upon adoption does not expect it to have a material impact on the Company’s consolidated financial statements.

(b) Convergence with IFRS

In February 2008, the Canadian Accounting Standards Board confirmed that publicly accountable enterprises will be required to adopt International Financial Reporting Standards (“IFRS”) for fiscal years beginning on or after January 1, 2011, with early adoptions permitted. Accordingly, the Company plans to adopt IFRS for fiscal years beginning April 1, 2011. The Company’s first IFRS financial statements will be its interim financial statements for the first quarter of fiscal 2012 with an opening balance sheet date of April 1, 2011, which will require restatement of comparative information presented.

The conversion to IFRS will impact the Company’s accounting policies, information technology and data systems, internal control over financial reporting, and disclosure controls and procedures. The transition may also impact business activities, such as certain contractual arrangements, debt covenants, capital requirements and compensation arrangements.

The Company has designated the appropriate resources to the conversion project to develop an effective plan and continues to assess resource and training requirements as the project progresses. The

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 13 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Company’s conversion plan consists of the following four phases: scoping and planning, diagnostic assessment, operations implementation and post implementation. The Company has completed the scoping and planning phase. The scoping and planning phase involved establishing a project management team, mobilizing organizational support for the conversion plan, obtaining stakeholder support for the project, identifying major areas affected by the conversion and developing a project charter, implementation plan and communication strategy. The resulting identified areas of accounting difference of highest potential impact to the Company, based on existing IFRS, are business combinations, impairment of assets, property plant and equipment, provisions and contingent liabilities, exploration and evaluation expenditures, income taxes, financial instruments and initial adoption of IFRS under the provisions of IFRS 1 First-Time Adoption of IFRS.

The diagnostic assessment phase (“phase 2”) which is in progress will result in the selection of IFRS accounting policies and transitional exemptions decisions, estimates of quantification of financial statement impacts, preparation of shell financial statements and identification of business processes and resources impacted. The Company has completed the selection of IFRS accounting policies and transitional exemptions decisions. Estimates of the quantified impacts of anticipated changes to the Company’s current accounting policies on the Company’s IFRS opening balance sheet have been substantially completed and business processes and resources impacted have been identified. The Company’s IFRS transition date balance sheet as at April 1, 2010 is scheduled to be reviewed by Audit Committee in the third quarter of fiscal 2011. As a result of phase 2, the Company has identified the key areas where changes in accounting policy are expected on our transitio n from Canadian GAAP to IFRS listed below. This list is intended to highlight the areas that we have determined to be the most significant and should not be regarded as a complete list of changes that will result from the transition to IFRS. As noted above, the Company has substantially, but not yet fully completed the quantification of the impact of these changes at this stage in our conversion project.

IFRS 1, “First time adoption of International Financial Reporting Standards”, generally requires that all IFRS standards and interpretations be accounted for on a retrospective basis. IFRS 1 provides for certain optional exemptions and other mandatory exceptions to this general principal. The most significant IFRS optional exemptions which we are likely to apply are:

Exemption  Summary of exemption and decision 
IFRS 2, Share-based payments  Full retrospective application may be avoided for certain share-based instruments depending on the grant date, vesting terms and settlement of any related liabilities. 
IFRS 3, Business combinations  Allows an entity that has conducted prior business combinations to apply IFRS 3 on a prospective basis from the date of transition. This avoids the requirement to restate prior business combinations. 
IAS 21, Cumulative translation differences  Allows an entity to deem all cumulative translation differences to be zero at the date of transition. 
IAS 23, Borrowing costs  This exemption allows a first time adopter to apply IAS 23(revised) from the date of transition to IFRS for all qualifying assets for which the capitalization start date is on or after that date. 
IAS 27, Non-controlling interests  Allows an entity to apply IAS 27 paragraphs 28, 30, 31, and 34-37 on a prospective basis from the date of transition. This avoids the requirement to restate non-controlling interests that had a deficit balance in prior periods. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 14 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

IAS 27, Investments in subsidiaries, jointly controlled entities and associates  Allows a first time adopter to measure its investments in subsidiaries, jointly controlled entities and associates at either (a) cost; or (b) fair value at the entity’s date of transition as deemed cost. 
IFRIC 1, Decommissioning liabilities  This exemption allows a first time adopter to utilize a more straightforward methodology for measuring the liability and cost of the related asset 
Fair value as deemed cost  An entity can elect to measure an asset at the date of transition to IFRS at its fair value, and use that fair value as its deemed cost at that date. 

The operations implementation phase (“phase 3”) includes the design of business, reporting and system processes to support the compilation of IFRS compliant financial data for the IFRS opening balance sheet at April 1, 2011, fiscal 2012 and thereafter. Phase 3 also includes ongoing training, testing of the internal control environment and updated processes for disclosure controls and procedures. Changes to the reporting and system processes to support preparation of the IFRS opening balance sheet at April 1, 2011 are expected to be implemented by the middle of fiscal 2011.

Post implementation (“phase 4”) will include sustainable IFRS compliant financial data and processes for fiscal 2012 and beyond. The International Accounting Standards Board continues to amend and add to current IFRS standards with several projects currently underway. The Company’s conversion process includes monitoring actual and anticipated changes to IFRS standards and related rules and regulations and assessing the impacts of these changes on the Company and its reporting, including expected dates of when such impacts are effective.

(c) Business combination and related sections

In January 2009, the CICA issued Section 1582 “Business Combinations” to replace Section 1581. The new standard effectively harmonizes the business combinations standard under Canadian GAAP with IFRS. The new standard revises guidance on the determination of the carrying amount of the assets acquired and liabilities assumed, goodwill and accounting for non-controlling interests at the time of a business combination.

The CICA concurrently issued Section 1601 “Consolidated Financial Statements” and Section 1602 “Non-controlling Interests”, which replace Section 1600 “Consolidated Financial Statements”. Section 1601 provides revised guidance on the preparation of consolidated financial statements and Section 1602 addresses accounting for non-controlling interests in consolidated financial statements subsequent to a business combination.

The new standards will become effective on January 1, 2011 with early adoption available. The Company did not adopt these new standards but continues to evaluate the attributes of early adoption of these standards and their potential effects.

12. Other MD&A Requirements 

Additional information relating to the Company:

(a) may be found on SEDAR at www.sedar.com;
(b) may be found at the Company’s web-site www.silvercorpmetals.com;
(c) may be found in the Company’s Annual Information Form; and,
(d) is also provided in the Company’s annual audited consolidated financial statements as of March 31, 2010.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 15 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

13. Outstanding Share Data 

As at the date of this report, the following securities were outstanding:

(a) Share Capital

Authorized - unlimited number of common shares without par value

Issued and outstanding – 164,982,041 common shares with a recorded value of $149.5 million Shares subject to escrow or pooling agreements - $nil.

(b) Options

As at the date of this report, the outstanding options are comprised of the following:

Number of Options  Exercise Price (CAD$)  Expiry Date 
115,299  4.32  23-Jul-2011 
581,700  6.74  10-Apr-2012 
90,000  6.95  01-Oct-2012 
101,700  9.05  16-Jan-2013 
50,000  7.54  13-May-2013 
375,827  5.99  01-Jul-2013 
128,000  3.05  01-Oct-2013 
911,816  2.65  19-Apr-2014 
413,000  7.00  05-Jan-2015 
262,000  7.40  20-Apr-2015 
3,029,342     

(c) Warrants

As at the date of this report, the outstanding warrants are comprised of the following:

Number of Warrants  Exercise Price (CAD$)  Expiry Date 
50,000  $        6.76  30-Jul-2015 

14. Risks and Uncertainties 

The Company is exposed to many risks in conducting its business, including but not limit to: metal price risk as the Company derives its revenue from the sale of silver, lead, zinc, and gold; credit risk in the normal course of dealing with other companies and financial institutes; foreign exchange risk as the Company reports its financial statements in USD whereas the Company operates in jurisdictions that utilize other currencies; equity price risk and interest rate risk as the Company has investments in marketable securities that are traded in the open market or earn interest at market rates that are fixed to maturity or at variable interest rates; inherent risk of uncertainties in estimating mineral reserves and mineral resources; political risks; and environmental risk. These and other risks are described in the Company’s Annual Information Form and NI 43-101 technical reports, which are available on SEDAR at www.sedar.com; Form 40F; Audited Consolidated Financial Sta tements; Management’s Discussion and Analysis for the year ended March 31, 2010; and note 13 of the consolidated financial statements for Q1 2011. Readers are encouraged to refer to these documents for a more detailed description of some of the risks and uncertainties inherent to Silvercorp’s business.

Management and the Board of directors continuously assess risks that the Company is exposed to, and attempt to mitigate these risks where practical through a range of risk management strategies.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 16 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

15. Controls and Procedures 

Silvercorp’s management considers the meaning of internal control to be the processes established by management to provide reasonable assurance about the achievement of the Company’s objectives regarding operations, reporting and compliance. Internal control is designed to address identified risks that threaten any of these objectives.

(a) Management’s Report on Internal Control over Financial Reporting

Management of Silvercorp is responsible for establishing and maintaining an adequate system of internal control, including internal controls over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of the Chief Executive Officer and the Chief Financial Officer and effected by the Board of Directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with Canadian generally accounting principles. It includes those policies and procedures that:

pertain to the maintenance of records that accurately and fairly reflect, in reasonable detail, the transactions related to the acquisition and disposition of Silvercorp’s assets, 
provide reasonable assurance that transactions are recorded as necessary to permit preparation of  financial statements in accordance with generally accepted accounting principles, and receipts and expenditures are made only in accordance with authorization of management and Silvercorp’s directors, and 
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Silvercorp’s assets that could have a material effect on the financial statements. 

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, believe that due to its inherent limitations, internal control over financial reporting may not prevent or detect misstatements on a timely basis. Also, projection of any evaluation of the effectiveness of internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies and procedures may deteriorate.

(b) Changes in Internal Controls over Financial Reporting (“ICFR”)

There was no change in the Company’s internal control over financial reporting that occurred during the period that has materially affected or is reasonably likely to materially affect, its internal control over financial reporting.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 17 


SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

16. Directors and Officers 

As at the date of this report, the Company’s Directors and Officers are as follows:

Directors  Officers 
Dr. Rui Feng, Director, Chairman & CEO  Dr. Rui Feng, Director, Chairman & CEO 
Myles J. Gao, Director, President & COO  Myles J. Gao, Director, President & COO 
Yikang Liu, Director  Maria Tang, Chief Financial Officer 
Earl Drake, Director  Lorne Waldman, Corporate Secretary 
Paul Simpson, Director  Shaoyang Shen, Vice President, China Operations 
Greg Hall, Director   
Robert Gayton, Director   

17. Outlook for Fiscal 2011 

Ying Mining District, Henan Province, China

Due to the temporarily production suspension caused by heavy rainfall on July 24, 2010, Silvercorp revised its Q2 2011 production estimates to 1.2 million ounces, 10% lower than previous forecast. The Company, however, maintains its previous outlook for the whole fiscal year 2011. Production plan is to produce approximately 500,000 tonnes of ore at grades of 360 g/t silver, 8% lead and 1.2% zinc, yielding 5.3 million ounces of silver, 83.7 million pounds of lead and 10.3 million pounds of zinc.

Using the average metal prices in Q1 2011 and the above projected production figures, the Company’s mining operations in fiscal 2011 are expected to generate revenues of over $140 million. Capital expenditures for fiscal 2011 are budged at $13 million at the Ying Mining District -- including $7 million for the Ying mine, $4 million for the TLP mine and $2 million for the HPG and LM mines.

GC Project, Guangdong Province, China

At the GC Project in Guangdong Province, China, Silvercorp submitted a mining permit application to the Ministry of Land and Resources (“MOLAR”). MOLAR has accepted the application along with all supporting documents. The Company expects to receive the mining permit in October 2010. Once the GC mining permit is granted, the Company plans to commence the construction phase for a 1,500 tpd mine and mill operation.

Silvertip Project, British Columbia, Canada

Within the next 12 months, the Company intends to complete the necessary studies required for the submission of a B.C. Small Mine Permit application for an operation with an annual capacity of up to 75,000 tonnes. The Small Mine Permit will allow Silvercorp to commence early production, focusing on higher grade (>1,000 g/t silver equivalent) ore zones that can be accessed from existing tunnels. Expected cash flows from the small mining operation will then help finance further exploration to expand both the resource and future mine operations.

The Company’s first step will be to obtain the necessary permits to de-water the existing underground workings, which is expected to take approximately six months. Once the necessary permits are obtained, and the dewatering occurs, an underground exploration program, including a bulk sample, exploration drilling and a geotechnical assessment, will be carried out.

In addition, a surface drill program will be carried out this summer where previous drill holes have intercepted extensive mineralized zones that were not included in the 2010 resource estimation as the drill holes were too widely spaced. Furthermore, several geophysical and geochemical anomalies located within 5 kilometers of the existing resource areas along the same shale-limestone contact zone previously identified to host high-grade mineralization will also be drill tested. The total capital expenditure budget for calendar year 2010 at the Silvertip project will be approximately $4-5 million.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 18 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

Future Acquisitions

Silvercorp continues to pursue future growth opportunities by carrying out aggressive exploration programs within existing exploration and mining permit areas at its projects in addition to continually seeking out acquisitions projects in China and other jurisdictions.

Filing of Final Base Shelf Prospectus

Silvercorp has filed a final short form base shelf prospectus with the securities commissions in each of the provinces of Canada, except Quebec, and a corresponding amendment to its registration statement with the United States Securities and Exchange Commission. These filings will allow the Company to make offerings of debt securities (“Debt Securities”), common shares (“Common Shares”), warrants to purchase Common Shares and warrants to purchase Debt Securities (the “Warrants”), or subscription receipts which entitle the holder to receive upon satisfaction of certain release conditions, and for no additional consideration, Common Shares, Warrants or Debt Securities of the Company or any combination thereof (“Subscription Receipts”), (all of the foregoing, collectively, the “Securities”) or any combination thereof up to an aggregate initial offering price of US$120,000,000 during the 25-month period that the final short form ba se shelf prospectus, including any amendments thereto, remains effective. Securities may be offered separately or together, in amounts, at prices and on terms to be determined based on market conditions at the time of sale and set forth in an accompanying shelf prospectus supplement and, subject to applicable regulations, may include ‘at-the-market’ transactions, private placements, public offerings or strategic investments.

Unless otherwise specified in a prospectus supplement, the net proceeds from the sale of the Securities will be used for general corporate purposes, including funding potential future acquisitions and capital expenditures. Each prospectus supplement will contain specific information concerning the use of proceeds from that sale of Securities.

A registration statement relating to these Securities has also been filed with the United States Securities and Exchange Commission but has not yet become effective. These Securities may not be sold nor may offers to buy be accepted prior to the time the registration statement becomes effective. This news release shall not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of these Securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction.

A copy of the final short form base shelf prospectus may be obtained from the Company’s Corporate Secretary by emailing investor@silvercorp.ca or directing a request to Silvercorp at Suite 1376 - 200 Granville Street, Vancouver, British Columbia, Canada, V6C 1S4, Telephone 1-888-224-1881, Attn: Corporate Secretary, or can be found on SEDAR at www.sedar.com and EDGAR at www.sec.gov.

FORWARD LOOKING STATEMENTS

Certain of the statements and information in this MD&A constitute “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and “forward-looking information” within the meaning of applicable Canadian provincial securities laws. Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects”, “is expected”, “anticipates”, “believes”, “plans”, “projects”, “estimates”, “assumes”, “intends”, “strategies”, “targets”, “goals”, “forecasts”, “objectives”, “budgets”, “schedules”, “potential” or variations thereof or stating that certain action s, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and may be forward-looking statements or information. Forward-looking statements or information relate to, among other things:

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 19 



SILVERCORP METALS INC. 
Management’s Discussion and Analysis of Financial Condition and Results of Operations 
For the Three Months Ended June 30, 2010 
(Expressed in thousands of U.S. dollars unless otherwise stated) 

the price of silver and other metals; 
estimates of the Company’s revenues and capital expenditures; 
estimated production from the Company’s mines in the Ying Mining District;and 
timing of receipt of permits and regulatory approvals. 

Forward-looking statements or information are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those reflected in the forward-looking statements or information, including, without limitation, risks relating to,

  fluctuating commodity prices; 
  exploration and development programs; 
  feasibility and engineering reports; 
  permits and licences; 
  First Nations title claims and rights; 
  operations and political conditions; 
  regulatory environment in China and Canada; and 
  environmental risks; and 
  risks and hazards of mining operations. 

This list is not exhaustive of the factors that may affect any of the Company’s forward-looking statements or information. Forward-looking statements or information are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements or information due to a variety of risks, uncertainties and other factors, including, without limitation, those referred to in this MD&A under the heading “Risks and Uncertainties” and elsewhere. Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended. Accordingly, readers should not place undue reliance on forward-looking statements or information.

The Company’s forward-looking statements and information are based on the assumptions, beliefs, expectations and opinions of management as of the date of this MD&A, and other than as required by applicable securities laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management’s assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information. For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.

Management’s Discussion and Analysis of Financial Condition and Results of Operations Page 20 


EX-99.5 6 exhibit99-5.htm FORM 52-109F2 CEO AND CFO CERTIFICATIONS Exhibit 99.5

Exhibit 99.5

Form 52-109F2
Certification of interim filings - full certificate

I, Rui Feng, Chief Executive Officer of Silvercorp Metals Inc. certify the following:

1.     

Review: I have reviewed the interim financial statements and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended June 30, 2010.

2.     

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3.     

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4.     

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

5.     

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)     

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)     

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)     

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

(b)     

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

5.1     

Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2     

ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

(a)     

a description of the material weakness;






(b)     

the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

(c)     

the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

5.3     

N/A

6.     

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2010 and ended on June 30, 2010 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: August 12, 2010

“Rui Feng”
Rui Feng
Chief Executive Officer

2




Form 52-109F2
Certification of interim filings - full certificate

I, Maria Tang, Interim Chief Financial Officer of Silvercorp Metals Inc. certify the following:

1.     

Review: I have reviewed the interim financial statements and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended June 30, 2010.

2.     

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3.     

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4.     

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

5.     

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)     

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)     

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)     

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

(b)     

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

5.1     

Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2     

ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

(a)     

a description of the material weakness;






(b)     

the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

(c)     

the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

5.3     

N/A

6.     

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2010 and ended on June 30, 2010 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: August 12, 2010

“Maria Tang”
Meng (Maria) Tang
Interim Chief Financial Officer

2


GRAPHIC 7 silvercorplogo.jpg begin 644 silvercorplogo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`6`%0`P$1``(1`0,1`?_$`+T```$$`P$````````` M```````#!`4&`0('"`$!``,!`0$```````````````$"`P0%!A```@$#`P(# M!`4(!0@'"0```0(#$00%`!(&(1,Q00=182(4<8$R0@B1H;'14F(C%<&",U.3 MX7*2LM)#-!:BPH.SPW0W)%2$)74V1A<8$0`"`0($`@<&`@@&`P```````0(1 M`R$Q$@1!46%Q@9$R$P6AL<$B0E+1?P^#LC>Y6Z2TM@=H9ZU9O':JBK,?V\[=-7$GM28%9D]0<(N-N, MHD5U-C;262&>[BA+H&B.UST.[:#]ZE-*G2MK+4HX58VL/5#C^0B,UA:9*[B4 M[6D@LII%#>RJ@BNH3+2VXM98&AEHY(6BR M;?9J5B4N;:4$FZ49'R^J_&(LDV+>&^&15MC68M9&EW4K0*M2>G7IY:C4JT-% MLIN.K"G6.;/U*XI6\UNS,?``R*%ZGH.O72J*RVEQ1U9 MKH=2S2RQ11/+*X2.-2SNQ`55`J22?`#4G,E4J]KZCX6_:7^46E_EH8&VR7-G M;,T6X=:!W*;OJU%3IEM)1\34>MCCC?J#Q?D-V]E87++?Q@L]G/&T4M%-&H&% M&VGQH>FB:96[M9VU5K`7Y/S/`<:2`Y6=DDN25MX(T:21R*5HJ@^T"IT;H19V M\[GAX$;>^IF&Q\,=QD[#)X^UD("7-Q:.$J?"NTL17WC2II'9RDZ1<6^LL9R= MN^-3(VJO>6\D:RQ?+@.SHP!!4$BO0UU)SZ'6CP*M:^K7%KRZ:TM(K^XNDW;X M(K25W7::-55!(H>AU&I'3+8S2JZ4ZQ_C/47BF0R0Q:W+VN28T6TO(9+:0DBH M`[JJ"3Y"NE44GM+D8ZJ571B*\BYKB^.KW,I!=16Q8(MRD6^(L14#L'$;;'+D[A+^+&M]F^:RG,/LKO"D4U&I&RV%QO2J5Y519. M-\FP?)<3%EL)=K>V$Q94F4%?B4T965@K*0?(C1.IS7;4KIGT4+<=O;;X\3N/&>"<;X]9);V=JD MLHZR7DRJ\[L?,O3I]`Z:U2H>+>W,[CJV2&0X[@X1Q1A)$I/U&E1 MJ69QNRCDV0.']+^-87D,>:Q0EMG1'0VN\O"1(*5&^K"G^=J%%(WN;RN_43R-?356[V,F>/R(WI=8R>*'#HW7V?+5\]2LC&Z MO]=_F^)SK\-&0ANQG^W]Q;.O4'Q$OL^C6=KB>AZO&FGM^!W#6IXIY[XSFCP[ MUUGXU+M2#)3-`@)/6*<&>V8"E*AJ)^762=)4/>O0\W:Z_M_8SJOJMS).)<)O MLFO6\DVVMA'UJUQ/\*TI4_"*M]6M)2HJGE[*QYMQ1X<2/?"CC'HS?V,QK+;8 MJZFNV/\`>O$\DGY&8C44HC3S/,W":XR0S_#Y?Q7OIU'<(1M-WG1A[0-1 M;R+^J1I>IT(M7'VSP[9CM(KNVF6E?;75SFNP MG"*4N/S'.;/(1'\25U9T7N"`D_$*_P#!1'[.L_J/0E'_`--/I^([_$5?8FVP M&-#T;-/=#Y&-"!-V]C=PCSV[MO\`6IJ;F13TJ,G-_;3$U]:N19/%^F^(M[H, M+K(F&/(BM&/;A[DBGZ9%%=+CP)]/M1E>DUDLB]^GF(AQ7#,3;1>+VZ7$Q/B9 M)QW'_.U!JR5$<.ZN:KC?2-XO37C'OQY$RM/M62D6]T*/\`!3[P8UZ^ M.E%6I9[N;MZ.!0^&9*/EGK5F[N\02)A$ECL%)#*G8E$"L%\CU=OI.J)UDSNW M$/*VT4OJS]YUW)XZTR>.N,?=QB2VNHVBE0]>C"GY1Y:T/)A-Q::S1RG\.W*W MR./S&"DD63^3S(T-&+%4G+[E^@/&2/IUG;=4>IZK9TN,_N(OT;S,5WZNZ!VS%\N.YOKTIMK75HY+J.?=5\^6G M/5\3F_X2);IL#R.-"W\J2_0V6ZO1VC_B?]`1UUE9R9W^M):H_=0[A7/\`PUM)*B2R5-/@1B&;K[-;'C*$FJI8#B::&")YIG6*&)2\DCD* MJJHJ69CT``T(2J,#R;C@L!D3E;,8]G[2WGS$79+_`+')VHQ-!HF1*U.*JTUV#L9"P-\;`7,1OA'WC:;U[HC)V[^W7= MMKTK34E=+I6F`3Y"PMYX+>>YBAN+HE;:&1U5Y64581J35B!U--`HMJJ61ID\ MKB\5:->9.[ALK1.C7%Q(L48)\!N<@:"$')T2JS.-RF-R=FE[C;J&]LY:]NXM MW66-J=#1E)'303@XNC5&9ER./AO(;*6ZBCO;D,UO;,ZB60(*L40G-!H% M%M5I@:V&5QF121\?>07B1.8Y6@D24*X\58H30^[02@XYJ@K%>6DTTT$4T)99#,65I>2$!+:>XBCD)/A\+ M,#I4TC9G)52;742BLK*&4@J14$=00=#(SH!GFH);C#7\$7]K-;RQQ_YS(0/S MZ%[;I)/I/*'%^7P<;Y#CLH%,_P`I(._&GCVV4QR`5^\%8T]^N>+HSZB]8=R# MCS/6.+RF/RN/@R./G6YLKE!)!,AJK*?Z?:/+70?+3@XNCP:'6A4-`JFA^T?9K.[X3U/2/[ZZF6#B9)]$L82:D\>C))_\`)C5UDC"_ M_P!E_G^)R;\'7_Y5]%C_`./K&QDST_7/H[?@>D];GSYP+\3W'[G'28+U$Q(V M9/$7,4,\GB-JN9;=V'L64%??NUC=7'D>WZ1=4M5F64D66_O<;ZC\AX';I\>. MBMCRF]@]C1[8;6-OHFD?4_\`TJ\_ M[A]79S;/^]#\R]YQOT#])^#\G]/8\GF;.::\:ZGB,D=WGEOP:RRV-LY`^-N\@]Y81DEGCB>&).V[$"I#1 MM]5-:QC3`\S=[IWFF\TJ,XY?X6#,_BKR-A/<75K&]NK&:RGDMIAML(S02QE6 M`/G[=9M5F>K&XX;)-)/'BJ\2']/+*WP'X@)\#S"U;*7QG=,1E+Z2266-U!EM M907;:PEC]H)#4I3KJL<)T9KNI:]JIV\%Q2]IP,W$,'./LID&C)]\D#D? MZFK7_"7NH:;LE MTLL6I,#SGZ#P/8^N'.[";X9A\VP!\U%ZI!_(XUC#Q,]_U)UVUMKH]QZ,UL>` M>=OPHVTDF5YGD1_82301(1X%M\SG\@(UC9XGO>LR^6"Z/P('TNXQ#R+U@YY9 MR7]]CBDE\\=QCKF2UD#&]VC<8R-RBM=IZ:B*K-F^]O>78MNB>6:KP)/T1LL9 MBO5/,<9YE:)>:NF>6601K4A.ZS"K14DC8#=2O74V_$T\S+U"3E9C M.VZ6WFD7O\3_`/Z3W7_F[7_7U:]X6'>E>+Y-Z9\=CR^8S$UC<8 MZUD?'+=]NV%8E.S8B*2@\@2=%&L4-QO)6[TM*C74\:'1N)EQY(R=AB;S(V# M+U/S%AONHQ3SJT5*>_65Q8H];TZ25F5:\!XGC<*_:DYW/% M;7I3JT-JB&2_`\?L;-A]U=7;JL.)A8LJU=FY?[?OX'-.0V5A8>A;V<<9-A:< MPFA6,_$W9CED0#VD[!36+MHZ#P.#T)Y#E;G#X3BTUM/=6KB MY-S;30QO`KHS(69SXN%-/=J\=/!'#N'N()2E+)C;\.O%>.P9#EF3BL8TOL=F MKRQLK@;MT5L-O\)>OAJ+<5CUFGJEZ34%7!Q3(#-&K2\2.';?V;G4O>(>N^,NYO\`EO*R8*7DV#Q-W-+EL/#4LX>+;%+L7JPB M(;I2G6AZ:367$MZ?-+5'5HDU@R3]&+G@=YALC?<,6>SL;F[WWF%GHHL[D(JN MJ1"NP.`#]HCV4\-(4I@9[Z-Q22N8NF?-$3S4#_\`H+T]/G\IDNO_`,/)H_$N MTUV__5N=GO1SOTCS2<)8\EG=A@<]F[K#9K=_9V\L9[EG<"@^$?'(CU\NNLX. MF/2=N\AYOR+Q1BFNGFB]9WD]WQ:3U:SU@JF]M'QIMBPW*))+*&-&(\PI>NM) M.E67S>\FG1PJOE<6F6R>1B67)9*[=Y)Y9I5#2.K[AVZL33 M934Z$8W-_=U?*]*621:>&<*Q_$<>^-QEW>38[=NMK2[E$RVX/BD+%0X3]UF/ MZ:RE0Y[]]W'5I5+#J3`-`>9?Q%^D^6L[P\GXS!-+C[QBV4LK5"QAFI4S`)\7 M;D^]TH&Z^?3"[!YH^C]*WT6M$\UDSD7"?4[FO"KO?AK]UM]U9\=/62VD/GNB M)Z-^\M&]^L8W'$]7<;.W>7S+'F>I/3O\0O"N6"&SO)/Y+FG`4VETP$4CTZ]F M;HI]P:C>[75&XF?,[KTRY:Q7S1.IA@0"#4'P.KGFG/O7/AV=Y=P.3#82))KY MKF"4)(ZQKLC8ECN;IJDXU5#N]/OQM7=4LB7X_@,G9>F%C@)T49.##I921A@5 M[RV_;(W#I3=YZLE@97;JE>KO=SM[]/F:IT%V$'K/GN8\21 M^R\:%OLU4;^B@>/75_FKT''6Q"W+2W*37(N7J/QN7DO!EG(>%6N6NN1*B9&]:*"VB203!+ M>'<_1EZ#<\AZ>[5+<'%8G;ZGO(WFE#)'1>=8J\R_"\[BK%0]Y?V%S;6RL0H, MDL3*H+'PZG6C.#;34+D9/)-')O3+#>M_!>-?R&+C./OX1.\\JIT2W4/^*K?U?K'WKCZ77W+L=993CVV#EF(F1[*X#")GCW` ME#)TH4;XT/D0?;J;D:Y9E/3]VK3<9^"698;KBTW,_3U,+S6T6#(7,"K>B%D? MM7*=!/"XJ`:CI-&U2*E'#-'??N;?/X]QV+>UW:?,?.7LU8V$:AT7MH`Y5CY]/'5E4XKD;$8M1;E+N1!^I'IGR8 M\NL>>\`>&#DMO_#R-G.W;AO(J4&ZG0FGPMN(J*&H*ZB476JS-]KNX>6[5WP< M.@:Y[+^OW(\1+A+'BMOQV:Z0PW67ER$4H1&Z.85C!=21YT)'EUZZ/4^@M;AM M;&BAT/A_(O4_(9*P8;&]IF%Y%>I<-W`1M3 M8O7J">NKIOBCAO6K,56$M3ZBCXWAGJ/A>#<^LL=CO_G/(,O%PX.ZPUE)D/D?EI\H M8(S<=]HZ/,LM-^X.:KUZ:E05*'/+U&[YFI2=*Y5*UFN/^J!Q?ISD[;!I?9WB MXG3)6!O"Y9K<3E2,\L.T?W^4]<99;#D4? M&HX+C&RS07?'8\@C1WEM.BD3;JA%DAD3X:]>NK5D9PAM\8.6?U4R_:3WIGA> M2G)\@Y;R2P3#Y+/R6Z)B(Y%E$,%G&41GD3X6D ML3Y/Q7.WOK!P[D-M;A\1BK>]CO[C>@V--"ZQC83N:I(\!HUBF39O1C8G!^*5 M*=XR]+/3R[M."YKCW+<>G:R61O)6MF9)0T$VW8U4+`'I4>8/741C149;=[E. MY&4'DD-/3+TJR>(L.8SNI)`[S6<<)BCKU+(T:;5%?`CITTC M&E4R^[WBDX2A@U[QOC\CZ\<5LAQV/CEMR:&V'R^)S@ND@K"GPQ&ZC8ABRK3= M2GTGQT^9=):4-M<>O4XAM/4KEG#./(\Q\]]%^=<*A:[R=HL^+ M#[!D;5N[$*FB[QT>.O[R@5Z5US2MM'TNV]0M7L$Z2Y,MOH/ZX2\5O1@N274L MO&YP$M9&^/Y.2O0BOQ=IJ_$!X>('CJ]N[3!G)ZEZ\],<\?(GBUP^ M):8W3-$86M=QD(,BUV[.M-NN?U7S/^/+RZZ\,L\T?*LYM#;^J;T,?\S%?#<[ M+_K$:^7C#U)_?WD#V*P]7S]E[P?YTT7_`%FUM&UZI^]WQ_$#J.P]90.DTO\` M6EM3^DZV5OU7G[8@66'UEC\9A0?M-::TC#U7FO\`"#;YWU:C'QS6W]9K3^AA MK5?_`%.4?\(,CD'J;']LV#T\BT/_`%91K52]4^V'L_$5-UYCZB(U'L;&0>Y@ M/T2G6D;GJ7&W#O\`\PJ.H>:\S_WN*LS[:3E?]O73">^XVX?S?M%1_!S3-'^V MQ4(]NRY)_P#"UT0>YXPC_/\`Y14D8.6(P_C6CQGV*P?^A==4(R>:IVBHH>40 M?=MI3^3_`"ZTT$U-&Y0WW;-_K)_5IH%30\FN_*S/U[O]G30B*FIY)D?*T'Y' M_5J="%34\BROE:@?U'TT(5-3R#,?W`'_`&;_`*]-"%3!S^:_N1_AO^O30A4P M<]F_[L#_`+)M3H0,'/YK]D?X9TT(&O\`S!F![/\`#.FA"I*X')WEX\RW`%$" ME2%V^-=4G%((E]4)#0!H`T`:`-`&@#0!H`T`:`-`&@#0!H`T`:`-`-,MBK#+ M8RZQF0A6XL;R-H;B%O!D<4(Z=?KT+0FXM-9H\(>IO#DX?S?)\?CD::VM75K: M5Z;FBE19$W4\P&VGZ-<5R-'0^WV=_P`VTI/,]B>BF5NLKZ6<RS' MQ(MW:%2?I6,:ZX.L4?);^"C>DES++SB4T^8E7^#XT%95+*M?+< M1K*>XC#Q_*N;R[\N\XQ'#Y=\O+/(EG-#CEV_*7DAV=\&NYECZ,%\*$^.J[?< MN[5J+4.#?U=F=/>"1:RMF^TE?I)/].NK4P,JQ1D=14*OB.AT MJ#86]N/]V@_JC2H&.=R$>)QS_`"\:H5%&[;25 M.XJ*40ZQO7E#2J5U.GL;^`-OG[K_`-QD_P!.'_;U;6_M?L_$"6.S7SF1OK$V MSP/8B(NS,C!N\I84VEO"FL[6XUSE"C6FG+B![AH$CK<#&^RT-G>V%H\3 MN^0=XXF0`A2B%R6J1TH#K&Y?4)1B_K=/94!B,M'DX[AXXGB%M<2VS%Z49H6* M,RT)Z5'GI8OJXFTGA)KNP`^/3KY:V`F;JV`),J`#J3N&HU(#7%Y6*^Q]O=N! M;F=!((F=20K"H\/:.NLK-U3@I95`M8Y&QOXFFLKB.YB5FC9XF#`,IH14>S5[ M=V,U6+30&=[R&TM+JYMY(I6-I`MU.Z*"JQMOZU)']V=8W-S&+::?RQU/JQ_` M5-+3DMK=/,D5O0V5P;\0*[_RZ M86\[%=J%S3=M<_"=N[XO9KGCN8RU4^ET?Z=`J2FN@`QH":5IY#QT`P&8CI_P MMU_@/^K6/G+E+N8J:_SVV^;MK5H+B.2Z9DB+Q,JU52YJ3X=!J/\`D1U*-'\W M1VBI(ZW!AB`I)-`!4G0&EO<6]S"D]O*DT$@W1RQL&1@?,,*@Z$M-8,4T(-9I M8H8GFF=8XHU+R2.0JJJBI))Z``:$I5/"OJ7G9>=^J&0N\1&UR+^Y2TQ<:#XI M5C"PQ$#]_;N^O7'-ZI8'VFSM^186K@JL]E\/XW+QCAF*P-GLEEQ]O'$[2,55 MG^U*U0K'J[$CIKI::6!\AN+OF36/<11;=( MV41[Z'3?N-S>%5;QEC7^%*E*\[AV4)++'W.VO+M6@\E'UZY+L(N2E3M(;U=S_$ M:#LR^(4J2/KUAO?HJZ?-\)$,JEW/;9#CF2F[BET6XFM84[H,EO:RK24EF(KY MT'MUY=RXKEB;_,TL<8Q>>/Z8D%GL+2U?D\K0V<9BL[:,I?%G,HEG+$QBI(V[ M`K'Z1KT[<%YSHL(Q6/&KKAW$D_/*(HGDVL^P5V(-S'W`:[9.BJ25Z]6_DE7) MY2Q[EK8[KFTM(W0F)D4CN2EF`>3:3M"]%]I-"."XI-Z[D?ECBERZ7CB^5,%T MD#?N\FF(R."MXX+6[C6Z-O>,I25W`^R(_BB9E\ZD5\J]335>E\]I)1DJTEQ[ MLG3LZ.(++8R7X" M&5!)&V0^)&%00+:8]0=QTMS<5]5'EC1+DD2B2Y#DUQ>&N[[;ODAC)@2E2TIZ(H'O8C71NKWE6 MY2Y+#KX$E)GO63A5WAUMNW&N*BO1<=P,SOVMM4<5W$T'<\+M;-%#(87*TCD4 M`[3Y&AJ#K62JJ+`%27*39'(\;DN8Q%>P7EW;WD2_96:*WD5MM?NM]I?<=>3Y MSN3M.6$E.2?6HR_1$&<5=SPXFY@M9>S>WF9NH+=Z!B*W+-(P5J@[8E9NNK6) MM0:BZ2E=DE_,Z^RH+@%^&A.[I0D^>O6)*/RA[*:>UQ5K;V]MC+N8VM[D0B=# MVVE)4<,XKP\VES!98+6VMU*P1)$K&K"-0H)\.M` M-=\8*.2H25G)V[7&;S,0C[P./LR\`-.ZBS3L\=?+>!37G78:KMQ4K\D,.>,\ M.T@1Q61C7,YAXTN'2[NH>P8`FTEK.-P#N(Z[175;%VEVY1-ZI*E*?9%@D.'[ MEBR<BCVR2'[L:>)/U#J==%^ZXJD56;R7Q?0OV8DD8#C;.:WXJMN]R;Z&>:^D M0@;5=>]*/0[CW`0]Z93D\[,H22^D0* ML:^:P)\10'S)))_-K6%M1/*WOJ,[^&4>1T.\MY+B$Q).\`8_&\=`^WS"L?L_ M3I..I4K0\\J!QZVO'^3!K;M1_-RM;[EI5.W&-RU\14'KYZ\KRM-J]A1:G3NB M03NR5^2P`6+10VT$Q^;HG;8R-&%"D&N[X3T(UVXN\OEP47CPQH"9UUDD*MK) M/D#F,BI6"T#+CK4`L4!Z-.ZJ">XXZ`?=7WDZY%;)H(T79\6]NZQ&WKTUEN8J4XIUI&K=.IQ66-<7ER((>TBRMM),IM3 M>0W%M\ECL7(5$L$2_9^89!L17#$L3U`51\3:Y;<;D6\-2<=,8\4OWN%'QZDL M6!QQ^6XPHL\!=R%\@UR1+<,&*SQ&)G1D=OV0BQTK44]E-7VC=E1M2=9USQQ5 M&UCT44>P%N=T12[L%0=68F@`]YUZK="2M9IHP]VD7:GM+FSN#0!-T?N'XDJ.+@^Q_K^!`SPT'?..2X:WBQ5K80+<6TR1LTURR`FH<57M M`#K[33RUCMX.2@G10C!53IC+]0+=;SQ3P1S0FL4BAD-".A]QH1KU8R35421& M?43-(5KNL;2XG#"M4E>,QQD'V[2^N7X?DKI)57A MLW6ZB225XNZ+@JCT<]&DC4,`>M-:;9R=_'A''%TKJ][6(18\M`DN/N"8^Y(D M,IBZ;B&*$?"/;Y:]"]&L7U,EE(LL/E[J>PLKB`)#/C\?'=D$_P`..UD,SI(& M`*NYVK3Z?9KQ;>WN2<8R6#A;KT:75I]+R[R#H>O?)$Y[B*"/N25VU`^%6R+#+0%K4PJQ^'SVJ->;>BO.A**?B;>#^ MQK\$0)<>:WQT62O[J"ZDN3=WDD$0@E9Q"TS.HA7;_O/'W_5JNTI;4Y24F]7J.A&N+>1K*VE]_P#3(AFV7CA@-M"]].\SW5J8X9"-KTN$)I1! M6@!/0ZMN$E1.3KJC_P"2Z`6#7:25B[QSW_)LG#'=364AL;39<6[;6'\6>HZ@ MJ:CVC7G3M.=^:3@>UE(>.%%AMX@N^84/Q;- MGP?%KGC%J5RW%.M8TS2PC'CV4PQ!/<.L9KUXI)EA6IC@0R2-UH`JCJ=;WKJA%R M:;IRQ9)7\==6JV+;2H^]O#8TBK18_!!X`#7#9N1TO">J6;T MM/VKAP('_&,S>WR7-ID86BR&/<1S.4V+*K"LOBM>AUML[\IIQFJ3CG MT\GV^P(F]=A)7WXM))@9L8U]*KS0R1%E-8P90?N>)`W>%=<,MFW:<-3Q37>1 M0Q+-$27XW2RR!3X=QR@_P!$?JU8[/,A$43A-RPK+/9S'UFM;DL$%:(S`]/W#4'0>;"6:)'#<@>9A!>@+(>DLPN0"1VF4T4#K44ZUU;&H M%M2!'>U>S(2K-79(OF!^@Z@"5F.R)U9F,:.2"Y)(%`?$ZK%4J!>"1Y(][+MJ M3M'GM\M63`E<`K*&W%5<$,5\05%0=0P)*UP6++175=Q8]%=?*J^6HQ!F..2> M6.X)8!6H(JT`6GF/,UT2JZ@>,`RD&M#[.GZ-7`TF`J=CD*$:I+FN[RIUU1H& ML!^R)'8JR*2_<(HU.H/71(#R--B*M2U!XL:D_2=62`E/52]"1W$84_>`Z?FU M#`BES-''$I4."%4DE@U:=:]#J$VD@%J'%TS,S?&E64DD5#=*5]VD4Z@=2M2- MJ&C;3M^FFKL#..:=9$=_L]M#+[]W3=36:;`_UH##KN%-Q7WCQT`UDWB:)$E> MA8K)X?LU'EJKS!B$2R+(IF=9`S!#T\`:`^'74*O,#M%*H%+%B!U8^)_)JZ`W MNPW=MB">DAJ!YC:=5EF@$ZAV1ZN"KK05(7[0!J![M)(#G5@-2Q2\E:C,#&@" MKU\VU7B!-7F$L\RN62J[8F\*%1X>S4*M6P+6J3=9)9NZ7^ZH`1?H\]3%/BP* M3QO)$R(YC8^#CQ&I:J@(1+/L)^88LG1E*J37Z@-0D^8-[2*=6DDF8EI"-J>2 M@"@]U?;I%/B!QJP$?F5[1D*-T!)%/9J*@T*-\U%('8JX8%"1M`I7P'T:BF-0 M.=6`:`-`&@#0%;R&/5;R79T!.X4\B>OZ=71T1G@3UK(\EM&[?;(%?I'0ZJS" M2Q-6@!+44`/XCV'VZK0@4"*&J%&X>>I`IH#1U#D!O(U!'NT!J(15RPJ"VZGM MTH!4'0&DJ[MON-?S:`2[)$9'7P*CKY'44`JB%6-/LD#I[QTU(-R"1T-#[=`) MLK$%2!U%*Z`P$(4)M5@`!U]V@%16G7QT!I(M60_LFOYM`)&$]/$T;=XG]>E` M*0H0&KYFO7_+H#,L>]"/`^1]^@$C`2A_S`OY#J*`<:D`?#0"(B(96/CN+-]8 MII0`L5!7[RN6'UGKJ*`6\=2!%X35:?94UIYC0&QC/3QZ$'J?8:Z`4T`F5/<9 MAY@#].@-5BVL>M`"".GL%-*`VA0+N-*%CUITT!LRFH930CR\CH#79_$$BFE1 M1A[=`9`W0&=O6/\`=K^BF@%-`&@#0!H` M)H-`,WM2[EV'5M6J73',,8CC51Y:JRK-]"`T`:`-`&@#0!H`T`:`-`&@#0!H H`T`:`-`&@#0!H`T`:`-`&@#0!H`T`:`-`&@#0!H`T`:`-`&@#0'_V3\_ ` end GRAPHIC 8 exhibit99-3x1x1.jpg begin 644 exhibit99-3x1x1.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`0"PP. M#`H0#@T.$A$0$Q@H&A@6%A@Q(R4=*#HS/3PY,S@W0$A<3D!$5T4W.%!M45=? M8F=H9SY-<7EP9'A<96=C_]L`0P$1$A(8%1@O&AHO8T(X0F-C8V-C8V-C8V-C M8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C_\``$0@` M;`%_`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`[^C-!K!\1ZN;*(00G$SCK_=%`TFW8O7NLV=D=LLHW_W1DUF- MXO@#D+;,P'0[L9_2N7@AFO[L1IEY)#R2:ZNS\+VL:`W!9WQSR,4D[FSA"/Q$ M7_"7P_\`/J__`'W_`/6JS#XHLI,;R4SUZG'Z5'/X5M'R8G=#[G(K$O\`P[=V M@+HHEC'<8&/UHU!*F]CMK>XCN85FA;QJK?VS2B-9E+'@`5.751EB`/9`/K4D,\,GO79BC<)QY786FLZH,N0H]2:<:Y[Q9&,YZUQMPKPW3Q"1CM;;G-)NQI& M"EU/1OM$/_/5/^^A1]HA_P">J?\`?0KG8/#(>%&:YDRPSUIEUX9=(6:&X8LH MR`3UIBY8WM*;]HA_P">J?\`?0K(\/(L^CF&49PQ5@W-97B3 M2X["..:W9E#'!7/%#T%&";M)C@2(3[-7#:+ISZG*X,S( MJ#/!K4N/#<\$1DM+E]ZC(&<$_C2*E"*=KG4!@:7-<;I.O7%M90?3-,74[-F"B=!GJ*N7_`(8@ M:$M:%ED4<`DS9T*NK#(((]0:1G51EB`!W-<9H>K365X+2Y8F,OM.[ M)*FNPEA2>(HXW(P[T$RCRL7[1#_SU3_OH4AN(?\`GJG_`'T*X_Q'I\>GO&]N MS!7SD9J'1-+DU,N3*RHAQUHN:>S3C>YVZSQMPKJ3[-3\URMUX>N;:)I;.YD+ M@9QNQ4>C>()8YTM[ULJQV[CDD&@GDNKQ.L:1$&78*/Q;95W*:XK7K3^S[_R8I'V,H;D^Y_PH8H04M#N?M,./]:G_?0I5GC8X$BD M_P"]7(:/HC7]KY\D[H"<*`:-2T2[TZ,W$$[,J\D@X(H*Y(WM<[+-**YSPWK, MET3;7#9D'*L>I%=$M!FX\KLQ:\ZUB=KC5+B0G^+;^7']*]%/2O-+[_C_`+C_ M`*Z-_.D]C:@M3;\'Q*UU-(>65>*Z\5QWA"X5+V2)N#(O%=E0MB*OQ!B@@'J* M*6F9C514&%4`>@IER/\`1I?]P_RJ6HKG_CUE_P!P_P`J`6YP6D_\AR'_`*Z& MO0:\^TG_`)#D/_70UZ#26QM6W1QGC'_D(Q?]<_ZFMKPK_P`@=/\`>/\`.L7Q MC_R$8O\`KG_4UM>%?^0.G^\?YTEN.?\`#1LU7O81/931$?>0BK%(>E48=3SB MRD-GJ<3'C9(`?SQ7HR-N16'0C-<#X@MS;:M*HX5B&'Y5V&A7/VK2H7/4#:?P M-)&]76*D7ZY>_P#]/\4PP=4AQD?3FNFE<1Q.YZ*I-<7_\`R$YO^NE*15'J>A6P_P!&B_W!_*I" M*9;$?98N?X!_*J.KWYM$B6-AYDDBJ`?0D9JC*S;)["T^QI(N0=\A>LGQC_QX MQ?[]=`O*@^U8'C'_`(\8?]^D]BJ?Q(J^#/OW/T%=57*^#!\]Q]!74D@#)I+8 M=761PGB6-8]9E"#`8`UU^C2&72H';J5_K7&:W.+W5Y#'SDA1CO7;:?#]FTZ* M,_PIDT(NI\*.,\0W#7.KR+V3"#_/XUV>FVXMK"&(`<+V]ZX0$2:RN>0TPS^= M>B(,*H'I0A5-(I"]JQ+SPY;7=T\[.ZLYY`(Q_*MNBF9)M%:"%;&P$88LL2DY M;\ZX6,'4-97S#GS)0#],UW&JR>7I=RQ_YYL/TKC/#H#:U!D=R:3W-J6S9WL: M!(U4#``Q3B!0**9@<-XH@^SZN608WJ&&/7)_PKJ]'N#=:;#*>I7!KG_&8_TF M`X_@Z_B:TO"4F_2L8QMA%OJ\P7`R0P`KOV<*I9C@`9KSW4 MY3?:LYC);>P5<=^U#%1W;.[T]C)8PLW)*BN8\8J!>PD#DQ_U-=59Q^3:Q1G^ M%<5RWC/_`(_(/]S^IH>PJ7QFOX8_Y`\?U-:%Z@DL9U(!S&PQ^%9_AC_D#Q_4 MUA"DBZVZ%->=:S`;;5;A#_>W#\>?ZUZ*:Y_Q/I9N8/M,0S)'U'J*&A4I6EJ< MC!,]O,LL?#(1@BG12O#*LB,5=3D-4IV-YTU(] M/IU%?^0.G^\?YUB^,/\`D(Q?]<_ZFMKPK_R!T_WC_.DMQR_AHV:.U%)FJ,#E MO&-M_JKD?[II_@ZXS#-;D_=.X5J:_;_:=)G'=1N_+FN4\.W'V?5XL\!SM/Y4 MNIT1]ZG8ZKQ!<_9])F(ZL-H_'BF^&[?[/I,>?O/EC5'Q.YGNK.S7^-P2/QKH M(8Q'$B#HJXIF3TBEW'UYQJ'_`"$I@.,R5Z/VKSF^_P"0G-[R5,C2CNS$7^_6^HV@"L#QB?]!A_WZ3V%3^)&)H4M_&9C M8QJ_'S;J;>ZQ?73F">01J3M95[5I^#!\]S]!53Q58_9[X3H,+*.?K2UL;W7/ M9HV-(\/PVK)<2-YDG5?0?I6U)_JG^AK'\+7OVG3_`"G.7B./PK:(R"#5&$[J M5F>H!I(TK=!]%& M:,YIF!0US_D$7/\`N&N1\-?\AF+\?Y5V.KQ^9I=RN?\`EFW\JXSPZ0NM09/< MC\:3W-Z7PL[^BC-%,P.3\9_ZZW_W:N^#O^0;)_UU/\A5#QD?])@_W/ZFM'PD MA32BQ_BD)_05/4W?\-%7QI_JK;ZFLO1+C488I/L,2R*3EL]C^=:GC3_56WU- M+X,_X]KCTW_T%/J4G:D8MSJMW?RK!-,$1F"L/3G%=)I&@063B=V,DG8]A^E8 M/B:R^R:D748CE&X?6NC\.7GVO3`"G\ZW_``P,Z/']36QBCH-SY9-I&'H&C?V>&EFP9FX^@K<%)M%*!BF9RDY. M["FD9ZTZB@1S^L>'DNMTUMA)>I!/#5R-Q;RVTIBE4HP]:].-4=1TV#4(BLJX M;'##J*35S:%7ET9YW6SHVO2V++%*2\.>>.15;5-)GTV0[QNB_A<5GU.J.BT9 MH].AE2>)9(SE&&0:2Y_X]I?]P_RKE_"6H,)#9R'ALE*Z>Z/^C2_[A_E5HXY1 MY96.$TG_`)#D/_70UZ#7GNDG_B>0]/\`65Z#26QI6W5CCO&'_(1C_P"N?]36 MSX5_Y`Z?[Q_G6+XP_P"0C'_US_J:71=?AT^R\B6-R021M'_UZ.I35X)'9&JT M]R(IX8L9:4D?3`S6/_PEMK_SRE_[Y'^-5+35#J?B&W8*5C4$*I]<&F9*#ZG4 MR()(V0]&!%><:@<:C,>.'I,NCNST.VXMHO\`='\JD-7'*6P<9`Z_G3(<)&S;W:3W$\(4YA(!/X`_P!:Q_&/_'C#_OT>%9FN M/M4K_>=\G\A1XQ_X\(O]^AE15JB*W@S[]S]!6SKMD+W39$`^=067\*QO!GW[ MGZ"NJQD4+8*CM.Z."\/WAL=34/PKG8U=X,$9K@_$%D;+4V*@['PZD5UFAWHO M=.C>)?.'E6$3M(>`2!3,N1G1RH)(G0]&!!KSU";#5U+_\LI03],UWUKO-O&9, M[R.:Y_Q-H[S2?:[=-QQAU]:3+I2LVF=)$PDC5U/##(IQKD]&\0"UA%M>*WR< M`X'2K=[XIMEMV%L&:0\#(''ZTR73=[&3XJG$NJ[%Y$:A<>_)_K74Z+;&UTR& M,C#8R:YG1=+FU&]^U7(/EAMQ)_B-=F`%&!TZ4EW+J-)**.:\:?ZJV^II?!G_ M`![3_P"__04GC,$PVYQW-.\&_+;3Y&/G[_046U'I[(O>(['[9IKE1\\0+K^' M6N<\,WGV74UC;A9<(?KVKN&*L"#@@\5P>J:;-::D_P!G0E,AE([4-!3::<6= MZ.E2ZNHC`N\!,$CMR:;6A%/2 M>IJ>%_\`D#Q_[QK8K&T!EM=,2.=@K`GBM'[7!_ST'YT)$R^)EBBJ_P!K@_YZ M#\ZF1@Z[E((-!(M%%%`!28I:*`(+NUCN[=H95!5A7GNH6C65Y);M_">#[=:] M)KC/&"@:A&P'WDY_.E+8VHO6QEZ3+Y&J6[C^^!^?%=]>2F*S>0`$@=*\]L%+ M7\"@9)D7^==_J7&FR?[HI+8=9:HPEU+8^Y;>,,.]6%UZ8#YHP3]:R*6N?G?< MFQIRZJDS;I+5&;IDFH_[0@_Y\H_SJA13YV&IH?VA!GFRC_.I8-3MXW#BU56' M0@UE44>T86-[^WX_^>9J.35K6SB0)&CJHZ`"I5UJ MU8X)8?45S5%'M6+E.I_M:T_YZ?RJ(-IQ-.!E/0O355]@U[G700P1`^2JJ#SQ2S0Q M3KB10X'K7*(;K'!HVT5:NR6:DUM%/CS8U;'3-$-O'`"(E"@\G%4#J,I&``*C: M]G8J]Q:VLXQ,B'(QSQ66UQ*W5S^%,+L3DL3^-%@3L6O[)TA# M_JD!_P"NA_QJ>/[#;G$:H/IS6:23U-%%A\S-4W\(..3]*C;44S@(2/>LZBG8 MDDN1:7).^U4Y[Y(JK%:6L,@=+=>O>BBF`9/K1]:**`" MBBB@!*V['_CU3Z5B5MV7_'JGTJ9`3U#'=12NR)(I93@J#R*E/0UP.H74UKK, M[P.R$/V/MZ5)I"',=]S1FN6L?%>`%NXL_P"T#_3%:D?B'3Y`3YN,>HH0.$ET M-7-<3XKG6;5-B$'RU`//X_UK3U#Q1"D16T4NYZ$\8_2N85)[^Y.U6DD=N2!F MDWT-:4&G=E_PU:M<:K&^"4CRQ/X<5V.I`M82JH)..@JOHFF+IUH%;F5N6.*T MB,]:+:6,YRYFR0N8Q_[#N/5?SI1H4_>05HOJ1Y MV1_CG_ZU1->W#*/90#F906R7NV:D%M$/XG_CO_UZ5T!FT5I?V6/^>G_CO_UZ/[+' M_/3_`,=_^O1=`9M%:7]EC_GI_P"._P#UZ/[+'_/3_P`=_P#KT70&;16E_98_ MYZ?^._\`UZ/[+'_/3_QW_P"O1=`9M%:7]EC_`)Z?^.__`%Z/[+'_`#T_\=_^ MO1=`9M%:7]EC_GI_X[_]>C^RQ_ST_P#'?_KT70&;16@VF'^&3]*3^S'_`+X_ M*BZ`H45?_LQ_[X_*C^S'_OC\J+H"C25<.G3`\8(I/[/G]!^=%P*E%6FL9U'W M0?QIGV2;^Y3`@K;LO^/5/I64UK,HR4/X"M2P#+;`,""#WJ6,L'I6=>:-9WC, MTD0W-U9>#6C2#UJ03:.=?PE`2=DK*/3&?ZTS_A$HO^?@_P#?/_UZZ8446+]I M+N8L/88_K6O9Z=;62@0Q*#_`'L<_G5L]#0*!.CO3N!!]DA_N"G"WB`QY:_E4O2BBX$?D1?\\U_[Y%* M(T`P$7'TI]%(!NQ?[H_*G``#``HZ4"@`Q[48HHH`6BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`2BBEH #`__9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----