EX-99.2 3 exhibit99-2.htm FINANCIAL STATEMENTS FOR THE 2ND QUARTER ENDED SEPTEMBER 30, 2012 Exhibit 99.2
Exhibit 99.2


SILVERCORP METALS INC. 

UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS   
September 30, 2012 
(Expressed in thousands of US dollars, unless otherwise stated) 




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

 

  Notes   September 30, 2012   March 31, 2012  
ASSETS          
Current Assets          

Cash and cash equivalents

21 $ 89,334 $ 109,960

Short-term investments

    47,236   44,551

Accounts receivable

    3,197   12,904

Inventories

3   7,665   7,006

Due from related parties

11   369   679

Prepaids and deposits

    5,640   5,210  
      153,441   180,310
 
Non-current Assets          

Long term prepaids and deposits

    5,786   6,015

Investment in an associate

4   16,534   15,872

Other investments

5   42,300   45,757

Plant and equipment

6   80,992   68,788

Mineral rights and properties

7   288,123   258,521

Deferred income tax assets

    -   171  
TOTAL ASSETS   $ 587,176 $ 575,434  
 
LIABILITIES AND EQUITY          
Current Liabilities          

Accounts payable and accrued liabilities

  $ 26,738 $ 23,590

Deposits received

    7,255   7,268

Dividends payable

    4,339   4,271

Income tax payable

    3,141   5,082  
      41,473   40,211
 
Non-current Liabilities          

Deferred income tax liabilities

    22,509   19,991

Environmental rehabilitation

    4,467   4,400  
Total Liabilities     68,449   64,602  
 
Equity          

Share capital

    232,843   232,678

Contributed surplus

    7,108   5,552

Reserves

    24,717   24,717

Accumulated other comprehensive income

9   24,198   25,285

Retained earnings

    152,715   145,580  
Total equity attributable to the equity holders of the Company     441,581   433,812
 
Non-controlling interests 10   77,146   77,020  
Total Equity     518,727   510,832  
 
TOTAL LIABILITIES AND EQUITY   $ 587,176 $ 575,434  
Commitments 20        

Approved on behalf of the Board:

(Signed) David Kong
Director

(Signed) Rui Feng
Director

See accompanying notes to the unaudited consolidated financial statements

1



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

 

      Three Months Ended September 30,       Six Months Ended September 30,  
  Notes   2012     2011     2012     2011  
 
Sales   $ 45,209   $ 62,055   $ 89,758   $ 131,774  
Cost of sales 12   16,446     14,435     35,440     28,494  
Gross profit     28,763     47,620     54,318     103,280  
 
General and administrative 13   6,191     7,456     13,037     12,401  
General exploration and property investigation     887     1,209     1,853     3,001  
Other taxes 14   842     1,039     1,648     2,177  
Foreign exchange loss (gain)     1,142     (1,284 )   365     (760 )
Loss on disposal of plant and equipment     5     171     25     253  
Income from operations     19,696     39,029     37,390     86,208  
 
Share of gain (loss) in an associate 4   (182 )   116     (189 )   92  
Write down of inventories 3   (348 )   -     (348 )   -  
Gain (loss) on investments     693     (670 )   (593 )   (1,829 )
Other income     93     126     168     301  
Income before finance items and income taxes     19,952     38,601     36,428     84,772  
 
Finance income 15   851     1,110     1,842     1,780  
Finance costs 15   (23 )   (23 )   (45 )   (46 )
Income before income taxes     20,780     39,688     38,225     86,506  
 
Income tax expense 16   7,277     13,786     15,204     26,360  
Net income   $ 13,503   $ 25,902   $ 23,021   $ 60,146  
 
Attributable to:                          

Equity holders of the Company

  $ 9,500   $ 18,471   $ 15,614   $ 44,113  

Non-controlling interests

10   4,003     7,431     7,407     16,033  
    $ 13,503   $ 25,902   $ 23,021   $ 60,146  
 
Earnings per share attributable to the equity holders of the Company                          
Basic earnings per share   $ 0.06   $ 0.11   $ 0.09   $ 0.25  
Diluted earnings per share   $ 0.06   $ 0.11   $ 0.09   $ 0.25  
Weighted Average Number of Shares Outstanding - Basic     170,719,933     173,664,959     170,706,702     174,343,192  
Weighted Average Number of Shares Outstanding - Diluted     171,062,715     174,282,790     171,072,838     175,122,557  

See accompanying notes to the unaudited consolidated financial statements

2



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

 

    Three Months Ended September 30,        Six Months Ended September 30,  
    2012   2011     2012     2011  
 
Net income $ 13,503 $ 25,902   $ 23,021   $ 60,146  
Other comprehensive income (loss), net of taxes:                      

Unrealized gain (loss) on equity investments designated as FVTOCI, net of tax

  405   (2,271 )   (3,374 )   (4,187 )

Currency translation adjustment, net of tax

  8,587   (5,108 )   2,394     18  
Other comprehensive income (loss), net of taxes   8,992   (7,379 )   (980 )   (4,169 )
Comprehensive income, net of taxes $ 22,495 $ 18,523   $ 22,041   $ 55,977  
 
Attributable to:                      

Equity holders of the Company

$ 17,752 $ 10,261   $ 14,527   $ 38,411  

Non-controlling interests

  4,743   8,262     7,514   $ 17,566  
  $ 22,495 $ 18,523   $ 22,041   $ 55,977  

See accompanying notes to the unaudited consolidated financial statements

3



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

 

      Three Months Ended September 30,        Six Months Ended September 30,  
  Notes   2012     2011     2012     2011  
Cash provided by                          
Operating activities                          

Net income

  $ 13,503   $ 25,902   $ 23,021   $ 60,146  

Add (deduct) items not affecting cash:

                         

Accretion of environmental rehabilitation

    23     23     45     46  

Depreciation, amortization and depletion

    3,114     3,294     7,190     5,881  

Share of loss (gain) in an associate

    182     (116 )   189     (92 )

Write down of inventories

    348     -     348     -  

Deferred income tax expense

    129     4,379     3,113     5,507  

Loss (gain) on investments

    (693 )   670     593     1,829  

Loss on disposal of plant and equipment

    5     171     25     253  

Stock-based compensation

    872     841     1,608     1,619  

Changes in non-cash operating working capital

21   6,434     15     7,037     (6,075 )
Net cash provided by operating activities     23,917     35,179     43,169     69,114  
 
Investing activities                          

Mineral rights and properties

                         

Capital expenditures

    (14,097 )   (7,326 )   (26,413 )   (13,701 )

Plant and equipment

                         

Additions

    (5,328 )   (6,018 )   (13,485 )   (10,150 )

Investments

                         

Acquisition

    (80 )   -     (595 )   (1,020 )

Net redemptions (purchases) of short-term investments

    12,457     12,813     (2,355 )   7,820  

Acquisition of Zhongxing/Chuanxin (net of cash acquired, $20)

    -     (3,403 )   -     (3,403 )

Prepayments to acquire mineral property, plant and equipment

    (2,629 )   (19,989 )   (4,100 )   (21,095 )
Net cash used in investing activities     (9,677 )   (23,923 )   (46,948 )   (41,549 )
 
Financing activities                          

Net repayment from (advance to) related parties

    253     (11,113 )   310     (12,290 )

Non-controlling interests

                         

Contribution

    -     578     -     5,158  

Distribution

10   (7,388 )   -     (7,388 )   -  

Cash dividends distributed

    (4,220 )   (3,705 )   (8,525 )   (7,305 )

Share capital

                         

Proceeds from issuance of common shares

    19     61     113     951  

Normal course issuer bid

    -     (35,380 )   -     (35,380 )
Net cash used in financing activities     (11,336 )   (49,559 )   (15,490 )   (48,866 )
 
Effect of exchange rate changes on cash and cash equivalents     2,775     (3,330 )   (1,357 )   (1,880 )
 
Increase (decrease) in cash and cash equivalents     5,679     (41,633 )   (20,626 )   (23,181 )
 
Cash and cash equivalents, beginning of the period     83,655     165,676     109,960     147,224  
 
Cash and cash equivalents, end of the period   $ 89,334   $ 124,043   $ 89,334   $ 124,043  
 
Supplementary cash flow information 21                        

See accompanying notes to the unaudited consolidated financial statements

4



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

 

      Share capital                                          
                            Accumulated other           Total equity attributable     Non-        
      Number of           Contributed         comprehensive     Retained     to the equity holders of     controlling        
  Notes   shares     Amount     surplus      Reserves   income (loss)      earnings     the Company     interests     Total equity   
Balance, April 1, 2011     174,925,709   $ 266,081   $ 3,131   $ 24,717 $ 19,362   $ 87,326   $ 400,617   $ 53,060   $ 453,677  
Options exercised     145,445     1,430     (479 )   -   -     -     951     -     951  
Stock-based compensation     -     -     1,619     -   -     -     1,619     -     1,619  
Normal course issuer bid     (4,468,012 )   (35,275 )   -     -   -     -     (35,275 )   -     (35,275 )
Transaction cost     -     (105 )   -     -   -     -     (105 )   -     (105 )
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   (4,187 )   -     (4,187 )   -     (4,187 )
Cash dividends     -     -     -     -   -     (7,119 )   (7,119 )   -     (7,119 )
Acquisition of ZX/CX     -     -     -     -   -     -     -     523     523  
Contribution from non-controlling interests     -     -     -     -   -     -     -     5,158     5,158  
Net income     -     -     -     -   -     44,113     44,113     16,033     60,146  
Currency translation adjustment     -     -     -     -   (1,515 )   -     (1,515 )   1,533     18  
Balance, September 30, 2011     170,603,142   $ 232,131   $ 4,271   $ 24,717 $ 13,660   $ 124,320   $ 399,099   $ 76,307   $ 475,406  
Options exercised     78,832     547     (194 )   -   -     -     353     -     353  
Stock-based compensation     -     -     1,475     -   -     -     1,475     -     1,475  
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   3,588     -     3,588     -     3,588  
Cash dividends     -     -     -     -   -     (8,465 )   (8,465 )   -     (8,465 )
Acquisition of ZX/CX     -     -     -     -   -     -     -     813     813  
Acquisition of SX Gold     -     -     -     -   -     -     -     753     753  
Contribution from non-controlling interests     -     -     -     -   -     -     -     361     361  
Distribution to non-controlling interests     -     -     -     -   -     -     -     (13,804 )   (13,804 )
Net income     -     -     -     -   -     29,725     29,725     11,357     41,082  
Currency translation adjustment     -     -     -     -   8,037     -     8,037     1,233     9,270  
Balance, March 31, 2012     170,681,974   $ 232,678   $ 5,552   $ 24,717 $ 25,285   $ 145,580   $ 433,812   $ 77,020   $ 510,832  
Options exercised     43,084     165     (52 )   -   -     -     113     -     113  
Stock-based compensation     -     -     1,608     -   -     -     1,608     -     1,608  
Unrealized loss on equity investments designated as FVTOCI, net of taxes     -     -     -     -   (3,374 )   -     (3,374 )   -     (3,374 )
Cash dividends 8(c)   -     -     -     -   -     (8,479 )   (8,479 )   -     (8,479 )
Distribution to non-controlling interests     -     -     -     -   -     -     -     (7,388 )   (7,388 )
Net income     -     -     -     -   -     15,614     15,614     7,407     23,021  
Currency translation adjustment     -     -     -     -   2,287     -     2,287     107     2,394  
Balance, September 30, 2012     170,725,058   $ 232,843   $ 7,108   $ 24,717 $ 24,198   $ 152,715   $ 441,581   $ 77,146   $ 518,727  

See accompanying notes to the unaudited consolidated financial statements

5



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

1. CORPORATE INFORMATION

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. The Company’s producing mines are in China, with current exploration and development projects in China and Canada.

The Company is a publicly listed company incorporated in Canada with limited liability under the legislation of the Province of British Columbia. The Company’s shares are listed on the Toronto Stock Exchange and the New York Stock Exchange.

The head office, registered address and records office of the Company are located at 200 Granville Street, Suite 1378, Vancouver, British Columbia, Canada, V6C 1S4.

The consolidated financial statements of the Company as at and for the three and six months ended September 30, 2012 were authorized for issue in accordance with a resolution of the Board of Directors dated on November 9, 2012.

Operating results for the three and six months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending March 31, 2013.

Details of the Company’s significant subsidiaries are as follows:

      Proportion of ownership interest held  
    Place of September 30, March 31, Mineral
Name of subsidiaries Principal activity incorporation 2012 2012 properties
Silvercorp Metals China Inc. Holding company Canada 100% 100%  
Silvercorp Metals (China) Inc. Holding company China 100% N/A  
0875786 B.C. LTD. Mining Canada 100% 100% Silvertip
Fortune Mining Limited Holding company BVI (i) 100% 100%  
Fortune Copper Limited Holding company BVI 100% 100%  
Fortress Mining Inc. Holding company BVI 100% 100%  
Fortune Gold Mining Limited Holding company BVI 100% 100%  
Victor Resources Ltd. Holding company BVI 100% 100%  
Yangtze Mining Ltd. Holding company BVI 100% 100%  
Victor Mining Ltd. Holding company Barbados 100% 100%  
Yangtze Mining (H.K.) Ltd. Holding company Hong Kong 100% 100%  
Fortune Gold Mining (H.K.) Limited Holding company Hong Kong 100% 100%  
Wonder Success Limited Holding company Hong Kong 100% 100%  
Qinghai Found Mining Co. Ltd. ("Qinghai Found") Mining China 82% 82% RZY
Henan Huawei Mining Co. Ltd. ("Henan Huawei") Mining China 80% 80% HPG, LM
Henan Found Mining Co. Ltd. ("Henan Found") Mining China 77.5% 77.5% Ying, TLP
Zhongxing Mining Co., Ltd. ("ZX") Mining China 69.75% 69.75% XBG
Chuanxin Mining Co., Ltd. ("CX") Mining China 69.75% 69.75%  
Songxian Gold Mining Co., Ltd. ("SX Gold") Mining China 77.50% 77.50% XHP
Xinshao Yunxiang Mining Co., Ltd. ("Yunxiang") Mining China 70% 70% BYP
Guangdong Found Mining Co. Ltd. (Guangdong Found") Mining China 95% 95% GC
(i) British Virgin Island ("BVI")          

Details of the Company’s associate are as follows:

      Proportion of ownership interest held
    Place of September 30, March 31,
Name of associate Principal activity incorporation 2012 2012
New Pacific Metals Corp. ("NUX") Mining Canada 16.0% 14.8%

6



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

2. SIGNIFICANT ACCOUNTING POLICIES

(a)Statement of Compliance

These unaudited consolidated financial statements have been prepared in accordance with International Accounting Standard 34 – Interim Financial Reporting (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”). These unaudited interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2012. These unaudited interim financial statements follow the same significant accounting policies set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2012, except for the changes in note 2(b) here.

(b)Change in Accounting Policy

In November 2009, the IASB introduced IFRS 9, Financial Instruments (“IFRS 9”), which is part of a project to replace IAS 39, Financial Instruments: Recognition and Measurement (“IAS 39”). IFRS 9 replaces the current multiple classification and measurement model for financial assets and liabilities with a single model that has only two classification categories: amortized cost and fair value. Classification depends on the Company’s business model for managing its financial instruments and the contractual cash flow characteristics of the financial instruments. Adoption of IFRS 9 is required for annual periods beginning on or after January 1, 2015, with early adoption permitted. The Company has elected to early adopt IFRS 9 and the related consequential amendments effective April 1, 2012, which was the date of initial application (“DOIA”). The Company retrospectively applied IFRS 9 to comparative periods’ financial statements.

The adoption of this new standard has had a material impact on the classification of the Company’s financial instruments compared to the old standard under IAS 39. There were no quantitative changes as a result of adopting IFRS 9.

Upon the initial adoption of IFRS 9, the following changes in classification of the Company’s financial instruments were applied:

Financial Assets: IAS 39 IFRS 9
Cash and cash equivalents FVTPL FVTPL
Accounts receivable Loans and receivables Amortized cost
Due from related parties Loans and receivables Amortized cost
Short term investments Available-for-sale Amortized cost
Equity investments Available-for-sale FVTOCI
Warrants FVTPL FVTPL
 
Financial Liabilities: IAS 39 IFRS 9
Accounts payable and accrued liabilities Other liabilities Amortized cost
Dividends payable Other liabilities Amortized cost
Due to related parties Other liabilities Amortized cost

7



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The Company’s accounting policies for financial instruments under IFRS 9 are as follow:

The Company applies IFRS 9 to the recognition and measurement of financial assets and liabilities.

Initial recognition:
On initial recognition, all financial assets and financial liabilities are recorded at fair value adjusted for directly attributable transaction costs except for financial assets and liabilities classified as fair value through profit or loss (“FVTPL”), of which transaction costs are expensed as incurred.

Subsequent measurement of financial assets:
Subsequent measurement of financial assets depends on the classification of such assets.

I.

Non-equity instruments:

 

IFRS 9 includes a single model that has only two classification categories for financial instruments other than equity instruments: amortized cost and fair value. To qualify for amortized cost accounting, the instrument must meet two criteria:

  i.

The objective of the business model is to hold the financial asset for the collection of the cash flows; and

ii.

All contractual cash flows represent only principal and interest on that principal.

All other instruments are mandatorily measured at fair value.

II.

Equity instruments:

 

At initial recognition, for equity instruments other than held for trading, the Company may make an irrevocable election to designate it as either FVTPL or fair value through other comprehensive income (“FVTOCI”).

Financial assets classified as amortized cost are measured using the effective interest method. Amortized cost is calculated by taking into account any discount or premiums on acquisition and fees that are an integral part of the effective interest method. Amortization from the effective interest method is included in finance income.

Financial assets classified as FVTPL are measured at fair value with changes in fair values recognized in profit or loss. Equity investments designated as FVTOCI are measured at fair value with changes in fair values recognized in other comprehensive income (“OCI”). Dividends from that investment are recorded in profit or loss when the Company's right to receive payment of the dividend is established unless they represent a recovery of part of the cost of the investment.

Impairment of financial assets carried at amortized cost:
The Company assesses at the end of each reporting period whether there is objective evidence that financial assets or group of financial assets measured at amortized cost are impaired. Impairment losses and reversal of impairment losses, if any, are recognized in profit or loss in the period they are incurred.

Subsequent measurement of financial liabilities:
Financial liabilities classified as amortized cost are measured using the effective interest method. Amortized cost is calculated by taking into account any discount or premiums on acquisition and fees that are an integral part of the effective interest method. Amortization using the effective interest method is included in finance costs.

8



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

Financial liabilities classified as FVTPL are measured at fair value with gains and losses recognized in profit or loss.

The Company classifies its financial instruments as follows:

-

Financial assets classified as FVTPL: cash and cash equivalents and warrants;

-

Financial assets classified as FVTOCI: equity investments designated as FVTOCI;

-

Financial assets classified as amortized cost: short-term investments, accounts receivable and due from related parties;

-

Financial liabilities classified as amortized cost: accounts payable and accrued liabilities and dividends payable.

Derecognition of financial assets and financial liabilities:
A financial asset is derecognized when:

-

The rights to receive cash flows from the asset have expired; or

-

The Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a ‘pass- through’ arrangement; and either (a) the Company has transferred substantially all the risks and rewards of the asset, or (b) the Company has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.

Gains and losses on derecognition of financial assets and liabilities classified as amortized cost are recognized in profit or loss when the instrument is derecognized or impaired, as well as through the amortization process.

Gains and losses on derecognition of equity investments designated as FVTOCI (including any related foreign exchange component) are recognized in OCI. Amounts presented in OCI are not subsequently transferred to profit or loss, although the cumulative gain or loss may be transferred within equity.

A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability. In this case, a new liability is recognized, and the difference in the respective carrying amounts is recognized in the statement of income.

Offsetting of financial instruments:
Financial assets and liabilities are offset and the net amount is reported in the consolidated balance sheet if and only if, there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, or to realize the assets and settle liabilities simultaneously.

Fair value of financial instruments:
The fair value of financial instruments that are traded in active markets at each reporting date is determined by reference to quoted market prices, without deduction for transaction costs. For financial instruments that are not traded in active markets, the fair value is determined using appropriate valuation techniques, such as using a recent arm’s length market transaction between knowledgeable and willing parties, discounted cash flow analysis, reference to the current fair value of another instrument that is substantially the same, or other valuation models.

9



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(c) Accounting standards issued but not yet effective

IAS 1 – Presentation of Financial Statements amendment issued by the IASB in June 2011 provides improved consistency and clarity of the presentation of items of other comprehensive income. The main change was a requirement to group items presented in other comprehensive income on the basis of whether they are potentially reclassifiable to profit or loss subsequently. This amendment is effective for annual periods beginning on or after July 1, 2012, with earlier application permitted. The Company does not anticipate this amendment to have a significant impact on the consolidated financial statements.

IFRS 10 – Consolidated Financial Statements supersedes SIC 12 – Consolidation – Special Purpose Entities and the requirements relating to consolidated financial statements in IAS 27 – Consolidated and Separate Financial Statements. IFRS 10 establishes the principle and application of control as the basis for an investor to identify whether an investor controls an investee and thereby requiring consolidation. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IFRS 12 – Disclosure of Interests in Other Entities requires the disclosure of information that enables users of financial statements to evaluate the nature of, and risks associated with, its interests in other entities and the effects of those interests on its financial position, financial performance and cash flows. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 10 and IFRS 12 on the consolidated financial statements.

IFRS 11 – Joint Arrangements establishes the principle a joint arrangement are classified as joint operations or joint ventures based on the rights and obligations of the parties to the joint arrangement, rather than its legal form. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

IAS 28 – Investments in Associates and Joint Ventures prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method for investments in associates and joint ventures. This standard is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted.

The Company is still in the process of assessing the impact of the application of IFRS 11 and IAS 28 on the consolidated financial statements.

3. INVENTORIES

Inventories consist of the following:

    September 30, 2012   March 31, 2012  
Direct smelting ore and stockpile ore $ 3,022 $ 2,743  
Concentrate inventory   1,385   1,233  
Total stockpile and concentrate   4,407   3,976  
Material and supplies   3,258   3,030  
  $ 7,665 $ 7,006  

10



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The amounts of inventory recognized as expenses during the three and six months ended September 30, 2012 and 2011 were equivalent to the cost of sales.

For the three and six months ended September 30, 2012, stockpile and concentrate inventory in the amount of $348 and $348, respectively, (for three and six months ended September 30, 2011, $nil and $nil, respectively) were written down to its net realizable value.

4. INVESTMENT IN AN ASSOCIATE

New Pacific Metals Corp. (“NUX”) is a Canadian public company listed on the TSX (symbol: NUX). NUX is a related party of the Company by way of two common directors and officers.

As at September 30, 2012, the Company owned 10,806,300 common shares (March 31, 2012 - 9,956,300) of NUX, representing an ownership interest of 16.0% (March 31, 2012 – 14.8%).

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

            Value of NUX's
  Number of         common shares per
  shares   Amount     quoted market price  
Balance, April 1, 2011 9,402,100 $ 15,822   $ 19,640  
Acquisition from market 554,200   662        
Share of loss     (182 )      
Foreign exchange impact     (430 )      
Balance, March 31, 2012 9,956,300 $ 15,872   $ 9,367  
Acquisition from market 850,000   595        
Share of loss     (189 )      
Foreign exchange impact     256        
Balance, September 30, 2012 10,806,300 $ 16,534   $ 7,031  

 

5. OTHER INVESTMENTS

 

      September 30, 2012   March 31, 2011  
 
Equity investments designated as FVTOCI            
 

Publicly-traded companies

(a) $ 8,636 $ 11,890  
 

Yongning Smelting Co. Ltd.

(b)   9,546   9,525  
 

Jinduicheng Xise (Canada) Co. Ltd.

(c)   22,395   22,050  
 
Warrants (a)   1,723   2,292  
    $ 42,300 $ 45,757  

11



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

(a) Investments in publicly-traded companies with no significant influence

Investments in publicly-traded companies represent equity interests of other publicly-trading mining companies that the Company has acquired through the open market or through private placements. These equity interests are for long-term investment purposes and consist of common shares and warrants. Common shares are designated as FVTOCI and are measured at fair value on initial recognition and subsequent measurement. As of September 30, 2012, none of the shares held by the Company was over 10% of the respective outstanding shares of investees.

Warrants, by their nature, meet the definition of derivatives and are classified as FVTPL. The fair value of the warrants was determined using the Black-Scholes pricing model as at the acquisition date as well as at each period end. For the three and six months ended September 30, 2012, fair value changes in the amount of $693 and $(593), respectively, are recorded in gain (loss) on investments (for the three and six months ended September 30, 2011 – loss of $670 and $1,829, respectively).

Common shares:

        Accumulated mark-to-  
        market gains included in  
    Fair value   OCI  
March 31, 2012 $ 11,890 $ 4,151  
September 30, 2012 $ 8,636 $ 777  

 

Warrants:

        Accumulated mark-to-market  
    Fair value   gains (loss) included in net income  
March 31, 2012 $ 2,292 $ 716  
September 30, 2012 $ 1,723 $ 123  

(b) Luoyang Yongning Smelting Co. Ltd. (“Yongning Smelting”)

Yongning Smelting is a private company based in China. The Company invested in Yongning Smelting through its subsidiary Henan Found. As at September 30, 2012, the Company’s total investment in Yongning Smelting is $9,546 (RMB 60 million) (March 31, 2012 - $9,525, RMB 60 million), representing 15% (March 31, 2012 - 15%) of Yongning Smelting’s equity interest. The investment in Yongning is for long-term investment purpose and consists of common shares of Yongning.

(c) Jinduicheng Xise (Canada) Co. Ltd. (“Jinduicheng”)

Jinduicheng is a private mining company based in Canada. The Company invested in Jinduicheng through a private placement. As at September 30, 2012, the Company’s total investment in Jinduicheng is $22,395 (CAD$22 million) (March 31, 2012 - $22,050, CAD$22 million), representing 6% (March 31, 2012 - 6%) of Jinduicheng’s total equity interest. The investment in Jinduicheng is for long-term investment purpose and consists of common shares of Jinduicheng.

12



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

6. PLANT AND EQUIPMENT

Plant and equipment consist of:

    Land and     Office           Motor     Construction        
Cost   building     equipment     Machinery     vehicle     in progress     Total  
Balance as at March 31, 2012 $ 47,250   $ 3,051   $ 18,167   $ 5,570   $ 6,580   $ 80,618  

Additions

  1,887     626     1,614     307     10,332     14,766  

Disposals

  (1 )   (1 )   (6 )   (132 )   -     (140 )

Reclassify from construction in progress

  264     -     -     129     (393 )   -  

Impact of foreign currency translation

  152     29     58     17     107     363  
Ending balance as at September 30, 2012 $ 49,552   $ 3,705   $ 19,833   $ 5,891   $ 16,626   $ 95,607  
 
Accumulated depreciation and amortization                                    
Balance as at March 31, 2012 $ (4,370 ) $ (1,355 ) $ (4,193 ) $ (1,912 ) $ -   $ (11,830 )

Disposals

  -     -     4     111     -     115  

Depreciation and amortization

  (1,029 )   (289 )   (1,033 )   (481 )   -     (2,832 )

Impact of foreign currency translation

  (24 )   (15 )   (20 )   (9 )   -     (68 )
Ending balance as at Septmber 30, 2012 $ (5,423 ) $ (1,659 ) $ (5,242 ) $ (2,291 ) $ -   $ (14,615 )
 
Carrying amounts                                    
Balance as at March 31, 2012 $ 42,880   $ 1,696   $ 13,974   $ 3,658   $ 6,580   $ 68,788  
Balance as at September 30, 2012 $ 44,129   $ 2,046   $ 14,591   $ 3,600   $ 16,626   $ 80,992  

During the three and six months ended September 30, 2012, certain plant and equipment were disposed of with proceeds of $nil (for the three and six months ended September 30, 2011 - $nil) and loss of $5 and $25, respectively (for the three and six months ended September 30, 2011 - $171 and $253, respectively).

7. MINERAL RIGHTS AND PROPERTIES

Mineral rights and properties consist of:

Cost   Ying     TLP     HPG     LM     BYP     GC   XBG   XHP     RZY   Silvertip   Total  
Balance as at March 31, 2012 $ 66,019   $ 14,043   $ 6,653   $ 11,374   $ 55,858   $ 76,980 $ 12,334 $ 13,564   $ - $ 27,137 $ 283,962  

Capitalized expenditures

  9,310     2,863     1,718     5,072     2,557     6,213   629   3,266     757   1,248   33,633  

Mining exploration tax credit

  -     -     -     -     -     -   -   -     -   -   -  

Environmental rehabiliation

  -     -     -     -     -     -   -   -     -   -   -  

Foreign currecy translation impact

  242     57     30     72     147     230   32   60     7   449   1,326  
Ending balance as at September 30, 2012 $ 75,571   $ 16,963   $ 8,401   $ 16,518   $ 58,562   $ 83,423 $ 12,995 $ 16,890   $ 764 $ 28,834 $ 318,921  
 
Accumulated depletion                                                          
Balance as at March 31, 2012 $ (18,531 ) $ (1,142 ) $ (1,536 ) $ (2,102 ) $ (2,064 ) $ - $ - $ (66 ) $ - $ - $ (25,441 )

Depletion

  (2,504 )   (333 )   (339 )   (334 )   (1,649 )   -   -   (92 )   -   -   (5,251 )

Foreign currecy translation impact

  (64 )   (6 )   (7 )   (8 )   (20 )   -   -   (1 )   -   -   (106 )
Ending balance as at September 30, 2012 $ (21,099 ) $ (1,481 ) $ (1,882 ) $ (2,444 ) $ (3,733 ) $ - $ - $ (159 ) $ - $ - $ (30,798 )
 
Carrying amounts                                                          
Balance as at March 31, 2012 $ 47,488   $ 12,901   $ 5,117   $ 9,272   $ 53,794   $ 76,980 $ 12,334 $ 13,498   $ - $ 27,137 $ 258,521  
Balance as at September 30, 2012 $ 54,472   $ 15,482   $ 6,519   $ 14,074   $ 54,829   $ 83,423 $ 12,995 $ 16,731   $ 764 $ 28,834 $ 288,123  

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

During the three months ended September 30, 2012, the Company commenced its first diamond drilling program at Ran Zhe Yong (“RZY”) Project in Qinghai Province, China. RZY exploration permit is currently owned by Qinghai Geological Survey Bureau, the non-controlling interest holder of Qinghai Found, which is an 82% owned-subsidiary of the Company. Pursuant to the joint-exploration agreement, Qinghai Found

13



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

has 67% of mineral interest of the RZY Project, and is able to earn up to 82% of it by providing $4.8 million (RMB 30 million) exploration funding, and by which time, the exploration permit will be transferred to Qinghai Found. The Company plans to fund up to $32 million (RMB 200 million) in exploration and capital expenditures for the RZY project. For three and six months ended September 2012, five diamond drilling holes, with a total of 833 meters were completed. Exploration expenditures in the amount of $757 were spent.

8. SHARE CAPITAL

(a) Authorized

Unlimited number of common shares without par value. All shares issued as at September 30, 2012 were fully paid.

(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, 2012 3,834,253   $ 7.23
Options granted 723,000     5.86
Options exercised (43,084 )   2.65
Options forfeited (90,000 )   8.73
Options expired (373,500 )   6.74  
Balance, September 30, 2012 4,050,669   $ 7.05  

During the six months ended September 30, 2012, a total of 723,000 options with a life of five years were granted to directors, officers, and employees at an exercise price of CAD$5.35 - CAD$6.53 per share subject to a vesting schedule over a four-year term with 6.25% options vesting every three months from the date of grant.

14



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The fair value of stock options granted during the six months ended September 30, 2012 and 2011 were calculated as of the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:

    Six months ended September 30,  
    2012     2011  
Risk free interest rate   1.16%   2.06%
Expected life of option in years   3.12 years     3.12 years  
Expected volatility   63%   67%
Expected dividend yield   1.7%   1%
Estimated forfeiture rate   10%   10%
Weighted average share price $ 5.86   $ 11.70  

The weighted average grant date fair value of options granted during the six months ended September 30, 2012 was CAD$2.28 (six months ended September 30, 2011 - CAD$5.21). Volatility was determined based on the historical volatility over the estimated life of options. For the three and six months ended September 30, 2012, a total of $872 and $1,608, respectively (three and six months ended September 30, 2011 - $841 and $1,619, respectively) in stock-based compensation expenses was recorded and included in the general and administrative expenses on the consolidated statements of income.

The following table summarizes information about stock options outstanding at September 30, 2012:

  Exercise price
in CAD$
  Number of options
outstanding at
September 30,
2012
  Weighted average
remaining contractual
life (Years)
  Weighted average
exercise price in
CAD$
  Number of
options
exercisable at
September 30,
2012
  Weighted average
exercise price in
CAD$
 
$ 6.95 15,000 0.00 $ 6.95 15,000 $ 6.95
  9.05 13,700 0.30   9.05 13,700   9.05
  7.54 25,000 0.62   7.54 25,000   7.54
  5.99 202,500 0.75   5.99 202,500   5.99
  3.05 60,000 1.00   3.05 60,000   3.05
  2.65 573,001 1.55   2.65 573,001   2.65
  7.00 385,500 2.26   7.00 319,168   7.00
  7.40 193,250 2.55   7.40 142,751   7.40
  8.23 366,437 3.01   8.23 156,627   8.23
  12.16 223,781 3.26   12.16 83,781   12.16
  14.96 208,500 3.52   14.96 65,163   14.96
  9.20 280,000 3.68   9.20 70,000   9.20
  7.27 321,000 4.15   7.27 60,193   7.27
  6.69 466,000 4.43   6.69 58,253   6.69
  6.53 307,000 4.71   6.53 19,196   6.53
  5.35   410,000   4.85   5.35   -   -  
$ 2.65-14.96   4,050,669   3.19 $ 7.05   1,864,333 $ 6.17  

(c) Cash dividends declared and distributed

During the three and six months ended September 30, 2012, dividends of $4,255 and $8,479, respectively (three and six months ended September 30, 2011 - $3,500 and $7,119, respectively) were declared.

15



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

9.     

ACCUMULATED OTHER COMPREHENSIVE INCOME

 
    September 30, 2012   March 31, 2012  
Unrealized gain on equity investments designated as FVTOCI $ 777 $ 4,151
Currency translation adjustment   23,421   21,134  
Balance, end of the year $ 24,198 $ 25,285  

The unrealized gain on equity investments designated as FVTOCI and on currency translation adjustment are net of tax nil for all periods presented.

10.  

NON-CONTROLLING INTERESTS

The continuity of non-controlling interests is summarized as follows:

                Henan     Qinghai           Guangdong              
    Henan Found     ZX/CX     Huawei     Found     Yunxiang     Found     SX Gold     Total  
Balance, March 31, 2011 $ 39,430   $ -   $ 1,364   $ (11 ) $ 11,174   $ 1,103   $ -   $ 53,060  
Share of net income (loss)   25,247     66     2,321     (84 )   137     (19 )   (278 )   27,390  
Share of other comprehensive income   1,821     62     97     12     559     189     26     2,766  
Acquisition of Zhongxing/Chuanxin   (2,706 )   4,042     -     -     -     -     -     1,336  
Acquisition of SX Gold   (5,150 )   -     -     -     -     -     5,903     753  
Contribution   -     940     -     -     3,655     924     -     5,519  
Distribution   (13,804 )   -     -     -     -     -     -     (13,804 )
Balance, March 31, 2012 $ 44,838   $ 5,110   $ 3,782   $ (83 ) $ 15,525   $ 2,197   $ 5,651   $ 77,020  
Share of net income (loss)   6,638     (73 )   1,154     (33 )   (19 )   (1 )   (259 )   7,407  
Share of other comprehensive income (loss)   61     10     17     (16 )   32     (5 )   8     107  
Distribution   (7,073 )   -     (315 )   -     -     -     -     (7,388 )
Balance, September 30, 2012 $ 44,464   $ 5,047   $ 4,638   $ (132 ) $ 15,538   $ 2,191   $ 5,400   $ 77,146  

As at September 30, 2012, non-controlling interests in Henan Found, ZX, CX, Henan Huawei, Qinghai Found, Yunxiang, Guangdong Found and SX Gold were 22.5%, 30.25%, 30.25%, 20%, 18%, 30%, 5% and 22.5%, respectively.

11.     

RELATED PARTY TRANSACTIONS

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

Due from related parties   September 30, 2012   March 31, 2012  
NUX (a) $ 70 $ 95
Henan Non-ferrous Geology Bureau (b)   17   17
Z.X. Zhu (e)   282   567  
  $ 369 $ 679  

 

(a)     

According to a services and administrative costs reallocation agreement between the Company and NUX, the Company recovers costs for services rendered to NUX and expenses incurred on behalf of NUX. During the three and six months ended September 30, 2012, the Company recovered $143 and $269, respectively (for the three and six months ended September 30, 2011 - $302 and $379, respectively) 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 income.

16



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

(b)     

Henan Non-ferrous Geology Bureau (“Henan Geology Bureau”) is a 22.5% equity interest holder of Henan Found. During the three and six months ended September 30, 2012, Henan Found paid dividends of $7,073 (for the three and six months ended September 30, 2011 - $nil) to Henan Geology Bureau.

 

(c)     

For the three and six months ended September 30, 2012, the Company paid $101 and $194, respectively (for the three and six months ended September 30, 2011 - $57 and $154, respectively) to McBrighton Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts are included in salaries for key management personnel in note 11 (h).

 

(d)     

For the three and six months ended September 30, 2012, the Company paid $152 and $300, respectively (for the three and six months ended September 30, 2011 - $128 and $171, respectively) to R. Feng Consulting Ltd., a private company controlled by a director of the Company for consulting services. These amounts are included in salaries for key management personnel in note 11 (h).

 

(e)     

Z.X. Zhu is the 30% non-controlling interest shareholder of Yunxiang.

 

(f)     

The Company rents an office space (6,700 square feet) in Beijing from a relative of a director and officer of the Company for $12 (RMB 74,712) per month. During the three and six months ended September 30, 2012, total rents were $36 and $72, respectively (for the three and six months ended September 30, 2011 - $36 and $72, respectively).

 

(g)     

Henan Xinhui Mining Co., Ltd. (“Henan Xinhui”) is a 20% equity interest holder of Henan Huawei. During the three and six months ended September 30, 2012, Henan Huawei paid dividends of $315 (for the three and six months ended September 30, 2011 - $nil) to Henan Xinhui.

The balances with related parties are unsecured, non-interest bearing, and due on demand.

(h)     

Compensation of key management personnel

The remuneration of directors and other members of key management personnel for the three and six months ended September 30, 2012 and 2011 were as follows:

    Three months ended September 30,   Six months ended September 30,  
    2012   2011   2012   2011  
Directors' fees $ 61 $ 128 $ 120 $ 174
Salaries for key management personnel   879   1,140   1,289   1,505
Stock-based compensation   571   836   1,132   2,011  
  $ 1,511 $ 2,104 $ 2,541 $ 3,690  

Salaries of key management personnel include consulting and management fees disclosed in note 11 (c) & (d). Stock-based compensation expenses were measured at grant date fair value.

17



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

12.     

COST OF SALES

Cost of sales consists of:

    Three months ended September 30,   Six months ended September 30,  
    2012   2011   2012   2011  
Direct mining and milling cost $ 13,665 $ 11,393 $ 28,995 $ 23,074
Depreciation, amortization and depletion   2,781   3,042   6,445   5,420  
Cost of sales $ 16,446 $ 14,435 $ 35,440 $ 28,494  

 

13.     

GENERAL AND ADMINISTRATIVE

General and administrative expenses consist of:

    Three months ended September 30,   Six months ended September 30,  
General and administrative   2012   2011   2012   2011  
Office and administrative expenses $ 2,145 $ 3,042 $ 5,095 $ 5,107
Amortization and depreciation   333   251   745   460
Salaries and benefits   2,187   1,974   4,299   3,814
Stock based compensation   872   841   1,608   1,619
Professional fees   654   1,348   1,290   1,401  
  $ 6,191 $ 7,456 $ 13,037 $ 12,401  

 

14.     

OTHER TAXES

Other taxes were composed of surtax on value-added tax, land usage levy, stamp duty and other miscellaneous levies, duties and taxes imposed by the state and local Chinese government.

15.     

FINANCE ITEMS

Finance items consist of:

    Three months ended September 30,   Six months ended September 30,  
Finance income   2012   2011   2012   2011  
Interest income $ 851 $ 1,110 $ 1,842 $ 1,780  

 

    Three months ended September 30,   Six months ended September 30,  
Finance costs   2012   2011   2012   2011  
Accretion of environmental rehabilitation provision $ 23 $ 23 $ 45 $ 46  

 

16.     

INCOME TAX

Income tax expense consists of:

    Three months ended September 30,   Six months ended September 30,  
Income tax expense   2012   2011   2012   2011  
Current $ 7,148 $ 9,407 $ 12,091 $ 20,853
Deferred   129   4,379   3,113   5,507  
  $ 7,277 $ 13,786 $ 15,204 $ 26,360  

18



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

17.     

CAPITAL DISCLOSURES

The Company’s objectives of capital management are intended to safeguard the entity’s ability to support the Company’s normal operating requirement on an ongoing basis, continue the development and exploration of its mineral properties, and support 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.

18.     

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.

(a)Fair value

The Company classifies its fair value measurements within a fair value hierarchy, which reflects the significance of the inputs used in making the measurements as defined in IFRS 7, Financial Instruments: Disclosures (“IFRS 7”).

Level 1 – Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.

Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Unobservable inputs which are supported by little or no market activity.

19



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

The following table sets forth the Company’s financial assets that are measured at fair value on a recurring basis by level within the fair value hierarchy. As required by IFRS 7, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. As of September 30, 2012 and March 31, 2012, the Company did not have financial liabilities measured at fair value on a recurring basis.

    Level 1   Level 2   Level 3   Total  
Financial assets                
Cash and cash equivalents $ 89,334 $ - $ - $ 89,334
Common shares of publicly traded companies   8,636   -   -   8,636
Yongning Smelting Co. Ltd.   -   -   9,546   9,546
Jinduicheng Xise (Canada) Co. Ltd.   -   -   22,395   22,395
Warrants   -   -   1,723   1,723  

Fair value of the other financial instruments excluded from the table above approximates to their carrying amount as of September 30, 2012 and March 31, 2012, respectively.

(b)Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its short term business requirements. The Company has in place a planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its expansion plans.

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.

    September 30, 2012   March 31, 2012  
  Within a year
Accounts payable and accrued liabilities $ 26,738 $ 23,590
Dividends payable   4,339   4,271  
  $ 31,077 $ 27,861  

(c) Foreign exchange risk

The Company undertakes transactions denominated in foreign currencies and is exposed to foreign exchange risk arising from such transactions.

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 USD 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.

20



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

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:

    September 30, 2012   March 31, 2012  
Financial assets denominated in U.S. Dollars $ 16,494 $ 18,510
Financial assets denominated in Chinese RMB $ 116,196 $ 33,542  

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the RMB against the USD would have increased (decreased) net income by approximately $0.3 million.

As at September 30, 2012, with other variables unchanged, a 1% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $0.2 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 interest at market rates that are fixed to maturity or at variable interest rates. Due to 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 September 30, 2012.

(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, due from related parties, 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 trade receivables from its major customers primarily in China engaged in the mining and milling of base and polymetallic metals. The historical level of customer defaults is zero and aging of trade receivables are no more than 180 days, and, as a result, the credit risk associated with trade receivables from customers as at September 30, 2012 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. As the Company’s marketable securities holding are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio at September 30, 2012, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects would have resulted in an increase (decrease) to comprehensive income of approximately $1 million.

21



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

19.     

SEGMENTED INFORMATION

Operating segments are components of the Company whose separate financial information is available and that is evaluated regularly by the Company’s Chief Executive Officer who is the Chief Operating Decision Maker. The format for segment reporting is based on major project segments segregated by significant geographic locations. The project segments are determined based on the Company’s management and internal reporting structure as follows:

Operational Segments Subsidiaries Included in the Segment Properties Included in the Segment
China    

Henan Luoning

Henan Found and Henan Huawei Ying, TLP, HPG and LM

ZX/CX

Zhongxing and Chuanxin XBG

SX Gold

SX Gold XHP

Hunan

Yunxiang BYP

Guangdong

Guangdong Found GC

Other

Qinghai Found, Silvercorp Metals (China) Inc. RZY
Canada    

Silvertip

0875786 B.C. Ltd. Silvertip

Head Office

Silvercorp Metals Inc. N/A
Other Regions BVI and Barbados' holding companies N/A

 

(a) Geographic information for certain long-term assets are as follows:
September 30, 2012
    China   Canada      
Balance sheet items:   Henan
Luoning
  ZX/CX   SX Gold   Hunan   Guangdong   Other   Silvertip   Head Office     Other
Regions
 
    Total  
 
Plant and equipment $ 38,240 $ 4,524 $ 8,066 $ 4,158 $ 21,841 $ 1,736 $ 1,709 $ 718 $ - $ 80,992
Mineral rights and properties   90,547   12,995   16,731   54,829   83,423   764   28,834   -   -   288,123
Investment in an associate   -   -   -   -   -   -   -   15,251   1,283   16,534
Other investments   9,546   -   -   -   -   -   -   31,267       1,487       42,300  
 
March 31, 2012
    China Canada      
Balance sheet items:   Henan
Luoning
  ZX/CX   SX Gold   Hunan   Guangdong   Other     Silvertip   Head Office    Other
Regions
   Total
 
Plant and equipment $ 37,631 $ 4,646 $ 7,603 $ 3,488 $ 11,223 $ 1,746 $ 1,779 $ 662 $ - $ 68,778
Mineral rights and properties   74,778   12,334   13,498   53,794   76,980   -   27,137   -   -   258,521
Investment in an associate   -   -   -   -   -   -   -   15,206   666   15,872
Other investments   9,525   -   -   -   -   -     -   34,346         1,886         45,757  

 

22



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

(b) Geographic information for operating results are as follows:
 
Three months ended September 30, 2012
  China Canada          
    Henan                                              Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold     Hunan     Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 43,730   $ -   $ -   $ 1,479   $ - $ -   $ -   $ -   $ -   $ 45,209  
Cost of sales   (15,514 )   -     -     (932 )   -     -     -     -     -     (16,446 )
Gross profit   28,216     -     -     547     -   -     -     -     -     28,763  
 
Operating expenses   (2,949 )   (117 )   (308 )   (465 )   6   (1,095 )   (26 )   (3,734 )   (379 )   (9,067 )
Other income (loss)   60     -     1     (347 )   -   -     -     541     1     256  
Finance items   872     17     (209 )   1     7   53     -     9     78     828  
Income tax recovery (expenses)   (6,863 )   -     -     67     -     (1 )   -     -     (480 )   (7,277 )
Net income $ 19,336   $ (100 ) $ (516 ) $ (197 ) $ 13 $ (1,043 ) $ (26 ) $ (3,184 ) $ (780 ) $ 13,503  
 
Attributed to:                                                          
Equity holders of the Company   15,107     (69 )   (400 )   (139 )   12   (1,021 )   (26 )   (3,184 )   (780 )   9,500  
Non-controlling interests   4,229     (31 )   (116 )   (58 )   1     (22 )   -     -     -     4,003  
Net income $ 19,336   $ (100 ) $ (516 ) $ (197 ) $ 13   $ (1,043 ) $ (26 ) $ (3,184 ) $ (780 ) $ 13,503  

 

Three months ended September 30, 2011
  China Canada          
    Henan                                        Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold       Hunan      Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 59,835   $ - $ -   $ 2,220   $ -   $ -   $ -   $ -   $ -   $ 62,055  
Cost of sales   (13,469 )   -     -     (966 )   -     -     -     -     -     (14,435 )
Gross profit   46,366     - - 1,254     -     -     -     -     -     47,620  
 
Operating expenses   (4,513 )   - - (547 )   (579 )   26     (23 )   (4,109 )   1,154     (8,591 )
Other income   76     - - 12     (1 )   -     -     (471 )   (44 )   (428 )
Finance items   914     - - (7 )   38     1     -     133     8     1,087  
Income tax expenses   (10,336 )   -     -      150     -     -     -     -     (3,600 )   (13,786 )
Net income $ 32,507   $ - $ - $ 862   $ (542 ) $ 27   $ (23 ) $ (4,447 ) $ (2,482 ) $ 25,902  
 
Attributed to:                                                    
Equity holders of the Company   25,283     - - 603     (515 )   52     (23 )   (4,447 )   (2,482 )   18,471  
Non-controlling interests   7,224     -      -      259     (27 )   (25 )   -     -     -     7,431  
Net income $ 32,507   $ -   $ -   $ 862   $ (542 ) $ 27   $ (23 ) $ (4,447 ) $ (2,482 ) $ 25,902  

 

23


 
SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

Six months ended September 30, 2012
  China Canada          
    Henan                                                Other     Total  
Statement of operations:   Luoning     ZX/CX     SX Gold     Hunan     Guangdong     Other     Silvertip   Head Office     Regions        
Sales $ 86,026   $ -   $ -   $ 3,732   $ -   $ -   $ -   $ -   $ -   $ 89,758  
Cost of sales   (32,704 )   -     -     (2,736 )   -     -     -     -     -     (35,440 )
Gross profit   53,322     -     -     996     -     -     -     -     -     54,318  
 
Operating income (expenses)   (6,812 )   (268 )   (746 )   (923 )   6     (1,026 )   (38 )   (6,960 )   (161 )   (16,928 )
Other income (loss)   139     -     1     (343 )   (38 )   -     -     (719 )   (2 )   (962 )
Finance items   1,737     30     (405 )   3     7     262     -     82     81     1,797  
Income tax recovery (expenses)   (12,957 )   -     (3 )   201     -     (12 )   -     -     (2,433 )   (15,204 )
Net income (loss) $ 35,429   $ (238 ) $ (1,153 ) $ (66 ) $ (25 ) $ (776 ) $ (38 ) $ (7,597 ) $ (2,515 ) $ 23,021  
 
Attributable to:                                                            
Equity holders of the Company   27,637     (165 )   (894 )   (47 )   (24 )   (743 )   (38 )   (7,597 )   (2,515 )   15,614  
Non-controlling interests   7,792     (73 )   (259 )   (19 )   (1 )   (33 )   -     -     -     7,407  
Net income (loss) $ 35,429   $ (238 ) $ (1,153 ) $ (66 ) $ (25 ) $ (776 ) $ (38 ) $ (7,597 ) $ (2,515 ) $ 23,021  

 

Six months ended September 30, 2011
  China Canada          
    Henan                                          Other     Total  
Statement of operations:   Luoning     ZX/CX      SX Gold     Hunan       Guangdong       Other     Silvertip   Head Office     Regions        
Sales $ 128,865   $ -  $ - $ 2,909   $ -   $ -   $ -   $ -   $ -   $ 131,774  
Cost of sales   (27,365 )   -     -     (1,129 )   -     -     -     -     -     (28,494 )
Gross profit   101,500     -   - 1,780     -     -     -     -     -     103,280  
Operating income (expenses)   (8,924 )   -   - (971 )   (989 )   (267 )   (66 )   (6,828 )   973     (17,072 )
Other income (loss)   217     -   - 12     (7 )   -     -     (1,490 )   (168 )   (1,436 )
Finance items   1,369     -   - (21 )   76     2     -     281     27     1,734  
Income tax recovery (expenses)   (22,871 )   -     -     111     -     -     -     -     (3,600 )   (26,360 )
Net income (loss) $ 71,291   $ -  $ - $ 911   $ (920 ) $ (265 ) $ (66 ) $ (8,037 ) $ (2,768 ) $ 60,146  
Attributable to:                                                      
Equity holders of the Company   55,437     -   - 638     (874 )   (217 )   (66 )   (8,037 )   (2,768 )   44,113  
Non-controlling interests   15,854     -      -     273     (46 )   (48 )   -     -     -     16,033  
Net income (loss) $ 71,291   $ -    $ -   $ 911   $ (920 ) $ (265 ) $ (66 ) $ (8,037 ) $ (2,768 ) $ 60,146  

(c) Sales by metal

The sales generated for the three and six months ended September 30, 2012 and 2011 comprise:

    Three months ended September 30,     Six months ended September 30,  
    2012   2011       2012   2011  
Silver (Ag) $ 29,561 $ 42,535 $ 57,690 $ 90,291
Gold (Au)   2,755   3,300   6,094   4,832
Lead (Pb)   10,749   14,145   21,932   32,081
Zinc (Zn)   2,144   2,075       4,042   4,570  
  $ 45,209 $ 62,055     $ 89,758 $ 131,774  

(d) Major customers

During the six months ended September 30, 2012, two major customers (six months ended September 30, 2011 - five) accounted for 23% and 54%, respectively (six months ended September 30, 2011 - 10% to 33%) and collectively 77% (six months ended September 30, 2011 - 88%) of the total sales of the Company.

24



SILVERCORP METALS INC.
Notes to Unaudited Consolidated Financial Statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

20. COMMITMENTS

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

    Total   Less than 1 year   1-5 years   After 5 years  
Operating leases $ 5,846 $ 283 $ 2,814 $ 2,749
Commitments $ 8,854 $ 2,436 $ - $ 6,418  

As of September 30, 2012, the Company has two office rental agreements totaling $5,846 for the next eleven years and commitments of $8,854 related to the GC property.

21. SUPPLEMENTARY CASH FLOW INFORMATION

 

    September 30, 2012   March 31, 2012  
Cash on hand and at bank $ 55,413 $ 79,062
Bank term deposits and GICs   33,921   30,898  
Total cash and cash equivalents $ 89,334 $ 109,960  

 

  Three Months Ended September 30, Six Months Ended September 30,
Net change in non-cash working capital   2012     2011       2012     2011  

Accounts receivable

$ 4,620   $ (429 ) $ 9,651   $ (977 )

Inventory

  (304 )   (59 )   (959 )   (101 )

Prepaid and deposits

  (1,039 )   (918 )   (379 )   (1,633 )

Accounts payable and accrued liabilities

  (1,709 )   (331 )   707     2,274  

Income tax payable

  1,806     2,805     (1,929 )   4,082  

Deposits received

  3,060     (1,053 )     (54 )   (9,720 )
  $ 6,434   $ 15     $ 7,037   $ (6,075 )
 
Supplemental information:                        

Income tax paid

$ 5,860   $ 6,732   $ 14,375   $ 16,790  
 
Non-cash transactions:                        

Acquisition and expenditure of plant and equipment included in

                       

accounts payable and accrued liabilities

$ -   $ -   $ 1,099   $ 143  

Acquisition and expenditure of mineral rights and properties included in

                       

accounts payable and accrued liabilities

$ -   $ 2,346   $ 1,414   $ 3,811  

25